10-Q 1 a12-20153_110q.htm 10-Q

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

x      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

for the quarterly period ended September 30, 2012

 

OR

 

o         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 000-50820

 

FIRST CLOVER LEAF FINANCIAL CORP.

(Exact name of registrant as specified in its charter)

 

Maryland

 

20-4797391

(State or other jurisdiction of

 

(I.R.S. Employer Identification No.)

incorporation or organization)

 

 

 

 

 

6814 Goshen Road, Edwardsville, IL

 

62025

(Address of principal executive office)

 

(Zip Code)

 

Registrant’s telephone number, including area code (618) 656-6122

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 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 website, 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   x.  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

(do not check if smaller reporting company)

 

 

 

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o. No x.

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

Class

 

Outstanding October 31, 2012

Common Stock, par value $.10 per share

 

7,514,926

 

 

 



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

FORM 10-Q

 

FOR THE QUARTER ENDED SEPTEMBER 30, 2012

 

INDEX

 

 

PAGE NO.

 

 

PART I - Financial Information

 

 

 

Item 1. Financial Statements(Unaudited)

 

 

 

Consolidated Balance Sheets

3

 

 

Consolidated Statements of Net Income and Comprehensive Income

4

 

 

Consolidated Statements of Cash Flows

5

 

 

Notes to Consolidated Financial Statements

7

 

 

Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations

34

 

 

Item 3.Quantitative and Qualitative Disclosures about Market Risk

47

 

 

Item 4.Controls and Procedures

48

 

 

PART II - Other Information

 

 

 

Item 1. Legal Proceedings

49

 

 

Item 1A. Risk Factors

49

 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

49

 

 

Item 3. Defaults Upon Senior Securities

49

 

 

Item 4. Mine Safety Disclosures

49

 

 

Item 5. Other Information

49

 

 

Item 6. Exhibits

50

 

 

Signatures

51

 



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Consolidated Balance Sheets

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

13,892,266

 

$

10,336,923

 

Interest-earning deposits

 

10,427,388

 

7,083,526

 

Federal funds sold

 

14,445,286

 

21,940,960

 

Total cash and cash equivalents

 

38,764,940

 

39,361,409

 

 

 

 

 

 

 

Interest-earning time deposits

 

1,745,769

 

1,738,498

 

Securities available for sale

 

78,948,242

 

85,575,351

 

Federal Home Loan Bank stock

 

3,077,201

 

6,306,273

 

Loans, net of allowance for loan losses of $5,669,422 and $7,789,262 at September 30, 2012 and December 31, 2011, respectively

 

387,605,718

 

387,634,646

 

Loans held for sale

 

1,468,000

 

1,661,750

 

Property and equipment, net

 

10,257,193

 

10,088,154

 

Goodwill

 

11,385,323

 

11,385,323

 

Bank-owned life insurance

 

5,199,304

 

5,067,935

 

Core deposit intangible

 

605,249

 

816,000

 

Foreclosed assets

 

6,471,334

 

5,822,864

 

Mortgage servicing rights

 

779,101

 

651,409

 

Accrued interest receivable

 

1,728,355

 

1,726,319

 

Prepaid FDIC insurance premiums

 

1,109,237

 

1,439,197

 

Other assets

 

3,053,488

 

3,449,851

 

Total assets

 

$

552,198,454

 

$

562,724,979

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing

 

$

49,509,033

 

$

39,256,851

 

Interest bearing

 

370,806,479

 

375,501,432

 

Total deposits

 

420,315,512

 

414,758,283

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

26,963,000

 

26,944,000

 

Securities sold under agreements to repurchase

 

19,562,647

 

36,874,298

 

Subordinated debentures

 

4,000,000

 

4,000,000

 

Accrued interest payable

 

316,685

 

417,828

 

Other liabilities

 

2,230,914

 

2,016,445

 

Total liabilities

 

473,388,758

 

485,010,854

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

Preferred stock, $.10 par value, 10,000,000 shares authorized, no shares issued

 

 

 

Common stock, $.10 par value, 20,000,000 shares authorized, 7,605,546 and 7,727,756 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively

 

760,555

 

772,776

 

Additional paid-in capital

 

60,481,777

 

61,230,512

 

Retained earnings

 

16,062,834

 

14,418,656

 

Accumulated other comprehensive income

 

1,504,530

 

1,292,181

 

Total stockholders’ equity

 

78,809,696

 

77,714,125

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

552,198,454

 

$

562,724,979

 

 

See Notes to Consolidated Financial Statements.

 

3



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Consolidated Statements of Net Income and Comprehensive Income

(Unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

4,890,979

 

$

5,246,210

 

$

14,849,606

 

$

15,970,496

 

Securities:

 

 

 

 

 

 

 

 

 

Taxable interest income

 

260,845

 

425,661

 

911,035

 

1,324,939

 

Nontaxable interest income

 

207,385

 

182,834

 

611,625

 

516,550

 

Federal Home Loan Bank dividends

 

2,941

 

1,572

 

6,213

 

4,717

 

Interest-earning deposits, federal funds sold, and other

 

13,700

 

26,380

 

44,532

 

79,663

 

Total interest and dividend income

 

5,375,850

 

5,882,657

 

16,423,011

 

17,896,365

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

927,908

 

1,420,324

 

2,960,395

 

4,535,474

 

Federal Home Loan Bank advances

 

133,662

 

129,393

 

394,426

 

382,671

 

Securities sold under agreements to repurchase

 

5,468

 

1,492

 

12,851

 

9,385

 

Subordinated debentures

 

24,939

 

21,886

 

74,591

 

92,615

 

Total interest expense

 

1,091,977

 

1,573,095

 

3,442,263

 

5,020,145

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

4,283,873

 

4,309,562

 

12,980,748

 

12,876,220

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

400,000

 

891,000

 

1,200,000

 

1,666,000

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

3,883,873

 

3,418,562

 

11,780,748

 

11,210,220

 

 

 

 

 

 

 

 

 

 

 

Other income:

 

 

 

 

 

 

 

 

 

Service fees on deposit accounts

 

91,596

 

104,399

 

277,593

 

296,141

 

Other service charges and fees

 

93,652

 

83,267

 

276,420

 

255,464

 

Loan servicing fees

 

57,697

 

46,742

 

156,528

 

134,507

 

Gain on sale of securities

 

167,978

 

348,776

 

167,978

 

454,920

 

Gain on sale of loans

 

610,215

 

153,660

 

1,131,293

 

355,121

 

Other

 

177,472

 

75,582

 

187,079

 

63,839

 

 

 

1,198,610

 

812,426

 

2,196,891

 

1,559,992

 

 

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

1,413,234

 

1,206,764

 

4,403,489

 

3,669,271

 

Occupancy expense

 

313,669

 

322,811

 

935,050

 

950,846

 

Data processing services

 

178,640

 

157,972

 

530,372

 

481,787

 

Director fees

 

34,850

 

38,000

 

115,850

 

109,000

 

Professional fees

 

119,510

 

135,707

 

410,320

 

396,110

 

FDIC insurance premiums

 

120,585

 

181,532

 

365,593

 

544,112

 

Foreclosed asset related expenses

 

138,469

 

277,260

 

583,066

 

603,284

 

Amortization of core deposit intangible

 

70,249

 

77,320

 

210,751

 

232,000

 

Amortization of mortgage servicing rights

 

88,416

 

51,348

 

193,811

 

114,304

 

Other

 

581,765

 

469,028

 

1,667,910

 

1,361,513

 

 

 

3,059,387

 

2,917,742

 

9,416,212

 

8,462,227

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

2,023,096

 

1,313,246

 

4,561,427

 

4,307,985

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

708,656

 

459,072

 

1,535,946

 

1,534,670

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,314,440

 

$

854,174

 

$

3,025,481

 

$

2,773,315

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,314,440

 

$

854,174

 

$

3,025,481

 

$

2,773,315

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Change in unrealized gains on securities available for sale, net of reclassifications and taxes

 

96,017

 

119,554

 

212,349

 

663,985

 

Comprehensive income

 

$

1,410,457

 

$

973,728

 

$

3,237,830

 

$

3,437,300

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share (see Note 5)

 

$

0.17

 

$

0.11

 

$

0.39

 

$

0.36

 

Dividends per share

 

$

0.06

 

$

0.06

 

$

0.18

 

$

0.18

 

 

See Notes to Consolidated Financial Statements.

 

4



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2012

 

2011

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

3,025,481

 

$

2,773,315

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

Amortization (accretion) of:

 

 

 

 

 

Deferred loan origination (fees) costs, net

 

(68,656

)

3,082

 

Premiums and discounts on securities

 

(430,839

)

(344,969

)

Core deposit intangible

 

210,751

 

232,000

 

Mortgage servicing rights

 

193,811

 

114,304

 

Amortization of fair value adjustments

 

(41,030

)

(57,224

)

Provision for loan losses

 

1,200,000

 

1,666,000

 

Depreciation

 

414,336

 

426,802

 

ESOP expense

 

 

44,186

 

Gain on sale of securities available for sale

 

(167,978

)

(454,920

)

Gain on sale of loans

 

(1,131,293

)

(355,121

)

Gain on sale of property and equipment

 

 

(78,832

)

(Gain) loss on sale of foreclosed assets

 

(26,018

)

62,951

 

Write-down on foreclosed assets

 

369,500

 

169,734

 

Earnings on bank-owned life insurance

 

(131,369

)

(18,576

)

Increase in mortgage servicing rights

 

(321,503

)

(140,070

)

Proceeds from sales of loans held for sale

 

40,199,478

 

16,272,188

 

Originations of loans held for sale

 

(38,874,435

)

(16,877,667

)

Change in assets and liabilities:

 

 

 

 

 

Accrued interest receivable and other assets

 

724,287

 

741,746

 

Accrued interest payable

 

(101,143

)

(138,723

)

Other liabilities

 

89,757

 

(103,141

)

Net cash provided by operating activities

 

5,133,137

 

3,937,065

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

Purchase of interest-earning time deposits

 

(7,271

)

(10,880

)

Available for sale securities:

 

 

 

 

 

Purchases

 

(34,569,689

)

(76,032,719

)

Proceeds from calls, maturities, and paydowns

 

37,873,293

 

58,843,176

 

Proceeds from sales

 

4,307,679

 

8,271,072

 

Redemption of FHLB stock

 

3,229,072

 

 

Increase in loans

 

(3,372,339

)

(2,642

)

Purchase of property and equipment

 

(595,429

)

(153,479

)

Proceeds from sale of property and equipment

 

 

146,655

 

Proceeds from the sale of foreclosed assets

 

1,298,759

 

2,306,842

 

Purchase of bank-owned life insurance

 

 

(5,000,000

)

Net cash provided by (used in) investing activities

 

8,164,075

 

(11,631,975

)

 

(Continued)

 

5



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Consolidated Statements of Cash Flows (Continued)

(Unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2012

 

2011

 

Cash flows from financing activities

 

 

 

 

 

Net increase (decrease) in deposit accounts

 

$

5,560,229

 

$

(12,194,343

)

Net (decrease) increase in securities sold under agreements to repurchase

 

(17,311,651

)

3,825,192

 

Proceeds from Federal Home Loan Bank advances

 

10,000,000

 

5,000,000

 

Repayments of Federal Home Loan Bank advances

 

(10,000,000

)

 

Repurchase of common stock

 

(760,956

)

(348,638

)

Cash dividends paid

 

(1,381,303

)

(1,397,011

)

Net cash used in financing activities

 

(13,893,681

)

(5,114,800

)

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(596,469

)

(12,809,710

)

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

Beginning

 

39,361,409

 

66,253,047

 

 

 

 

 

 

 

Ending

 

$

38,764,940

 

$

53,443,337

 

 

 

 

 

 

 

Supplemental schedule of noncash investing activities

 

 

 

 

 

Assets acquired in settlement of loans

 

$

2,471,211

 

$

4,192,582

 

Loans made to finance sales of foreclosed assets

 

180,500

 

415,000

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information Cash paid during the period for:

 

 

 

 

 

Interest

 

$

3,527,406

 

$

5,140,140

 

Income taxes, net of refunds

 

840,000

 

1,091,728

 

 

See Notes to Consolidated Financial Statements.

 

6



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 1.                                 Summary of Significant Accounting Policies

 

The information contained in the accompanying consolidated financial statements is unaudited.  In the opinion of management, the consolidated financial statements contain all adjustments necessary for a fair statement of the results of operations for the interim periods. All such adjustments are of a normal recurring nature.  Any differences appearing between the numbers presented in the financial statements and management’s discussion and analysis are due to rounding.  The results of operations for the interim periods are not necessarily indicative of the results which may be expected for the entire year.  These consolidated financial statements should be read in conjunction with the consolidated financial statements of First Clover Leaf Financial Corp. (the “Company” or “First Clover Leaf”) for the year ended December 31, 2011 contained in the 2011 Annual Report to Stockholders that is filed as Exhibit 13 to the Company’s Annual Report on Form 10-K.  Accordingly, footnote disclosures which would substantially duplicate the disclosures in the audited consolidated financial statements have been omitted.

 

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions which affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements, as well as the reported amounts of income and expenses during the reported periods.  Actual results could differ from those estimates.

 

The Company is a Maryland corporation that was incorporated in March 2006 as the successor corporation to First Federal Financial Services, Inc., in connection with the July 2006 “second-step” conversion of First Federal Financial Services, MHC and the simultaneous acquisition of Clover Leaf Financial Corp. and its wholly owned savings bank subsidiary, Clover Leaf Bank.  The accompanying interim consolidated financial statements include the accounts of the Company, its wholly owned subsidiary, First Clover Leaf Bank (the “Bank”) and its wholly owned subsidiary, Clover Leaf Financial Services.  First Clover Leaf’s common stock is traded on the NASDAQ Capital Market under the symbol “FCLF.”

 

Recent accounting pronouncements:  There were no accounting standards recently issued relating to the financial services industry.

 

Reclassifications:  Certain reclassifications have been made to the balances, with no effect on net income or total stockholders’ equity, for the three and nine months ended September 30, 2011, to be consistent with the classifications adopted for the three and nine months ended September 30, 2012.

 

7



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 2.                                 Securities

 

The amortized cost and fair values of securities available for sale, with gross unrealized gains and losses, are summarized as follows:

 

 

 

September 30, 2012

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

(Losses)

 

Value

 

U.S. government agency obligations

 

$

19,688,497

 

$

296,741

 

$

 

$

19,985,238

 

State and municipal securities

 

28,959,046

 

1,576,952

 

(3,849

)

30,532,149

 

Other securities

 

3,501

 

 

 

3,501

 

Mortgage-backed: residential

 

27,908,945

 

547,864

 

(29,455

)

28,427,354

 

 

 

 

 

 

 

 

 

 

 

 

 

$

76,559,989

 

$

2,421,557

 

$

(33,304

)

$

78,948,242

 

 

 

 

December 31, 2011

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

(Losses)

 

Value

 

U.S. government agency obligations

 

$

31,226,753

 

$

517,236

 

$

 

$

31,743,989

 

Corporate bonds

 

1,949,836

 

12,444

 

(123,956

)

1,838,324

 

State and municipal securities

 

25,063,842

 

1,329,567

 

(17,291

)

26,376,118

 

Other securities

 

3,501

 

 

 

3,501

 

Mortgage-backed: residential

 

25,280,227

 

425,272

 

(92,080

)

25,613,419

 

 

 

 

 

 

 

 

 

 

 

 

 

$

83,524,159

 

$

2,284,519

 

$

(233,327

)

$

85,575,351

 

 

8



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 2.                                 Securities (Continued)

 

Unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of September 30, 2012 and December 31, 2011, are summarized as follows:

 

 

 

September 30, 2012

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Losses

 

Value

 

Losses

 

Value

 

Losses

 

State and municipal securities

 

1,165,961

 

(3,849

)

 

 

1,165,961

 

(3,849

)

Mortgage-backed: residential

 

2,829,771

 

(29,455

)

 

 

2,829,771

 

(29,455

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,995,732

 

$

(33,304

)

$

 

$

 

$

3,995,732

 

$

(33,304

)

 

 

 

December 31, 2011

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Losses

 

Value

 

Losses

 

Value

 

Losses

 

Corporate bonds

 

$

 

$

 

$

576,044

 

$

(123,956

)

$

576,044

 

$

(123,956

)

State and municipal securities

 

1,448,738

 

(17,291

)

 

 

1,448,738

 

(17,291

)

Mortgage-backed: residential

 

9,805,765

 

(92,080

)

 

 

9,805,765

 

(92,080

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

11,254,503

 

$

(109,371

)

$

576,044

 

$

(123,956

)

$

11,830,547

 

$

(233,327

)

 

Management evaluates the investment portfolio on at least a quarterly basis to determine if investments have suffered an other-than-temporary decline in value. In addition, management monitors market trends, investment grades, bond defaults and other circumstances to identify trends and circumstances that might impact the carrying value of equity securities.

 

At September 30, 2012, the Company had seven securities in an unrealized loss position which included: four state and municipal securities and three mortgage-backed securities.  The unrealized losses resulted from changes in market interest rates and liquidity, not from changes in the probability of contractual cash flows.  The Company does not intend to sell the securities, and it is not more-likely-than-not that the Company will be required to sell the securities prior to recovery of amortized cost.  Full collection of the amounts due according to the contractual terms of the securities is expected; therefore, the Company does not consider these investments to be other-than-temporarily impaired at September 30, 2012.  The Company had in previous filings reported a corporate security that had been in an unrealized loss position for more than 12 months.  The bond was called at par during the third quarter of 2012 and is no longer owned by the Company.

 

9



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 2.                                 Securities (Continued)

 

The amortized cost and fair value at September 30, 2012, by contractual maturity, is shown below. Maturities may differ from contractual maturities in mortgage-backed securities because the mortgages underlying the securities may be called or repaid without any penalties. Other securities have no stated maturity.  Therefore, stated maturities are not disclosed for these two categories.

 

 

 

Available for Sale

 

 

 

Amortized

 

Fair

 

 

 

Cost

 

Value

 

Due in one year or less

 

$

11,285,318

 

$

11,411,850

 

Due after one year through five years

 

12,497,377

 

12,894,983

 

Due after five years through ten years

 

8,624,282

 

9,181,316

 

Due after ten years

 

16,240,566

 

17,029,238

 

Mortgage-backed: residential

 

27,908,945

 

28,427,354

 

Other securities

 

3,501

 

3,501

 

 

 

 

 

 

 

 

 

$

76,559,989

 

$

78,948,242

 

 

Securities with a carrying amount of approximately $69,630,000 and $76,501,000 were pledged to secure deposits as required or permitted by law at September 30, 2012 and December 31, 2011, respectively.

 

Note 3.                                 Loans

 

The following table sets forth the composition of our loan portfolio by type of loan at the dates indicated:

 

 

 

At September 30,

 

At December 31,

 

 

 

2012

 

2011

 

 

 

Amount

 

Percent

 

Amount

 

Percent

 

Real estate loans:

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

110,992,194

 

27.9

%

$

115,540,320

 

29.1

%

Multi-family

 

35,106,027

 

8.8

 

39,481,726

 

9.9

 

Commercial

 

135,025,633

 

34.0

 

128,656,804

 

32.4

 

Construction and land

 

35,945,619

 

9.1

 

44,192,020

 

11.1

 

 

 

317,069,473

 

79.8

 

327,870,870

 

82.5

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

66,228,492

 

16.7

 

48,676,963

 

12.3

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

Home equity

 

12,630,466

 

3.2

 

19,139,850

 

4.8

 

Automobile and other

 

1,356,448

 

0.3

 

1,414,711

 

0.4

 

 

 

13,986,914

 

3.5

 

20,554,561

 

5.2

 

 

 

 

 

 

 

 

 

 

 

Total gross loans

 

397,284,879

 

100.0

%

397,102,394

 

100.0

%

Undisbursed portion of construction loans

 

(3,987,904

)

 

 

(1,725,311

)

 

 

Deferred loan origination costs (fees), net

 

(21,835

)

 

 

46,825

 

 

 

Allowance for loan losses

 

(5,669,422

)

 

 

(7,789,262

)

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net

 

$

387,605,718

 

 

 

$

387,634,646

 

 

 

 

10



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.                                 Loans (Continued)

 

The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk.  Management reviews and presents these policies to the Board at least annually.  A reporting system supplements the review process by providing management with reports related to loan production, loan quality, loan delinquencies and non-performing and potential problem loans.

 

Additional information regarding our accounting policies for the individual loan categories is contained in our 2011 Annual Report to Stockholders that is filed as an exhibit to the Company’s Annual Report on Form 10-K.

 

The loan portfolio includes a concentration of loans in commercial real estate amounting to approximately $135,026,000 and $128,657,000 as of September 30, 2012 and December 31, 2011, respectively.  The loans are expected to be repaid from cash flows or from proceeds from the sale of selected assets of the borrowers.  The concentration of credit within commercial real estate is taken into consideration by management in determining the allowance for loan losses.  The Company’s opinion as to the ultimate collectibility of these loans is subject to estimates regarding future cash flows from operations and the value of the property, real and personal, pledged as collateral.  These estimates are affected by changing economic conditions and the economic prospects of borrowers.

 

On occasion, the Company originates loans secured by single-family dwellings with loan to value ratios exceeding 90%.  The Company does not consider the level of such loans to be a significant concentration of credit as of September 30, 2012 or December 31, 2011.

 

The recorded investment in loans does not include accrued interest or loan origination fees due to immateriality.

 

The following tables present our past-due loans, segregated by class, as of September 30, 2012 and December 31, 2011.

 

 

 

September 30, 2012

 

 

 

Loans
30-59 Days Past
Due

 

Loans
60-89 Days Past
Due

 

Loans
90 or More Days
Past Due

 

Total
Past Due Loans

 

Current 
Loans

 

Total

 

Accruing Loans 
90 or More Days
Past Due

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

415,745

 

$

1,145,227

 

$

932,855

 

$

2,493,827

 

$

108,498,367

 

$

110,992,194

 

$

 

Multi-family

 

220,535

 

 

 

220,535

 

34,885,492

 

35,106,027

 

 

Commercial

 

62,246

 

 

537,904

 

600,150

 

134,425,483

 

135,025,633

 

 

Construction and land

 

 

 

374,668

 

374,668

 

35,570,951

 

35,945,619

 

 

 

 

698,526

 

1,145,227

 

1,845,427

 

3,689,180

 

313,380,293

 

317,069,473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

2,664

 

96,185

 

386,064

 

484,913

 

65,743,579

 

66,228,492

 

26,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

65,407

 

 

178,150

 

243,557

 

12,386,909

 

12,630,466

 

 

Automobile and other

 

3,779

 

4,054

 

8,868

 

16,701

 

1,339,747

 

1,356,448

 

 

 

 

69,186

 

4,054

 

187,018

 

260,258

 

13,726,656

 

13,986,914

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

770,376

 

$

1,245,466

 

$

2,418,509

 

$

4,434,351

 

$

392,850,528

 

$

397,284,879

 

$

26,817

 

 

11



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.                                 Loans (Continued)

 

 

 

December 31, 2011

 

 

 

Loans
30-59 Days Past
Due

 

Loans
60-89 Days Past
Due

 

Loans
90 or More Days 
PastDue

 

Total
Past Due Loans

 

Current
Loans

 

Total

 

Accruing Loans
90 or More Days 
Past Due

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

679,214

 

$

49,977

 

$

946,915

 

$

1,676,106

 

$

113,864,214

 

$

115,540,320

 

$

404,984

 

Multi-family

 

 

 

235,837

 

235,837

 

39,245,889

 

39,481,726

 

 

Commercial

 

 

1,745,863

 

762,168

 

2,508,031

 

126,148,773

 

128,656,804

 

 

Construction and land

 

155,125

 

229,500

 

7,130,658

 

7,515,283

 

36,676,737

 

44,192,020

 

 

 

 

834,339

 

2,025,340

 

9,075,578

 

11,935,257

 

315,935,613

 

327,870,870

 

404,984

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

202,874

 

126,674

 

193,697

 

523,245

 

48,153,718

 

48,676,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

109,795

 

123,527

 

141,777

 

375,099

 

18,764,751

 

19,139,850

 

 

Automobile and other

 

 

 

 

 

1,414,711

 

1,414,711

 

 

 

 

109,795

 

123,527

 

141,777

 

375,099

 

20,179,462

 

20,554,561

 

 

 

 

$

1,147,008

 

$

2,275,541

 

$

9,411,052

 

$

12,833,601

 

$

384,268,793

 

$

397,102,394

 

$

404,984

 

 

All loans are reviewed on a regular basis and are placed on non-accrual status when, in the opinion of management, there is reasonable probability of loss of principal or collection of additional interest is deemed insufficient to warrant further accrual.  Generally, we place all loans 90 days or more past due on non-accrual status.  However, exceptions may occur when a loan is in process of renewal, but it has not yet been completed.  In addition, we may place any loan on non-accrual status if any part of it is classified as loss or if any part has been charged-off.  When a loan is placed on non-accrual status, total interest accrued and unpaid to date is reversed.  Subsequent payments are either applied to the outstanding principal balance or recorded as interest income, depending on the assessment of the ultimate collectability of the loan.

 

Non-accrual loans, segregated by class, are as follows:

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

Real estate loans:

 

 

 

 

 

One-to-four family

 

$

1,301,273

 

$

1,203,351

 

Multi-family

 

3,029,933

 

1,119,696

 

Commercial

 

3,522,232

 

762,168

 

Construction and land

 

2,554,531

 

7,690,156

 

 

 

10,407,969

 

10,775,371

 

 

 

 

 

 

 

Commercial business

 

359,248

 

249,695

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

Home equity

 

192,556

 

141,777

 

Automobile and other

 

8,868

 

 

 

 

201,424

 

141,777

 

 

 

 

 

 

 

Total non-accrual loans

 

$

10,968,641

 

$

11,166,843

 

 

12



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

The following tables present the activity in the allowance for loan losses for the three and nine months ended September 30, 2012 and 2011.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

 

 

Three months ended September 30, 2012

 

 

 

Beginning
Balance

 

Charge-offs

 

Recoveries

 

Provision

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

629,183

 

$

(54,664

)

$

504

 

$

84,682

 

$

659,705

 

Multi-family

 

690,986

 

 

 

(131,373

)

559,613

 

Commercial

 

1,117,029

 

(178,781

)

4,946

 

61,992

 

1,005,186

 

Construction and land

 

2,254,932

 

 

6,169

 

(180,527

)

2,080,574

 

 

 

4,692,130

 

(233,445

)

11,619

 

(165,226

)

4,305,078

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

968,829

 

(383,575

)

9,801

 

595,069

 

1,190,124

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

189,091

 

 

 

(20,671

)

168,420

 

Automobile and other

 

14,972

 

 

 

(9,172

)

5,800

 

 

 

204,063

 

 

 

(29,843

)

174,220

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

5,865,022

 

$

(617,020

)

$

21,420

 

$

400,000

 

$

5,669,422

 

 

 

 

Three months ended September 30, 2011

 

 

 

Beginning
Balance

 

Charge-offs

 

Recoveries

 

Provision

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

619,443

 

$

(171,660

)

$

4,791

 

$

(67,523

)

$

385,051

 

Multi-family

 

560,523

 

 

 

(202,091

)

358,432

 

Commercial

 

959,582

 

 

2,509

 

363,962

 

1,326,053

 

Construction and land

 

1,904,460

 

(662,788

)

13,345

 

58,734

 

1,313,751

 

 

 

4,044,008

 

(834,448

)

20,645

 

153,082

 

3,383,287

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

687,908

 

 

 

492,007

 

1,179,915

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

66,008

 

 

 

243,045

 

309,053

 

Automobile and other

 

21,948

 

 

 

2,866

 

24,814

 

 

 

87,956

 

 

 

245,911

 

333,867

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

4,819,872

 

$

(834,448

)

$

20,645

 

$

891,000

 

$

4,897,069

 

 

13



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

 

 

Nine months ended September 30, 2012

 

 

 

Beginning
Balance

 

Charge-offs

 

Recoveries

 

Provision

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

777,470

 

$

(263,026

)

$

1,172

 

$

144,089

 

$

659,705

 

Multi-family

 

779,680

 

 

34,312

 

(254,379

)

559,613

 

Commercial

 

1,157,114

 

(576,046

)

221,287

 

202,831

 

1,005,186

 

Construction and land

 

3,934,573

 

(2,123,047

)

15,316

 

253,732

 

2,080,574

 

 

 

6,648,837

 

(2,962,119

)

272,087

 

346,273

 

4,305,078

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

969,669

 

(549,749

)

11,997

 

758,207

 

1,190,124

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

133,234

 

(92,056

)

 

127,242

 

168,420

 

Automobile and other

 

37,522

 

 

 

(31,722

)

5,800

 

 

 

170,756

 

(92,056

)

 

95,520

 

174,220

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

7,789,262

 

$

(3,603,924

)

$

284,084

 

$

1,200,000

 

$

5,669,422

 

 

 

 

Nine months ended September 30, 2011

 

 

 

Beginning
Balance

 

Charge-offs

 

Recoveries

 

Provision

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

1,161,865

 

$

(411,864

)

$

27,728

 

(392,678

)

$

385,051

 

Multi-family

 

299,964

 

(171,878

)

 

230,346

 

358,432

 

Commercial

 

1,043,023

 

(275,405

)

6,939

 

551,496

 

1,326,053

 

Construction and land

 

2,151,810

 

(1,753,982

)

70,589

 

845,334

 

1,313,751

 

 

 

4,656,662

 

(2,613,129

)

105,256

 

1,234,498

 

3,383,287

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

868,572

 

 

10,547

 

300,796

 

1,179,915

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

193,756

 

 

 

115,297

 

309,053

 

Automobile and other

 

9,405

 

 

 

15,409

 

24,814

 

 

 

203,161

 

 

 

130,706

 

333,867

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

5,728,395

 

$

(2,613,129

)

$

115,803

 

$

1,666,000

 

$

4,897,069

 

 

14



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

The following tables separate the allocation of the allowance for loan losses and the loan balances between loans evaluated both individually and collectively as of September 30, 2012, and December 31, 2011.

 

 

 

September 30, 2012

 

 

 

Period-end allowance allocated to loans:

 

Loans evaluated for impairment:

 

 

 

Individually
evaluated for
impairment

 

Collectively
evaluated for
impairment

 

Ending
Balance

 

Individually

 

Collectively

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

35,363

 

$

624,342

 

$

659,705

 

$

1,301,273

 

$

109,690,921

 

$

110,992,194

 

Multi-family

 

405,026

 

154,587

 

559,613

 

3,029,933

 

32,076,094

 

35,106,027

 

Commercial

 

128,048

 

877,138

 

1,005,186

 

3,288,577

 

131,737,056

 

135,025,633

 

Construction and land

 

 

2,080,574

 

2,080,574

 

2,554,531

 

33,391,088

 

35,945,619

 

 

 

568,437

 

3,736,641

 

4,305,078

 

10,174,314

 

306,895,159

 

317,069,473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

141,291

 

1,048,833

 

1,190,124

 

467,019

 

65,761,473

 

66,228,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

12,848

 

155,572

 

168,420

 

192,556

 

12,437,910

 

12,630,466

 

Automobile and other

 

139

 

5,661

 

5,800

 

8,868

 

1,347,580

 

1,356,448

 

 

 

12,987

 

161,233

 

174,220

 

201,424

 

13,785,490

 

13,986,914

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

722,715

 

$

4,946,707

 

$

5,669,422

 

$

10,842,757

 

$

386,442,122

 

$

397,284,879

 

 

 

 

December 31, 2011

 

 

 

Period-end allowance allocated to loans:

 

Loans evaluated for impairment:

 

 

 

Individually
evaluated for
impairment

 

Collectively
evaluated for
impairment

 

Ending
Balance

 

Individually

 

Collectively

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

383,825

 

$

393,645

 

$

777,470

 

$

2,531,092

 

$

113,009,228

 

$

115,540,320

 

Multi-family

 

356,260

 

423,420

 

779,680

 

3,640,570

 

35,841,156

 

39,481,726

 

Commercial

 

98,754

 

1,058,360

 

1,157,114

 

3,357,048

 

125,299,756

 

128,656,804

 

Construction and land

 

2,080,706

 

1,853,867

 

3,934,573

 

7,845,281

 

36,346,739

 

44,192,020

 

 

 

2,919,545

 

3,729,292

 

6,648,837

 

17,373,991

 

310,496,879

 

327,870,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

161,786

 

807,883

 

969,669

 

1,563,746

 

47,113,217

 

48,676,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

13,814

 

119,420

 

133,234

 

651,248

 

18,488,602

 

19,139,850

 

Automobile and other

 

 

37,522

 

37,522

 

 

1,414,711

 

1,414,711

 

 

 

13,814

 

156,942

 

170,756

 

651,248

 

19,903,313

 

20,554,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

3,095,145

 

$

4,694,117

 

$

7,789,262

 

$

19,588,985

 

$

377,513,409

 

$

397,102,394

 

 

15



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

Credit Quality Indicators:

 

As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt and comply with various terms of their loan agreements.  The Company considers current financial information, historical payment experience, credit documentation, public information and current economic trends.  Generally, all sizeable credits receive a financial review no less than annually to monitor and adjust, if necessary, the credit’s risk profile.  Credits classified as watch generally receive a review more frequently than annually.  The risk category of homogeneous loans such as consumer loans and smaller balance loans is evaluated when the loan becomes delinquent.  For special mention, substandard, and doubtful credit classifications, the frequency of review is increased to no less than quarterly in order to determine potential impact on credit loss estimates.

 

The Company categorizes loans into the following risk categories based on relevant information about the ability of borrowers to service their debt:

 

Pass — A pass asset is well protected by the current worth and paying capacity of the obligor (or guarantors, if any) or by the fair value, less cost to acquire and sell, of any underlying collateral in a timely manner.  Pass assets also include certain assets considered watch, which are still protected by the worth and paying capacity of the borrower but deserve closer attention and a higher level of credit monitoring.

 

Special Mention — A special mention asset has potential weaknesses that deserve management’s close attention.  The asset may also be subject to a weak or speculative market or to economic conditions, which may, in the future adversely affect the obligor.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date.  Special mention assets are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification.

 

Substandard — A substandard asset is an asset with a well-defined weakness that jeopardizes repayment, in whole or in part, of the debt.  These credits are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged.  These assets are characterized by the distinct possibility that the institution will sustain some loss of principal and/or interest if the deficiencies are not corrected.  It is not necessary for a loan to have an identifiable loss potential in order to receive this rating.

 

Doubtful — An asset that has all the weaknesses inherent in the substandard classification, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable and improbable.  The possibility of loss is extremely likely, but it is not identified at this point due to pending factors.

 

Loss — An asset, or portion thereof, classified as loss is considered uncollectible and of such little value that its continuance on the Company’s books as an asset is not warranted.  This classification does not necessarily mean that an asset has no recovery or salvage value; but rather, there is much doubt about whether, how much, or when the recovery would occur.  As such, it is not practical or desirable to defer the write-off.  Therefore, there is no balance to report at September 30, 2012 or December 31, 2011.

 

16



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

The following tables present our credit quality indicators, segregated by class, as of September 30, 2012 and December 31, 2011.

 

 

 

September 30, 2012

 

 

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

108,469,402

 

$

1,200,469

 

$

701,455

 

$

620,868

 

$

110,992,194

 

Multi-family

 

31,744,874

 

331,220

 

3,029,933

 

 

35,106,027

 

Commercial

 

122,043,456

 

5,333,234

 

7,648,943

 

 

135,025,633

 

Construction and land

 

19,587,885

 

6,368,612

 

9,614,454

 

374,668

 

35,945,619

 

 

 

281,845,617

 

13,233,535

 

20,994,785

 

995,536

 

317,069,473

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

64,085,010

 

463,190

 

1,577,730

 

102,562

 

66,228,492

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

12,400,947

 

36,963

 

192,556

 

 

12,630,466

 

Automobile and other

 

1,347,580

 

 

 

8,868

 

1,356,448

 

 

 

13,748,527

 

36,963

 

192,556

 

8,868

 

13,986,914

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

359,679,154

 

$

13,733,688

 

$

22,765,071

 

$

1,106,966

 

$

397,284,879

 

 

 

 

December 31, 2011

 

 

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

111,752,817

 

$

1,245,332

 

$

2,126,651

 

$

415,520

 

$

115,540,320

 

Multi-family

 

35,841,156

 

 

3,640,570

 

 

39,481,726

 

Commercial

 

117,634,711

 

3,856,453

 

7,061,405

 

104,235

 

128,656,804

 

Construction and land

 

25,903,980

 

950,000

 

17,338,040

 

 

44,192,020

 

 

 

291,132,664

 

6,051,785

 

30,166,666

 

519,755

 

327,870,870

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

44,805,581

 

474,961

 

3,396,421

 

 

48,676,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

17,980,458

 

471,386

 

688,006

 

 

19,139,850

 

Automobile and other

 

1,411,319

 

 

3,392

 

 

1,414,711

 

 

 

19,391,777

 

471,386

 

691,398

 

 

20,554,561

 

Total

 

$

355,330,022

 

$

6,998,132

 

$

34,254,485

 

$

519,755

 

$

397,102,394

 

 

17



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

The following tables provide details of impaired loans, segregated by class, as of and for the periods indicated.  The unpaid contractual balance represents the recorded balance prior to any partial charge-offs.  The recorded investment represents customer balances net of any partial charge-offs recognized on the loans.

 

 

 

As of September 30, 2012

 

As of December 31, 2011

 

 

 

Unpaid
Contractual
Principal
Balance

 

Recorded
Investment

 

Allowance for
Loan Losses
Allocated

 

Unpaid
Contractual
Principal
Balance

 

Recorded
Investment

 

Allowance for
Loan Losses
Allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

936,169

 

$

882,521

 

$

 

$

799,309

 

$

799,309

 

$

 

Multi-family

 

372,455

 

220,535

 

 

387,757

 

235,837

 

 

Commercial

 

3,063,355

 

2,750,673

 

 

1,954,587

 

1,954,587

 

 

Construction and land

 

4,578,765

 

2,554,531

 

 

2,227,340

 

1,976,340

 

 

 

 

8,950,744

 

6,408,260

 

 

5,368,993

 

4,966,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

107,771

 

107,771

 

 

270,304

 

270,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

178,150

 

178,150

 

 

637,433

 

637,434

 

 

Automobile and other

 

3,442

 

3,442

 

 

 

 

 

 

 

181,592

 

181,592

 

 

637,433

 

637,434

 

 

Subtotal

 

$

9,240,107

 

$

6,697,623

 

$

 

$

6,276,730

 

$

5,873,811

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

418,752

 

$

418,752

 

$

35,363

 

$

1,731,783

 

$

1,731,783

 

$

383,825

 

Multi-family

 

2,809,398

 

2,809,398

 

405,026

 

3,404,733

 

3,404,733

 

356,260

 

Commercial

 

537,904

 

537,904

 

128,048

 

1,402,461

 

1,402,461

 

98,754

 

Construction and land

 

 

 

 

6,799,046

 

5,868,941

 

2,080,706

 

 

 

3,766,054

 

3,766,054

 

568,437

 

13,338,023

 

12,407,918

 

2,919,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

742,822

 

359,248

 

141,291

 

1,293,442

 

1,293,442

 

161,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

14,406

 

14,406

 

12,848

 

13,814

 

13,814

 

13,814

 

Automobile and other

 

5,426

 

5,426

 

139

 

 

 

 

 

 

19,832

 

19,832

 

12,987

 

13,814

 

13,814

 

13,814

 

Subtotal

 

$

4,528,708

 

$

4,145,134

 

$

722,715

 

$

14,645,279

 

$

13,715,174

 

$

3,095,145

 

Total

 

$

13,768,815

 

$

10,842,757

 

$

722,715

 

$

20,922,009

 

$

19,588,985

 

$

3,095,145

 

 

18



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

 

 

For the three months ended September 30, 2012

 

For the three months ended September 30, 2011

 

 

 

Average
Recorded
Investment

 

Interest Income
Recognized

 

Cash Basis
Interest
Recognized

 

Average
Recorded
Investment

 

Interest Income
Recognized

 

Cash Basis
Interest
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

883,460

 

$

 

$

 

$

1,448,969

 

$

12,456

 

$

 

Multi-family

 

110,267

 

 

 

4,407,617

 

35,366

 

 

Commercial

 

2,774,179

 

 

 

3,228,972

 

82,087

 

 

Construction and land

 

2,007,976

 

5,900

 

 

6,029,662

 

 

 

 

 

5,775,882

 

5,900

 

 

15,115,220

 

129,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

137,408

 

569

 

 

696,676

 

13,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

141,763

 

 

 

597,265

 

8,412

 

 

Automobile and other

 

1,721

 

 

 

 

 

 

 

 

143,484

 

 

 

597,265

 

8,412

 

 

Subtotal

 

$

6,056,774

 

$

6,469

 

$

 

$

16,409,161

 

$

151,612

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

601,068

 

$

 

$

 

$

1,079,421

 

$

 

$

 

Multi-family

 

3,206,090

 

 

 

63,221

 

 

 

Commercial

 

541,666

 

 

 

689,505

 

20,062

 

 

Construction and land

 

1,077,650

 

 

 

1,242,926

 

 

 

 

 

5,426,474

 

 

 

3,075,073

 

20,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

556,251

 

 

 

605,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

51,578

 

 

 

52,721

 

 

 

Automobile and other

 

2,713

 

 

 

 

 

 

 

 

54,291

 

 

 

52,721

 

 

 

Subtotal

 

6,037,016

 

 

 

3,732,929

 

20,062

 

 

Total

 

$

12,093,790

 

$

6,469

 

$

 

$

20,142,090

 

$

171,674

 

$

 

 

19



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

 

 

For the nine months ended September 30, 2012

 

For the nine months ended September 30, 2011

 

 

 

Average
Recorded
Investment

 

Interest Income
Recognized

 

Cash Basis
Interest
Recognized

 

Average
Recorded
Investment

 

Interest Income
Recognized

 

Cash Basis
Interest
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

908,408

 

$

8,634

 

$

 

$

1,745,835

 

$

24,704

 

$

 

Multi-family

 

171,665

 

 

 

2,678,580

 

88,194

 

3,995

 

Commercial

 

1,880,889

 

 

 

3,544,854

 

160,929

 

2,012

 

Construction and land

 

2,100,065

 

10,322

 

 

4,302,687

 

3,876

 

 

 

 

5,061,027

 

18,956

 

 

12,271,956

 

277,703

 

6,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

179,918

 

925

 

 

508,513

 

13,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

262,230

 

 

 

570,367

 

14,707

 

 

Automobile and other

 

860

 

 

 

 

 

 

 

 

263,090

 

 

 

570,367

 

14,707

 

 

Subtotal

 

$

5,504,035

 

$

19,881

 

$

 

$

13,350,836

 

$

305,830

 

$

6,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

842,127

 

$

604

 

$

 

$

959,930

 

$

 

$

 

Multi-family

 

3,304,568

 

27,971

 

 

1,387,083

 

 

 

Commercial

 

1,622,268

 

8,000

 

 

423,435

 

20,062

 

4,827

 

Construction and land

 

2,932,441

 

3,746

 

 

2,287,224

 

 

 

 

 

8,701,404

 

40,321

 

 

5,057,672

 

20,062

 

4,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

677,244

 

1,132

 

 

480,377

 

12,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

65,126

 

 

 

26,360

 

 

 

Automobile and other

 

1,357

 

 

 

2,960

 

 

 

 

 

66,483

 

 

 

29,320

 

 

 

Subtotal

 

$

9,445,131

 

$

41,453

 

$

 

$

5,567,369

 

$

32,349

 

$

4,827

 

Total

 

$

14,949,166

 

$

61,334

 

$

 

$

18,918,205

 

$

338,179

 

$

10,834

 

 

20



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

Troubled Debt Restructurings:

 

The Company has allocated $405,026 of specific reserves on $7,964,563 of loans to customers whose loan terms have been modified in troubled debt restructurings as of September 30, 2012.  The Company had $1,275,718 of allocations of specific reserves on $9,349,510 of loans to customers whose loan terms were modified in troubled debt restructurings as of December 31, 2011.  The Company had no commitments to lend additional amounts as of September 30, 2012 or December 31, 2011 to customers with outstanding loans that are classified as troubled debt restructurings.

 

During the three months ended September 30, 2012, no loans were modified as troubled debt restructurings.  During the nine months ended September 30, 2012, six loans totaling $4.2 million were modified as troubled debt restructurings.  The one-to-four family loan modification was classified as a TDR due to a reduction of the stated interest rate of the loan.  The multi-family loan modification was classified as a TDR due to payment and maturity changes not available in the market.  The commercial real estate loan modifications were classified as TDRs due to forbearance agreements, and the construction and land loan modification was due to a reduction of the stated interest rate of the loan.

 

The following tables present loans, by class, that were modified as troubled debt restructurings that occurred during the three and nine months ended September 30, 2011 and the nine months ended September 30, 2012:

 

 

 

Three months ended September 30, 2011

 

 

 

Number of
Contracts

 

Pre-Modification
Outstanding Recorded
Investment

 

Post-Modification
Outstanding Recorded
Investment

 

Real estate loans:

 

 

 

 

 

 

 

One-to-four family

 

1

 

$

495,174

 

$

485,983

 

 

 

 

 

 

 

 

 

Commercial business

 

1

 

55,998

 

55,998

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

Home equity

 

1

 

128,743

 

127,962

 

 

 

 

 

 

 

 

 

Total

 

3

 

$

679,915

 

$

669,943

 

 

21



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

 

 

Nine months ended September 30, 2012

 

 

 

Number of
Contracts

 

Pre-Modification
Outstanding Recorded
Investment

 

Post-Modification
Outstanding Recorded
Investment

 

Real estate loans:

 

 

 

 

 

 

 

One-to-four family

 

1

 

$

306,794

 

$

303,503

 

Multi-family

 

1

 

449,055

 

220,535

 

Commercial

 

3

 

2,978,384

 

2,750,673

 

Construction and land

 

1

 

499,175

 

 

 

 

 

 

 

 

 

 

Total

 

6

 

$

4,233,408

 

$

3,274,711

 

 

 

 

Nine months ended September 30, 2011

 

 

 

Number of 
Contracts

 

Pre-Modification
Outstanding Recorded
Investment

 

Post-Modification
Outstanding Recorded
Investment

 

Real estate loans:

 

 

 

 

 

 

 

One-to-four family

 

2

 

$

1,025,174

 

$

1,010,652

 

Multi-family

 

2

 

5,894,771

 

3,470,700

 

Construction and land

 

2

 

3,413,137

 

2,851,388

 

 

 

6

 

10,333,082

 

7,332,740

 

 

 

 

 

 

 

 

 

Commercial business

 

1

 

55,998

 

55,998

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

Home equity

 

2

 

338,737

 

333,518

 

 

 

 

 

 

 

 

 

Total

 

9

 

$

10,727,817

 

$

7,722,256

 

 

The troubled debt restructurings described above resulted in a net decrease of $42,000 in the allowance for loan losses and charge-offs of $313,000 during the nine months ended September 30, 2012.

 

The following table presents the troubled debt restructurings for which there was a payment default (past due 60 days or more) within twelve months following the modification during the three and nine months ended September 30, 2012.

 

 

 

Three and nine months
ended September 30, 2012

 

 

 

Number of
Contracts

 

Recorded
Investment
(as of period end)

 

Real estate loans:

 

 

 

 

 

One-to-four family

 

1

 

$

303,503

 

 

 

 

 

 

 

Total

 

1

 

$

303,503

 

 

22



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 3.           Loans (Continued)

 

The troubled debt restructurings for which there was a payment default described above resulted in no net increases in the allowance for loan losses and no charge-offs during the three or nine months ended September 30, 2012.

 

There were no troubled debt restructurings for which there was a payment default within twelve months following the modification during the three and nine months ended September 30, 2011.

 

Note 4.           Goodwill

 

The Company reported goodwill from its acquisition of Clover Leaf Bank in 2006 in the amount of $9,402,608 and its acquisition of Partners Bank in 2008 in the amount of $11,282,715, for a total of $20,685,323 in goodwill.  In June 2009, we recorded an impairment charge of $9,300,000, reducing the amount of goodwill to $11,385,323.  In accordance with ASC Topic 350, Intangibles - Goodwill and Other, goodwill and intangible assets with indefinite useful lives are no longer amortized; rather they are assessed, at least annually, for impairment.  The Company tests goodwill for impairment on an annual basis as of September 30, or more often if events or circumstances indicate there may be impairment. Management has determined that the Company has only one reporting unit for purposes of evaluating goodwill.

 

As outlined in ASC Topic 350, the goodwill impairment analysis involves a two-step test.  If the fair value has been substantially greater than the carrying value a qualitative assessment may also be performed.  The first step, used to identify potential impairment, involves comparing the fair value of the reporting unit to its carrying value including goodwill.  If the fair value of the reporting unit exceeds its carrying value, goodwill is not considered impaired.  If the carrying value exceeds fair value, there is an indication of impairment, and the second step is performed to measure the amount of impairment.  The second step involves calculating an implied fair value of goodwill for the reporting unit, in the same manner as the amount of goodwill recognized in a business combination.  If the carrying value of the reporting unit goodwill exceeds the implied fair value of the goodwill, an impairment charge is recorded against earnings for the excess.

 

Due to the current economic environment and other uncertainties, it is possible that our estimates and assumptions may adversely change in the future, and we may be required to record additional goodwill impairment losses in future periods.  It is not possible at this time to determine if any such future impairment loss would result or, it if does, whether such charge would be material.  However, any such future impairment loss would be limited to the remaining goodwill balance of $11,385,323 at September 30, 2012.  Subsequent reversal of goodwill impairment losses is not permitted.  At our annual impairment assessment date of September 30, 2012, our analysis indicated that no further impairment existed.

 

23



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 5.           Earnings per Share

 

Basic and diluted earnings per share represents net income available to common stockholders divided by the weighted average number of common shares outstanding.  Employee stock ownership plan shares which are committed to be released are considered outstanding for basic and diluted earnings per share.

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,314,440

 

$

854,174

 

$

3,025,481

 

$

2,773,315

 

Basic potential common shares:

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

7,635,819

 

7,849,980

 

7,673,272

 

7,868,832

 

Weighted average unallocated Employee Stock Ownership Plan shares

 

 

(106,272

)

 

(108,382

)

Basic weighted average shares outstanding

 

7,635,819

 

7,743,708

 

7,673,272

 

7,760,450

 

 

 

 

 

 

 

 

 

 

 

Dilutive potential common shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

7,635,819

 

7,743,708

 

7,673,272

 

7,760,450

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

$

0.17

 

$

0.11

 

$

0.39

 

$

0.36

 

 

Note 6.           Employee Stock Ownership Plan

 

The Company had an employee stock ownership plan (ESOP) that covered substantially all employees who had attained the age of 21 and completed one year of service.  The Company terminated the ESOP effective December 31, 2011.  The Company loaned funds to the ESOP for the purchase of its common stock.  The loan was being repaid based on a variable interest rate over 20 years beginning December 31, 2004.  All shares were held in a suspense account for allocation among the participants as the loan was repaid. Shares were released for allocation to participants’ accounts based upon the ratio of the current year’s debt service to the sum of total principal and interest payments over the remaining life of the note. Shares released from the suspense account were allocated among the participants’ accounts based upon their pro rata annual compensation.  The purchase of shares by the ESOP was recorded by the Company as unearned ESOP shares in a contra equity account. As ESOP shares were committed to be released to compensate employees, the contra equity account was reduced and the Company recognized compensation expense equal to the average fair market value of the shares committed to be released.  Compensation expense of $14,043 and $44,186 was incurred for the three and nine months ended September 30, 2011.  There was no compensation expense incurred for the three or nine months ended September 30, 2012 due to the ESOP’s termination.

 

Dividends on unallocated ESOP shares, together with Company contributions, were used by the ESOP in 2011 to repay principal and interest on the outstanding note.

 

In conjunction with the termination of the ESOP, 100,453 shares with a value of $6.10 per share were cancelled and applied as repayment of the ESOP loan.  The remaining 1,591 unallocated shares were then allocated to the participants based on their pro-rata share.  As of September 30, 2012 and December 31, 2011 there were 74,866 allocated shares held by the ESOP.  These allocated shares will be distributed to the participants prior to December 31, 2012.  In July, 2012 the Company received a favorable IRS determination letter and is proceeding with the final distribution.

 

24



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 7.           Fair Value Measurements

 

The Company determines the fair market values of its financial instruments based on the fair value hierarchy established in ASC Topic 820, Fair Value Measurements and Disclosures.  Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  There are three levels of inputs that may be used to measure fair values:

 

·                  Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

 

·                  Level 2 - Inputs other than quoted prices included with Level 1 that are observable for the asset or liability either directly or indirectly.  These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived from or corroborated by market data by correlation or other means.

 

·                  Level 3 - Unobservable inputs for determining the fair value of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

 

The Company used the following methods and significant assumptions to estimate fair value.

 

Available-for-sale securities:  The fair value of available-for-sale securities is determined by various valuation methodologies.  Where quoted market prices are available in an active market, securities are classified within Level 1.  The Company has no securities classified within Level 1.  If quoted market prices are not available, then fair values are estimated by using pricing models or quoted prices of securities with similar characteristics.  For these investments, the pricing applications apply available information as applicable through processes such as benchmark curves, benchmarking of like securities, sector groupings and matrix pricing to prepare evaluations.  They also use model processes, such as the Option Adjusted Spread model to assess interest rate impact and develop prepayment scenarios.  In the case of municipal securities, information on the Bloomberg terminal such as credit ratings, credit support, and call features are used to set the matrix values for the issues, which will be used to determine the yields from which the market values are calculated each month.  Because they are not price quote valuations, the pricing methods are considered Level 2 inputs.  At this time all of the Company’s securities fall within the Level 2 hierarchy for pricing.  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 has no securities classified within Level 3.  During the nine months ended September 30, 2012, there were no transfers between Level 1 and Level 2.  The valuation methodology was consistent for the nine months ended September 30, 2012 and the year ended December 31, 2011.  At least annually, a third party is engaged to validate the discounted cash flows and resulting fair value.

 

Foreclosed assets:  Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis.  These amounts are subsequently accounted for at lower of cost or fair value less estimated costs to sell.  Fair value is commonly based on recent real estate appraisals.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.  Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

 

25



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 7.           Fair Value Measurements (Continued)

 

Impaired loans:  At the time a loan is considered impaired, it is valued at the lower of cost or fair value.  Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses.  For collateral dependent loans, fair value is commonly based on recent real estate appraisals.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.  Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.  Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification.

 

Appraisals for both foreclosed assets and collateral-dependent impaired loans are performed by certified general appraisers (for commercial property) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company.  Once received, a member of the Loan Department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics.  On an annual basis, the Company compares the actual selling price of collateral that has been sold to the most recent appraised value to determine what additional adjustment should be made to the appraisal value to arrive at fair value.  The most recent analysis performed indicated that a discount of 8% to 20% should be applied to appraisals based on property type.  An additional discount is applied if the appraisal was performed more than 12 months ago.

 

26



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 7.           Fair Value Measurements (Continued)

 

Assets measured at fair value on a recurring basis segregated by fair value hierarchy level as of September 30, 2012 and December 31, 2011 are summarized below:

 

 

 

Fair Value Measurements at September 30, 2012 Using:

 

 

 

Quoted Prices
in Active
Markets for
Identical Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

 

 

 

Assets:

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Securities:

 

 

 

 

 

 

 

 

 

U.S. government agency obligations

 

$

 

$

19,985,238

 

$

 

$

19,985,238

 

State and municipal securities

 

 

30,532,149

 

 

30,532,149

 

Other securities

 

 

3,501

 

 

3,501

 

Mortgage-backed: residential

 

 

28,427,354

 

 

28,427,354

 

Total securities available for sale

 

$

 

$

78,948,242

 

$

 

$

78,948,242

 

 

 

 

Fair Value Measurements at December 31, 2011 Using:

 

 

 

Quoted Prices
in Active
Markets for
Identical Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

 

 

 

Assets:

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Securities:

 

 

 

 

 

 

 

 

 

U.S. government agency obligations

 

$

 

$

31,743,989

 

$

 

$

31,743,989

 

Corporate bonds

 

 

1,838,324

 

 

1,838,324

 

State and municipal securities

 

 

26,376,118

 

 

26,376,118

 

Other securities

 

 

3,501

 

 

3,501

 

Mortgage-backed: residential

 

 

25,613,419

 

 

25,613,419

 

Total securities available for sale

 

$

 

$

85,575,351

 

$

 

$

85,575,351

 

 

27



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 7.           Fair Value Measurements (Continued)

 

Assets measured at fair value on a nonrecurring basis by fair value hierarchy level as of September 30, 2012 and December 31, 2011 are summarized below:

 

 

 

Fair Value Measurements at September 30, 2012 Using:

 

 

 

Quoted Prices
in Active
Markets for
Identical Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

 

 

 

Assets:

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

 

 

 

 

 

 

 

 

 

 

Foreclosed assets:

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

Commercial

 

$

 

$

 

$

755,000

 

$

755,000

 

Construction and land

 

 

 

2,966,282

 

2,966,282

 

 

 

 

 

 

 

 

 

 

 

Total foreclosed assets

 

$

 

$

 

$

3,721,282

 

$

3,721,282

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

 

$

 

$

383,389

 

$

383,389

 

Multi-family

 

 

 

2,404,372

 

2,404,372

 

Commercial

 

 

 

409,856

 

409,856

 

 

 

 

 

3,197,617

 

3,197,617

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

 

217,957

 

217,957

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

1,558

 

1,558

 

Automobile and other

 

 

 

5,287

 

5,287

 

 

 

 

 

6,845

 

6,845

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

 

$

 

$

3,422,419

 

$

3,422,419

 

 

28



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 7.           Fair Value Measurements (Continued)

 

 

 

Fair Value Measurements at December 31, 2011 Using:

 

 

 

Quoted Prices
in Active
Markets for
Identical Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

 

 

 

Assets:

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

 

 

 

 

 

 

 

 

 

 

Foreclosed assets:

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

 

$

 

$

224,060

 

$

224,060

 

Commercial

 

 

 

755,000

 

755,000

 

Construction and land

 

 

 

407,193

 

407,193

 

 

 

 

 

 

 

 

 

 

 

Total foreclosed assets

 

$

 

$

 

$

1,386,253

 

$

1,386,253

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

 

$

 

$

1,347,958

 

$

1,347,958

 

Multi-family

 

 

 

3,048,473

 

3,048,473

 

Commercial

 

 

 

1,303,707

 

1,303,707

 

Construction and land

 

 

 

3,788,235

 

3,788,235

 

 

 

 

 

9,488,373

 

9,488,373

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

 

1,131,656

 

1,131,656

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

 

$

 

$

10,620,029

 

$

10,620,029

 

 

Foreclosed assets are collateral dependent and are recorded at the lesser of the recorded investment in the receivable or the appraised value less costs to sell and may be revalued on a nonrecurring basis.  Foreclosed assets measured at fair value less costs to sell on a nonrecurring basis as of September 30, 2012, had a net carrying amount of $3,721,282, which is made up of the outstanding balance of $4,382,282, net of cumulative write-downs of $661,000 which includes $350,000 that occurred during the nine months ended September 30, 2012.  At December 31, 2011, foreclosed assets measured at fair value less costs to sell on a nonrecurring basis had a net carrying amount of $1,386,253, which was made up of the outstanding balance of $1,835,527, net of write-downs of $449,274.

 

Impaired loans that are measured for impairment using the fair value of the collateral for collateral dependent loans, had a principal balance of $4,145,133, with a valuation allowance of $722,715 at September 30, 2012.  Provisions for loan losses on impaired loans during the three and nine months ended September 30, 2012 decreased $323,000 and increased $614,000, respectively.  At December 31, 2011, impaired loans had a principal balance of $13,715,174, with a valuation allowance of $3,095,145, resulting in a net increase in provision for loan losses of $967,420 for the year ended December 31, 2011.

 

29



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 7.           Fair Value Measurements (Continued)

 

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at September 30, 2012:

 

 

 

Fair Value

 

Valuation
Techniques

 

Unobservable Inputs

 

Range

 

Weighted
Average

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreclosed assets:

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

755,000

 

Sales Comparison

 

Adjustment for difference between comparable sales

 

1-24

%

10.5

%

Construction and land

 

2,966,282

 

Sales Comparison

 

Adjustment for difference between comparable sales

 

0-47

%

19.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

383,389

 

Sales Comparison

 

Adjustment for difference between comparable sales

 

0-12

%

5.7

%

Multi-family

 

2,404,372

 

Sales Comparison

 

Adjustment for difference between comparable sales

 

1-18

%

10.0

%

Commercial

 

409,856

 

Sales Comparison

 

Adjustment for difference between comparable sales

 

5-17

%

12.3

%

Commercial business

 

217,957

 

Sales Comparison

 

Adjustment for difference between comparable sales

 

4-50

%

22.8

%

Home equity

 

1,558

 

Sales Comparison

 

Adjustment for estimated priority liens

 

0-12

%

0.0

%

Automobile and other

 

5,287

 

Sales Comparison

 

Adjustment for unknown condition of the vehicle

 

0-50

%

50.0

%

 

30



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 8.           Fair Value of Financial Instruments

 

FASB ASC Topic 825, Financial Instruments, requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet.  Fair value is determined under the framework established by ASC Topic 820, Fair Value Measurement and Disclosures.  ASC Topic 825 excludes certain financial instruments and all non-financial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

 

The methods and assumptions, not previously presented, used to estimate fair value are described as follows:

 

Cash and Cash Equivalents:  The carrying amounts of cash and cash equivalents approximate fair values given the short-term nature and active market for U.S. currency and are classified as Level 1.

 

Interest-Earning Time Deposits:  Due to the short-term nature of these deposits, the carrying amounts of these deposits approximate fair values.  However, since it is unusual to observe a quoted price in an active market during the outstanding term these deposits are classified as Level 2.

 

Federal Home Loan Bank Stock:  The Company is required to maintain these equity securities as a member of the Federal Home Loan Bank of Chicago and in amounts as required by this institution. These equity securities are “restricted” in that they can only be sold back to the respective institution or another member institution at par.  Therefore, they are less liquid than other tradable securities and their fair value is not readily available.

 

Loans:  Fair values are estimated for portfolios of loans with similar financial characteristics.  Loans are segmented by type such as real estate, commercial business, and consumer loans.  Each loan segment is further segregated into fixed and adjustable rate interest terms and by performing and non-performing classifications.  The fair value of fixed rate loans is estimated by either observable market prices or by discounting future cash flows using discount rates that reflect the Company’s current pricing for loans with similar characteristics, such as loan type, pricing and remaining maturity resulting in a Level 3 classification.  Impaired loans that have no specific reserve are classified as Level 3.  Impaired loans that have been written down to the fair value of the corresponding collateral, less estimated costs to sell, are not included in this table as those amounts were presented previously.  The fair value computed is not necessarily an exit price.

 

Accrued Interest Receivable:  The carrying amount of accrued interest receivable approximates its fair value.  Accrued interest receivable related to interest-earning time deposits and securities is classified as Level 2.  Accrued interest receivable related to loans is classified as Level 3.

 

Deposits:  The fair values disclosed for demand deposits are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts) and are classified as Level 1. The carrying amounts for interest-bearing money market and savings accounts approximate their fair values at the reporting date and are classified as Level 1. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

 

Federal Home Loan Bank Advances:  The fair value of Federal Home Loan Bank  advances, which are at a fixed rate, are estimated using discounted cash flow analyses based on current rates for similar advances resulting in a Level 2 classification.

 

Securities Sold Under Agreements to Repurchase:  The carrying amounts of securities sold under agreements to repurchase approximate fair value resulting in a Level 2 classification.

 

Subordinated debentures:  This debenture is a floating rate instrument which re-prices quarterly.  The fair value of variable rate trust preferred debentures approximate carrying value resulting in a Level 2 classification.

 

31



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 8.           Fair Value of Financial Instruments (Continued)

 

Accrued Interest Payable:  The carrying amount of accrued interest payable approximates its fair value.  Accrued interest payable related to interest-bearing money market and savings accounts is classified as Level 1.  All other accrued interest payable is classified as Level 2.

 

The following information presents estimated fair values of the Company’s financial instruments as of September 30, 2012 and December 31, 2011 that have not been presented in prior tables.

 

 

 

 

 

Fair Value Measurements at September 30, 2012 Using:

 

 

 

Carrying
Amount

 

Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)

 

Significant Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Fair
Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

38,764,940

 

$

38,764,940

 

$

 

$

 

$

38,764,940

 

Interest-earning time deposits

 

1,745,769

 

 

1,745,769

 

 

1,745,769

 

Federal Home Loan Bank stock

 

3,077,201

 

 

 

 

N/A

 

Loans, net (excluding impaired loans with a reserve allocation)

 

384,183,300

 

 

 

394,294,421

 

394,294,421

 

Accrued interest receivable

 

1,728,355

 

 

496,400

 

1,231,955

 

1,728,355

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

49,509,033

 

49,509,033

 

 

 

49,509,033

 

Interest-bearing deposits

 

370,806,479

 

214,850,624

 

156,785,770

 

 

371,636,394

 

Federal Home Loan Bank advances

 

26,963,000

 

 

27,208,980

 

 

27,208,980

 

Securities sold under agreement to repurchase

 

19,562,647

 

 

19,562,647

 

 

19,562,647

 

Subordinated debentures

 

4,000,000

 

 

4,000,000

 

 

4,000,000

 

Accrued interest payable

 

316,685

 

25,553

 

291,132

 

 

316,685

 

 

32



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Notes to Consolidated Financial Statements

September 30, 2012 and December 31, 2011

 

Note 8.           Fair Value of Financial Instruments (Continued)

 

 

 

December 31, 2011

 

 

 

Carrying

 

Fair

 

 

 

Amount

 

Value

 

Financial assets:

 

 

 

 

 

Cash and cash equivalents

 

$

39,361,409

 

$

39,361,409

 

Interest-earning time deposits

 

1,738,498

 

1,738,498

 

Federal Home Loan Bank stock

 

6,306,273

 

N/A

 

Loans, net (excluding impaired loans with a reserve allocation)

 

377,014,617

 

388,315,138

 

Accrued interest receivable

 

1,726,319

 

1,726,319

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

Non-interest bearing deposits

 

39,256,851

 

39,256,851

 

Interest-bearing deposits

 

375,501,432

 

376,697,157

 

Federal Home Loan Bank advances

 

26,944,000

 

27,208,915

 

Securities sold under agreement to repurchase

 

36,874,298

 

36,874,298

 

Subordinated debentures

 

4,000,000

 

4,000,000

 

Accrued interest payable

 

417,828

 

417,828

 

 

In addition, other assets and liabilities of the Company that are not defined as financial instruments are not included in the above disclosures, such as property and equipment. Also, nonfinancial instruments typically not recognized in financial statements nevertheless may have value but are not included in the above disclosures. These include, among other items, the estimated earnings power of core deposit accounts, the trained work force, customer goodwill and similar items.

 

Note 9.           Subsequent Events

 

Events occurring subsequent to September 30, 2012, have been evaluated as to their potential impact to the financial statements through the date of issuance of this report.

 

On October 23, 2012, the Board of Directors of the Company declared a cash dividend on the Company’s common stock of $0.06 per share for the quarter ended September 30, 2012.  The dividend will be payable to stockholders of record as of November 9, 2012 and will be paid on November 16, 2012.

 

33



Table of Contents

 

FIRST CLOVER LEAF FINANCIAL CORP.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Item 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Forward-Looking Statements

 

When used in this Form 10-Q, the words or phrases “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project” or similar expressions are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Such statements are subject to certain risks and uncertainties including, but not limited to changes in general economic conditions, either nationally or in our market areas, that are worse than expected; competition among depository and other financial institutions; inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments; adverse changes in the securities markets; changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees, capital requirements and allowance for loan losses requirements; our ability to enter new markets successfully and capitalize on growth opportunities; our ability to successfully integrate acquired entities, if any; changes in consumer spending, borrowing and savings habits; changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission and the Public Company Accounting Oversight Board; changes in our organization, compensation and benefit plans; changes in our financial condition or results of operations that reduce capital available to pay dividends; and changes in the financial condition or future prospects of issuers of securities that we own, that could cause actual results to differ materially from historical earnings and those presently anticipated or projected.  The Company wishes to caution you not to place undue reliance on any such forward-looking statements, which only speak as of the date made.  The Company wishes to advise you that the factors listed above could affect the Company’s financial performance and could cause the Company’s actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements.

 

The Company does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

 

Critical Accounting Policies

 

We consider accounting policies involving significant judgments and assumptions by management that have, or could have, a material impact on the carrying value of certain assets or on income to be critical accounting policies.  Management makes significant estimates and has identified the allowance for loan losses and goodwill and other intangible assets as critical accounting policies due to the higher degree of judgment and complexity than its other significant accounting estimates.

 

Allowance for loan losses.  The allowance for loan losses is a valuation account that reflects our evaluation of the probable incurred credit losses inherent in our loan portfolio.  We maintain the allowance through provisions for loan losses that we charge to income.  We charge losses on loans against the allowance for loan losses when we believe the collection of loan principal is unlikely.  Subsequent recoveries, if any, are credited to the allowance.

 

Our evaluation of risk in maintaining the allowance for loan losses includes the review of all loans on which the collectibility of principal may not be reasonably assured.  We consider the following factors as part of this evaluation: our historical loan loss experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions.  Management evaluates the total balance of the allowance for loan losses based on several factors that are not loan specific but are reflective of the probable incurred losses in the loan portfolio, including management’s periodic review of loan collectibility in light of historical experience, the nature and volume of the loan portfolio, prevailing economic conditions such as housing trends, inflation rates and unemployment rates, and geographic concentrations of loans within First Clover Leaf Bank’s immediate market area.

 

34



Table of Contents

 

There may be other factors that may warrant our consideration in maintaining an allowance at a level sufficient to provide for probable incurred losses.  This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as future events change.

 

In addition, the Office of the Comptroller of the Currency (“OCC”), as an integral part of its examination process, periodically reviews our loan portfolio and the related allowance for loan losses.  The OCC may require us to increase the allowance for loan losses based on its judgments of information available to it at the time of its examination, thereby adversely affecting our results of operations.

 

Goodwill and Other Intangible Assets.  Historically, First Clover Leaf has grown through acquisitions accounted for under the purchase method of accounting in effect at the time of the acquisitions.  Under the purchase method, First Clover Leaf was required to allocate the cost of an acquired company to the assets acquired, including identified intangible assets, and liabilities assumed based on their estimated fair values at the date of acquisition.  The excess cost over the net assets acquired represents goodwill, which is not subject to periodic amortization.

 

Customer relationship intangibles are required to be amortized over their estimated useful lives.  The method of amortization reflects the pattern in which the economic benefits of these intangible assets are estimated to be consumed or otherwise used up.  Our customer relationship intangibles are being amortized over 7.6 and 9.7 years using the double declining balance method.  Since First Clover Leaf’s acquired customer relationships are subject to routine customer attrition, the relationships are more likely to produce greater benefits in the near-term than in the long-term, which typically supports the use of an accelerated method of amortization for the related intangible assets.  Management is required to evaluate the useful life of customer relationship intangibles to determine if events or circumstances warrant a change in the estimated life.  Should management determine that the estimated life of any intangible asset is shorter than originally estimated, First Clover Leaf would adjust the amortization of that asset, which could increase future amortization expense.

 

Goodwill arising from business combinations represents the value attributable to unidentifiable intangible elements in the business acquired.  Goodwill recorded by First Clover Leaf in connection with its acquisitions relates to the inherent value in the businesses acquired, and this value is dependent upon First Clover Leaf’s ability to provide quality, cost effective services in a competitive market place.  The continued value of recorded goodwill is impacted by the value of our stock and continued profitability of the organization.  In the event that the stock price experiences significant declines or the operations of the company lack profitability, an impairment of goodwill may need to be recognized.  Any impairment recognized would adversely impact earnings in the period in which it is recognized.

 

First Clover Leaf utilizes a two step valuation approach to test for goodwill impairment under the guidance of ASU 2011-08, Topic 350.  This guidance also allows for a qualitative assessment of the reporting unit.  A qualitative assessment may be performed if in the prior period two-step impairment test the fair value was greater than the carrying value by a substantial margin.  If in the prior period two-step test goodwill was impaired or fair value was not greater than the carrying amount by a substantial margin, First Clover Leaf would go straight to the two-step impairment test.  In step one, we estimate the fair value of our single reporting unit as of the measurement date utilizing two valuation methodologies including the comparable transactions approach, and the control premium approach which utilizes the Company’s stock price.  We then compare the estimated fair value of the reporting unit to the current carrying value of the reporting unit to determine if goodwill impairment had occurred as of the measurement date.  During 2012, at our annual impairment assessment date of September 30, our analysis indicated that no impairment existed.  Future events, such as adverse changes to First Clover Leaf’s business or changes in the economic market, could cause management to conclude that impairment indicators exist and require management to re-evaluate goodwill.  Should such re-evaluation determine goodwill is impaired; the resulting impairment loss recognized could have a material, adverse impact on First Clover Leaf’s financial condition and results of operations.  In accordance with current accounting guidance, management has determined that the Company has only one reporting unit for purposes of evaluating goodwill.  See Item 1, Note 4 for additional information on goodwill impairment.

 

35



Table of Contents

 

Overview

 

First Clover Leaf had net income of $1.3 million for the three months ended September 30, 2012 compared to net income of $854,000 for the same period in 2011.  The increase was primarily due to a reduction in provision for loan losses and an increase in gain on sale of loans offset by a reduction in gain on sale of securities and increases in non-interest expense and taxes.  Basic and diluted earnings per share was $0.17 for the three-month period ended September 30, 2012 and $0.11 for the comparable period in 2011.

 

Net income for the nine months ended September 30, 2012 was $3.0 million compared to $2.8 million for the same period in 2011.  The increase was primarily due to an increase in gain on sale of loans and a reduction in provision for loan losses offset by an increase in non-interest expenses and a reduction in gain on sale of securities.  Basic and diluted earnings per share was $0.39 for the nine months ended September 30, 2012 and $0.36 for the same period in 2011.

 

Financial Condition

 

Total Assets.  Total assets decreased to $552.2 million at September 30, 2012 from $562.7 million at December 31, 2011.  Total cash and cash equivalents decreased $596,000 to $38.8 million at September 30, 2012 from $39.4 million at December 31, 2011.

 

Securities available for sale decreased to $78.9 million at September 30, 2012 from $85.6 million at December 31, 2011.  The decrease was due primarily to calls, maturities and pay-downs of $37.9 million and sales of $4.3 million partially offset by purchases of $34.6 million.

 

Federal Home Loan Bank stock decreased to $3.1 million at September 30, 2012 from $6.3 million at December 31, 2011.  Prior to the first quarter of 2012 the Federal Home Loan Bank of Chicago was prohibited from redeeming excess voluntary stock.  However, it has since started a program to redeem the stock in increments.  The Company elected to have $3.2 million of excess voluntary stock redeemed during the nine months ended September 30, 2012.  The Company is currently required to hold $2.0 million in Federal Home Loan Bank of Chicago stock in order to be a member bank.  This amount is based annually on the greater of 1% of mortgage-related assets or 5% of outstanding Federal Home Loan Bank of Chicago advances.

 

Net loans remained at $387.6 million as of September 30, 2012 and December 31, 2011.  This was primarily due to new loan originations exceeding loan paydowns and maturities by $3.4 million offset by $2.5 million in loan transfers to other real estate and provision expense of $1.2 million.

 

Foreclosed assets increased to $6.5 million at September 30, 2012 from $5.8 million at December 31, 2011.  During the three months ended September 30, 2012, we transferred two loans totaling $316,000 into foreclosed assets and incurred a write-off of $40,000.  We transferred seven loans into foreclosed assets during the nine months ended September 30, 2012.  During the same time period we incurred write-offs of $370,000 and received proceeds of $1.3 million from the sale of 10 properties that had been classified as foreclosed assets.

 

Total Liabilities.  Total liabilities decreased to $473.4 million at September 30, 2012 from $485.0 million at December 31, 2011.  Deposits increased to $420.3 million at September 30, 2012 from $414.8 million at December 31, 2011.  Non-interest bearing deposits increased $10.3 million to $49.5 million at September 30, 2012 from $39.3 million at December 31, 2011 due to normal fluctuations in business deposit accounts.  Interest bearing deposits decreased $4.7 million, totaling $370.8 million at September 30, 2012 compared to $375.5 million at December 31, 2011.  This decrease was primarily due to a decrease of $7.6 million in brokered deposits as we were able to reduce our reliance on higher rate deposits due to reduced loan demand.  Securities sold under agreements to repurchase decreased $17.3 million to $19.6 million at September 30, 2012 from $36.9 million at December 31, 2011.  This decrease was due primarily

 

36



Table of Contents

 

to normal fluctuations in one customer’s account.  Due to the nature of this customer’s business, large fluctuations in its accounts are a normal occurrence.

 

Stockholders’ Equity.  Stockholders’ equity increased to $78.8 million at September 30, 2012 from $77.7 million at December 31, 2011, principally as a result of $3.0 million in net income partially offset by the payment of cash dividends of $1.4 million and repurchases of common stock of $761,000 during the nine months ended September 30, 2012.

 

Asset Quality

 

The following tables set forth information with respect to the Company’s non-performing and impaired loans at the dates indicated:

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Loans 90 days or more past due and still accruing

 

$

26,817

 

$

404,984

 

Non-accrual loans(1)

 

10,968,641

 

11,166,843

 

Other impaired loans

 

107,772

 

8,017,158

 

Total non-performing loans

 

11,103,230

 

19,588,985

 

Foreclosed assets

 

6,471,334

 

5,822,864

 

Total non-performing assets

 

$

17,574,564

 

$

25,411,849

 

 


(1)

Non-accrual loans includes $10,734,985 and $11,166,843 classified as impaired as of September 30, 2012 and December 31, 2011, respectively.

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

Non-performing assets to total assets

 

3.18

%

4.52

%

Non-performing loans to total loans

 

2.86

 

5.05

 

Allowance for loan losses to non-performing loans

 

51.06

 

39.76

 

Allowance for loan losses to total loans

 

1.46

 

2.01

 

 

Non-Performing, Impaired Loans and Non-Performing Assets.  As of September 30, 2012, our total non-performing and impaired loans and non-performing assets were $17.6 million compared to $25.4 million at December 31, 2011.

 

At September 30, 2012, the Company’s non-accrual loans decreased $200,000 to $11.0 million from $11.2 million at December 31, 2011.  At September 30, 2012, First Clover Leaf Bank had five relationships classified as non-accrual with balances in excess of $1.0 million.  The largest non-accrual relationship is a $2.8 million credit to a real estate investor.  This credit was placed in non-accrual status during the three months ended June 30, 2012.  The investor is experiencing cash flow difficulties due to higher vacancy rates and the need for property repairs.   A $600,000 payment was received on this loan during the third quarter of 2012. A property manager is overseeing the daily operations, and all non-rented properties have been listed for sale.  We believe the collateral on this loan is sufficient to cover the majority of the outstanding balance and that sufficient allowances have been set aside for the remaining outstanding balance.  The second relationship is a $1.7 million commercial credit secured by a retail strip center.  The investor was experiencing cash flow difficulties due to high vacancy rates as the center recently experienced a great deal of tenant turnover.  The building is currently fully leased.  A restructuring of the loan was completed during the third quarter, and the borrowers are paying as agreed.

 

37



Table of Contents

 

The loan will be considered for upgrade after an acceptable period of payment performance in accordance with our loan policy.  A deficiency note was signed for the remaining balance.  The third credit is a $1.1 million credit secured by a subdivision development.  The credit was placed on non-accrual status during the three-months ended September 30, 2012.  The development was experiencing very limited lot sales, and the cash flow was not sufficient to cover the principal and interest payments.  The Company is working with the developer on a plan to increase lot sales.  Currently the collateral is sufficient to cover the outstanding loan balance.  The fourth credit is a $1.0 million credit to a real estate investor.  The collateral for this credit is primarily a mobile home park along with several small commercial buildings.  Currently the mobile home park is struggling with vacancies and cash flow is limited.  The Company has recently restructured this loan into a two-note structure with the requirement that all rents from the mobile home park are deposited directly into an account at the Company.  The two commercial buildings making up the remainder of the collateral are currently listed for sale.  The fifth credit is a $1.0 million development credit for a subdivision with excess inventory that is selling slowly due to the economic slowdown.  A charge-off of $843,000 of specific reserves was recorded on this relationship during the first quarter of 2012.  A $630,000 pay-down was received during the third quarter of 2012 from the sale of excess acreage associated with this project.  The borrower recently signed a forbearance agreement on this credit.  Currently the collateral is sufficient to cover the outstanding loan balance.

 

In addition to the non-accrual loans in the previous paragraph, we have loans that are still accruing interest that we categorize as impaired due to observed credit deterioration that we believe in the future may impact our ability to collect all principal and interest according to the current contractual terms.  We have elected to downgrade these loans to impaired status and will individually evaluate them for our allowance for loan losses.  At September 30, 2012, our total other impaired loans amounted to $108,000 compared to $8.0 million at December 31, 2011.  The decrease in other impaired loans is primarily due to $4.5 million in credits moving to non-accrual status and $2.5 million in credits with an improved status which are no longer considered impaired. The credit in excess of $500,000 with the pending contract at the quarter ended June 30, 2012, sold during the third quarter of 2012.  There are no credits in this category with an outstanding balance greater than $500,000.

 

Overall, total non-performing loans have decreased since December 31, 2011.  The largest changes have occurred in the construction and land portfolio.  As of September 30, 2012 the total of substandard and doubtful loans in the construction and land portfolio was $10.0 million, or 28% of the portfolio.  As of December 31, 2011 the total of substandard and doubtful loans in the construction and land portfolio was $17.3 million or 39% of the portfolio.  The decrease in substandard loans was due in-part to sales of $1.5 million, charge-offs of $3.4 million and $1.8 million in credits moving to foreclosed property.

 

Another event impacting the construction and land portfolio at September 30, 2012 was the downgrade of a $6.3 million credit to special mention from being categorized as a pass credit at December 31, 2011.  This credit is categorized as special mention while it is being restructured to include additional collateral.  The Company expects the credit to return to pass status before year end.  The overall total of the construction and land portfolio has declined to $35.9 million at September 30, 2012, compared to $44.2 million at December 31, 2011 as a result of the above mentioned sales, charge-offs and increases to foreclosed property.  In addition, the related provision expense for the construction and land portfolio has also decreased for the above mentioned reasons.

 

Another portfolio with a decrease in provision expense for the three and nine months ended September 30, 2012 is the multi-family portfolio.  The reduced expense is primarily due to an overall decline in the portfolio balance as well as a decline in the loss factor applied to this portfolio.

 

The allowance for loan losses to non-performing loans increased to 51.06% at September 30, 2012 compared to 39.76% at December 31, 2011.  The increase in this ratio is primarily the result of a decline of $8.5 million of non-performing loans to $11.1 million at September 30, 2012 compared to $19.6 million at December 31, 2011.  The allowance for loan losses to total loans decreased to 1.46% at

 

38



Table of Contents

 

September 30, 2012 compared to 2.01% at December 31, 2011. The primary reason for the decline in this percentage was a directive by the Office of the Comptroller of the Currency which required all specific valuation allowances on collateral-dependent loans (valuation allowances established when the recorded investment in an impaired loan exceeded the measured value of the collateral) maintained by savings institutions to be charged-off by March 31, 2012.  The Company adopted this methodology effective for the quarter ended March 31, 2012.  As a result, reported loan charge-offs of $2.7 million for the quarter ended March 31, 2012 were impacted by the charge-off of specific valuation allowances of $2.4 million on these collateral-dependent loans.  This one time charge-off has decreased the amount of our specific reserves which totaled $723,000 at September 30, 2012, compared to $3.1 million at December 31, 2011.  The general allocation was not materially impacted by the charge-offs and totaled $4.9 million at September 30, 2012 compared to $4.7 million at December 31, 2011.  These charge-offs resulted in the decline in the allowance for loan losses to total loans at September 30, 2012.

 

At September 30, 2012, First Clover Leaf Bank had 15 properties classified as foreclosed assets with a value of $6.5 million. The collateral on these properties consisted of a commercial mobile-home site, a commercial development site, farmland, three residential lot developments, and nine single-family residences.  All of these properties were transferred into foreclosed assets at the property’s fair value, less estimated costs of disposal, at the date of foreclosure.

 

Results of Operations

 

General.  Net income increased to $1.3 million for the three months ended September 30, 2012 from $854,000 for the same period in 2011.  Net income for the nine months ended September 30, 2012 was $3.0 million compared to $2.8 million for the same period in 2011.  The increase was primarily due to an increase in gain on sale of loans and a reduction in provision for loan losses offset by an increase in non-interest expenses and a reduction in gain on sale of securities.  Basic and diluted earnings per share was $0.39 for the nine months ended September 30, 2012 and $0.36 for the same period in 2011.

 

The overall net interest rate spread and net interest margin increased to 3.26% from 3.06% and to 3.44% from 3.27%, respectively for the nine months ended September 30, 2012 compared to the same period in 2011.  Yields on loans and securities continued to decline for the nine months ended September 30, 2012 compared to the same period in 2011. The increase in the interest rate spread was attributable to the cost of funds declining faster than the yield on interest-earning assets.  However, our ability to lower rates paid on deposits is limited due to the already low deposit rates and the competitive environment in which we operate.  In addition, a significant number of our interest-bearing deposits are time deposits, which are fixed-rate contracts until maturity that do not allow for immediate re-pricing as rates fluctuate.

 

Net interest income.  Net interest income remained at $4.3 million for the three months ended September 30, 2012 and 2011.  Net interest income increased to $13.0 million for the nine months ended September 30, 2012 from $12.9 million for the same period last year.  Net average interest-earning assets, which represent our average total interest-earning assets less our average total interest-bearing liabilities, were $81.0 million for the nine months ended September 30, 2012, compared to $72.2 million for the same period in 2011.  The ratio of interest-earning assets to interest-bearing liabilities increased to 119.12% for the nine months ended September 30, 2012 from 115.87% for the same period in 2011.  The net interest rate spread increased to 3.26% for the nine months ended September 30, 2012, compared to 3.06% for the comparable period in 2011.  The average rate earned on interest-earning assets decreased by 19 basis points for the nine months ended September 30, 2012 to 4.35% from 4.54% for the same period in 2011, while the average rate paid on interest-bearing liabilities decreased by 39 basis points during these periods to 1.09% from 1.48%.

 

39



Table of Contents

 

The following tables set forth the average balance sheets, average yields and cost of funds, and certain other information for the periods indicated.  No tax-equivalent yield adjustments were made, as the effect thereof was not material.  All average balances are daily average balances. Non-accrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield.  The yields set forth below include the effect of deferred loan fees, discounts and premiums that are amortized or accreted to interest income or expense.  Yields and rates have been annualized.

 

 

 

Three Months Ended September 30,

 

Three Months Ended September 30,

 

 

 

2012

 

2011

 

 

 

Average
Outstanding
Balance

 

Interest (4)

 

Yield/
Rate

 

Average
Outstanding
Balance

 

Interest (4)

 

Yield/
Rate

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, gross

 

$

396,573

 

$

4,891

 

4.91

%

$

389,885

 

$

5,246

 

5.34

%

Securities

 

79,683

 

469

 

2.34

 

87,059

 

608

 

2.77

 

Federal Home Loan Bank stock

 

3,367

 

3

 

0.35

 

6,306

 

2

 

0.13

 

Interest-earning balances from depository institutions

 

24,107

 

13

 

0.21

 

40,491

 

26

 

0.25

 

Total interest-earning assets

 

503,730

 

5,376

 

4.25

 

523,741

 

5,882

 

4.46

 

Non-interest-earning assets

 

46,232

 

 

 

 

 

45,638

 

 

 

 

 

Total assets

 

$

549,962

 

 

 

 

 

$

569,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction

 

$

188,264

 

298

 

0.63

 

$

202,360

 

455

 

0.89

 

Savings deposits

 

25,156

 

29

 

0.46

 

21,403

 

40

 

0.74

 

Time deposits

 

151,269

 

601

 

1.58

 

175,627

 

925

 

2.09

 

Securities sold under agreements to repurchase

 

26,367

 

6

 

0.09

 

24,924

 

1

 

0.02

 

Federal Home Loan Bank advances

 

26,902

 

133

 

1.97

 

22,044

 

130

 

2.34

 

Subordinated debentures

 

4,000

 

25

 

2.49

 

4,000

 

22

 

2.18

 

Total interest-bearing liabilities

 

421,958

 

1,092

 

1.03

 

450,358

 

1,573

 

1.39

 

Non-interest-bearing liabilities

 

49,257

 

 

 

 

 

39,657

 

 

 

 

 

Total liabilities

 

471,215

 

 

 

 

 

490,015

 

 

 

 

 

Stockholders’ equity

 

78,746

 

 

 

 

 

79,364

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

549,961

 

 

 

 

 

$

569,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

4,284

 

 

 

 

 

$

4,309

 

 

 

Net interest rate spread (1) 

 

 

 

 

 

3.22

%

 

 

 

 

3.07

%

Net interest-earning assets (2) 

 

$

81,772

 

 

 

 

 

$

73,383

 

 

 

 

 

Net interest margin (3) 

 

 

 

 

 

3.38

%

 

 

 

 

3.26

%

Ratio of interest-earning assets to interest-bearing liabilities

 

 

 

 

 

119.38

%

 

 

 

 

116.29

%

 


(1)

Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(2)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(3)

Net interest margin represents net interest income divided by average total interest-earning assets.

(4)

Interest on loans includes loan fees collected in the amount of $54,591 and $45,221 for the three months ended September 30, 2012 and 2011, respectively.

 

40



Table of Contents

 

 

 

Nine Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2012

 

2011

 

 

 

Average
Outstanding
Balance

 

Interest (4)

 

Yield/
Rate

 

Average
Outstanding
Balance

 

Interest (4)

 

Yield/
Rate

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, gross

 

$

398,565

 

$

14,850

 

4.98

%

$

392,936

 

$

15,970

 

5.43

%

Securities

 

81,829

 

1,523

 

2.49

 

83,632

 

1,841

 

2.94

 

Federal Home Loan Bank stock

 

4,198

 

6

 

0.19

 

6,306

 

5

 

0.11

 

Interest-earning balances from depository institutions

 

20,057

 

44

 

0.29

 

44,264

 

80

 

0.24

 

Total interest-earning assets

 

504,649

 

16,423

 

4.35

 

527,138

 

17,896

 

4.54

 

Non-interest-earning assets

 

44,891

 

 

 

 

 

43,230

 

 

 

 

 

Total assets

 

$

549,540

 

 

 

 

 

$

570,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction

 

$

193,251

 

913

 

0.63

 

$

202,992

 

1,435

 

0.95

 

Savings deposits

 

23,799

 

91

 

0.51

 

21,312

 

117

 

0.73

 

Time deposits

 

149,465

 

1,956

 

1.75

 

182,716

 

2,983

 

2.18

 

Securities sold under agreements to repurchase

 

26,205

 

13

 

0.07

 

21,965

 

9

 

0.05

 

Federal Home Loan Bank advances

 

26,934

 

394

 

1.95

 

21,967

 

383

 

2.33

 

Subordinated debentures

 

4,000

 

75

 

2.50

 

3,993

 

93

 

3.11

 

Total interest-bearing liabilities

 

423,654

 

3,442

 

1.09

 

454,945

 

5,020

 

1.48

 

Non-interest-bearing liabilities

 

47,352

 

 

 

 

 

36,862

 

 

 

 

 

Total liabilities

 

471,006

 

 

 

 

 

491,807

 

 

 

 

 

Stockholders’ equity

 

78,534

 

 

 

 

 

78,561

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

549,540

 

 

 

 

 

$

570,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

12,981

 

 

 

 

 

$

12,876

 

 

 

Net interest rate spread (1) 

 

 

 

 

 

3.26

%

 

 

 

 

3.06

%

Net interest-earning assets (2) 

 

$

80,995

 

 

 

 

 

$

72,193

 

 

 

 

 

Net interest margin (3) 

 

 

 

 

 

3.44

%

 

 

 

 

3.27

%

Ratio of interest-earning assets to interest-bearing liabilities

 

 

 

 

 

119.12

%

 

 

 

 

115.87

%

 


(1)

Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(2)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(3)

Net interest margin represents net interest income divided by average total interest-earning assets.

(4)

Interest on loans includes loan fees collected in the amount of $134,118 and $153,996 for the nine months ended September 30, 2012 and 2011, respectively.

 

Interest and fee income.  Interest and fee income on loans decreased to $4.9 million for the three months ended September 30, 2012 from $5.2 million for the comparable period in 2011 primarily as a result of a lower average yield in the 2012 period offsetting a higher average balance.  Interest and fee income on loans decreased to $14.9 million for the nine months ended September 30, 2012 from $16.0 million for the comparable period in 2011 primarily as a result of a lower average yield in the 2012 period offsetting a higher average balance. The average balance of loans was $398.6 million and $392.9 million for the nine months ended September 30, 2012 and 2011, respectively.  The average yield on loans decreased to 4.98% for the nine months ended September 30, 2012 from 5.43% for the comparable period in 2011.

 

41



Table of Contents

 

Interest income on securities decreased to $469,000 for the three months ended September 30, 2012 compared to $608,000 for the same period in 2011.  The decrease was due primarily to a lower average yield in addition to a lower average balance.  Interest income on securities decreased to $1.5 million for the nine months ended September 30, 2012 from $1.8 million for the comparable period in 2011.  The decrease was due primarily to a decline in yield.  The average balance of securities was $81.8 million and $83.6 million for the nine months ended September 30, 2012 and 2011, respectively.  The average yield on securities decreased to 2.49% from 2.94% for the nine months ended September 30, 2012 and 2011, respectively.

 

Interest on other interest-earning deposits decreased to $13,000 for the three months ended September 30, 2012 from $26,000 for the comparable period in 2011.  The decrease was due primarily to a lower average balance.  Interest on other interest-earning deposits increased to $44,000 for the nine months ended September 30, 2012 from $80,000 for the comparable period in 2011.  The decrease was primarily due to a lower average balance.  The average balance of other interest-earning deposits decreased to $20.0 million from $44.3 million for the nine months ended September 30, 2012 and 2011, respectively. The average yield on other interest-earning deposits increased to 0.29% for the nine months ended September 30, 2012 from 0.24% for the comparable period in 2011.

 

Interest expense.  Interest expense on deposits decreased to $928,000 for the three months ended September 30, 2012 from $1.4 million for the comparable period in 2011.  The decrease was due primarily to a decline in rate and lower average balances in time deposits and in interest-bearing transaction accounts.  Interest expense on deposits decreased to $3.0 million for the nine months ended September 30, 2012 from $4.5 million for the comparable period in 2011.  The decrease was due primarily to a decline in rate and lower average balances in time deposits and in interest-bearing transaction accounts.  The average balance of interest-bearing deposits, comprised of interest-bearing transaction, savings deposits, and time deposits, was $366.5 million and $407.0 million for the nine months ended September 30, 2012 and 2011, respectively.  Reduced loan demand has led to a reduced need for cash; therefore, we were able to reduce our reliance on higher yielding time deposits.  The rate for time deposits decreased to 1.75% from 2.18% for the nine months ended September 30, 2012 and 2011, respectively.  The rate for interest-bearing transaction accounts decreased to 0.63% from 0.95% for the nine months ended September 30, 2012 and 2011, respectively.  The rate for savings deposits decreased to 0.51% from 0.73% for the nine months ended September 30, 2012 and 2011, respectively.

 

Interest expense on Federal Home Loan Bank advances increased to $133,000 from $130,000 for the three months ended September 30, 2012 and 2011, respectively, due primarily to a higher average balance partially offset by a decline in rate.  Interest expense on Federal Home Loan Bank advances increased to $394,000 from $383,000 for the nine months ended September 30, 2012 and 2011, respectively, due primarily to a higher average balance partially offset by a decline in rate.  The average balance of Federal Home Loan Bank advances was $26.9 million and $22.0 million for the nine months ended September 30, 2012 and 2011, respectively.  The average rate on Federal Home Loan Bank advances decreased to 1.95% for the nine months ended September 30, 2012 compared to 2.33% for the comparable period in 2011.

 

Interest expense on subordinated debentures increased to $25,000 from $22,000 for the three months ended September 30, 2012 and 2011, respectively.  Interest expense on subordinated debentures decreased to $75,000 from $93,000 for the nine months ended September 30, 2012 and 2011, respectively, due to a decline in rate.  The average rate on subordinated debentures declined to 2.50% for the nine months ended September 30, 2012 compared to 3.11% for the comparable period in 2011.

 

Provision for loan losses.  Provision for loan losses decreased for the three-month period ended September 30, 2012 to $400,000 from $891,000 for the comparable period in 2011.  Provision for loan losses decreased for the nine-month period ended September 30, 2012 to $1.2 million from $1.7 million for the comparable period in 2011.

 

42



Table of Contents

 

Provision for loan losses is based upon management’s consideration of current economic conditions, the Company’s loan portfolio composition and historical loss experience coupled with current market valuations on collateral, and management’s estimate of probable losses in the portfolio as well as the level of non-performing and impaired loans.  Management also reviews individual loans for which full collectibility may not be reasonably assured and considers, among other matters, the estimated fair value of the underlying collateral. This evaluation is ongoing and results in variations in the Company’s provision for loan losses.  There may be other factors that may warrant our consideration in maintaining an allowance at a level sufficient to provide for probable losses.  The Company is subject to periodic examination by the OCC, which may require the Company to record increases in the allowance based on its evaluation of available information.  There can be no assurance that the OCC will not require further increases to the allowance.

 

Non-interest income.  Non-interest income increased to $1.2 million for the three months ended September 30, 2012 from $812,000 for the comparable period in 2011 primarily due to a $457,000 increase in gain on sale of loans and a $102,000 increase in other income, partially offset by a $181,000 decrease in gain on sale of securities for the three months ended September 30, 2012 compared to the comparable period in 2011.  During the three months ended September 30, 2012, we sold $19.6 million of loans compared to $5.9 million of loan sales for the comparable period in 2011.  Other income increased for the three months ended September 30, 2012 primarily due to gain on sale of foreclosed assets totaling $125,000 compared to a loss of $28,000 for the same period in 2011.  This increase was partially offset by no gain on sale of assets for the three months ended September 30, 2012 compared to a gain of $79,000 for the same period in 2011.

 

Non-interest income increased to $2.2 million for the nine months ended September 30, 2012 from $1.6 million for the comparable period in 2011 primarily due to a $776,000 increase in gain on sale of loans and a $123,000 increase in other income for the nine months ended September 30, 2012.  These increases were partially offset by a $287,000 decrease in gain on sale of securities.  Other income increased for the nine months ended September 30, 2012 primarily due to  a $113,000 increase in income from bank-owned life insurance which was purchased in August 2011 and a gain on sale of foreclosed assets of $26,000 compared to a loss of $63,000 for the same period in 2011.  These increases were partially offset by no gain on sale of assets for the nine months ended September 30, 2012 compared to a gain of $79,000 for the same period in 2011.

 

Non-interest expense.  Non-interest expense increased to $3.1 million for the three months ended September 30, 2012 from $2.9 million for the same period in 2011.  Non-interest expense increased to $9.4 million for the nine months ended September 30, 2012 from $8.5 million for the same period in 2011.  The increase was due primarily to an increase in compensation and employee benefits, and amortization of mortgage servicing rights, partially offset by decreases in FDIC insurance premiums and in foreclosed asset related expenses.

 

Compensation and employee benefits increased to $1.4 million for the three months ended September 30, 2012 from $1.2 million for the same period in 2011, and increased to $4.4 million for the nine months ended September 30, 2012 from $3.7 million for the same period in 2011. The increases were due to standard merit increases as well as an increased staffing level over the prior year.

 

Amortization of mortgage servicing rights increased to $88,000 for the three months ended September 30, 2012 from $51,000 for the same period in 2011, and increased to $194,000 for the nine months ended September 30, 2012 from $114,000 for the same period in 2011.  The increases were due to increased refinancing activity in 2012.

 

FDIC premiums decreased to $121,000 for the three months ended September 30, 2012 compared to $182,000 for the comparable period in 2011, and decreased to $366,000 for the nine months ended September 30, 2012 compared to $544,000 for the comparable period in 2011.  The decreases were due to a decline in the volume of the base used for the calculation.  The FDIC also changed the base that is used for this calculation.  For the nine months ended September 30, 2012 the base was total assets.  The prior period calculation was based on total deposits.  Both the total assets

 

43



Table of Contents

 

and total deposits of the Bank declined at September 30, 2012 compared to the comparable period in 2011.

 

Foreclosed asset related expenses decreased to $138,000 for the three months ended September 30, 2012 compared to $277,000 for the comparable period in 2011.  The decrease was due to less write-downs occurring during three months ended September 30, 2012 compared to the same period in 2011.  Foreclosed asset related expenses were more consistent for the nine months ended September 30, 2012 totaling $583,000 compared to $603,000 for the same period in 2011.

 

Income taxes.  Income taxes increased to $709,000 for the three months ended September 30, 2012 from $459,000 for the comparable period in 2011.  Income tax expense remained at $1.5 million for the nine months ended September 30, 2012 and 2011.  The nine months ended September 30, 2012 had a higher level of pre-tax income which was offset by an increased level of tax exempt income for the 2012 period than the comparable period in 2011.

 

Liquidity and Capital Resources

 

We maintain liquid assets at levels considered adequate to meet liquidity needs.  We adjust our liquidity levels to fund deposit outflows, repay our borrowings and fund loan commitments.  We also adjust liquidity as appropriate to meet asset and liability management objectives.

 

Our primary sources of liquidity are deposits, amortization and prepayment of loans, maturities of investment securities and other short-term investments, and earnings and funds provided from operations.  While scheduled principal repayments on loans are a relatively predictable source of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competition.  We set the interest rates on our deposits to maintain a desired level of total deposits.  In addition, we invest excess funds in short-term interest-earning assets, which provide liquidity to meet lending requirements.

 

A portion of our liquidity consists of cash and cash equivalents, which are a product of our operating, investing and financing activities.  At September 30, 2012 and December 31, 2011, $38.8 million and $39.4 million, respectively, were invested in cash and cash equivalents. The primary sources of cash are principal repayments on loans, proceeds from the calls and maturities of investment securities, increases in deposit and securities sold under agreements to repurchase accounts, and advances from the Federal Home Loan Bank of Chicago.

 

Cash flows are derived from operating activities, investing activities and financing activities as reported in the Consolidated Statements of Cash Flows included with the Consolidated Financial Statements.

 

Our primary investing activities are the origination of loans and the purchase of investment securities.  Loan originations exceeded principal collections on loans by $3.4 million for the nine months ended September 30, 2012 and loan principal collections exceeded loan originations by $3,000 for the nine months ended September 30, 2011.  Cash received from calls, maturities, and paydowns of available-for-sale investment securities totaled $37.9 million and $58.8 million for the nine months ended September 30, 2012 and 2011, respectively.  We purchased $34.6 million and $76.0 million in available-for-sale investment securities during the nine months ended September 30, 2012 and 2011, respectively. We received proceeds of $4.3 million and $8.3 million from the sale of available-for-sale investment securities for the nine months ended September 30, 2012 and 2011, respectively.  We received proceeds of $1.3 million and $2.3 million from the sale of foreclosed assets for the nine months ended September 30, 2012 and 2011, respectively.  During the nine months ended September 30, 2012, the Federal Home Loan Bank of Chicago redeemed $3.2 million of excess voluntary stock.  There were no redemptions of Federal Home Loan Bank of Chicago stock for the nine months ended September 30, 2011.  During the nine months ended September 30, 2011, we purchased $5.0 million of bank-owned life insurance.  There were no purchases of bank-owned life insurance for the nine months ended September 30, 2012.

 

44



Table of Contents

 

Deposit flows are generally affected by market interest rates, the products offered by local competitors, and other factors.  Net deposits increased by $5.6 million for the nine months ended September 30, 2012 and decreased $12.2 million for the comparable period in 2011.  Securities sold under agreements to repurchase had a net decrease of $17.3 million for the nine months ended September 30, 2012 and a net increase of $3.8 million for the nine months ended September 30, 2011, respectively.

 

Liquidity management is both a daily and long-term function of business management.  If we require funds beyond our ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank of Chicago, which provides an additional source of funds.  At September 30, 2012, we had $27.0 million of advances from the Federal Home Loan Bank of Chicago and additional available credit of approximately $23.9 million.

 

The Bank is required to maintain certain minimum capital requirements under OCC regulations.  Failure by a savings institution to meet minimum capital requirements can result in certain mandatory and possible discretionary actions by regulators, which, if undertaken, could have a direct material effect on the Bank’s financial statements.  The Bank was considered “well-capitalized” at September 30, 2012.  Under the capital adequacy guidelines and regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices.

 

The Bank’s actual capital amounts and ratios are presented in the following table.

 

 

 

As of September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

To be Well Capitalized

 

 

 

 

 

 

 

For Capital

 

Under Prompt Corrective

 

 

 

Actual

 

Adequacy Purposes

 

Action Provisions

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

(Dollars in Thousands)

 

Tangible Capital to Tangible Assets

 

$

66,070

 

12.29

%

$

8,065

 

1.50

%

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I Capital to Adjusted Total Assets

 

66,070

 

12.29

%

21,508

 

4.00

%

$

26,885

 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I Capital to Risk Weighted Assets

 

66,070

 

18.01

%

14,676

 

4.00

%

22,014

 

6.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital to Risk Weighted Assets

 

69,063

 

18.82

%

29,352

 

8.00

%

36,689

 

10.00

%

 

The Company’s actual capital amounts and ratios are presented in the following table:

 

 

 

As of September 30, 2012

 

 

 

Actual

 

For Capital
Adequacy Purposes

 

To be Well Capitalized
Under Prompt Corrective
Action Provisions

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

(Dollars in Thousands)

 

Tangible Capital to Tangible Assets

 

$

65,238

 

11.59

%

$

8,441

 

1.50

%

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I Capital to Adjusted Total Assets

 

65,238

 

11.59

%

22,510

 

4.00

%

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I Capital to Risk Weighted Assets

 

65,238

 

17.73

%

14,720

 

4.00

%

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital to Risk Weighted Assets

 

72,231

 

19.63

%

29,441

 

8.00

%

N/A

 

N/A

 

 

On June 6, 2012, the OCC and the other federal bank regulatory agencies issued a series of proposed rules to revise their risk-based and leverage capital requirements and their method for calculating risk-weighted assets to make them consistent with the agreements that were reached by the Basel Committee on Banking Supervision in “Basel III: A Global Regulatory Framework for More Resilient

 

45



Table of Contents

 

Banks and Banking Systems” (“Basel III”). The proposed rules would apply to all depository institutions, top-tier bank holding companies with total consolidated assets of $500 million or more, and top-tier savings and loan holding companies (“banking organizations”). Among other things, the proposed rules establish a new common equity tier 1 minimum capital requirement and a higher minimum tier 1 capital requirement, and assign higher risk weightings (150%) to exposures that are more than 90 days past due or are on nonaccrual status and certain commercial real estate facilities that finance the acquisition, development or construction of real property. The proposed rules also limit a banking organization’s capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of a specified amount of common equity tier 1 capital in addition to the amount necessary to meet its minimum risk-based capital requirements. The final rules are expected to become effective on January 1, 2013, and the changes set forth in the final rules will be phased in from January 1, 2013 through January 1, 2019.

 

Off-Balance Sheet Arrangements

 

In the ordinary course of business, the Company is a party to credit-related financial instruments with off-balance sheet risk to meet the financing needs of our customers.  These financial instruments include commitments to extend credit.  The Company follows the same credit policies in making commitments as it does for on-balance sheet instruments.

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for equity lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company, is based on management’s credit evaluation of the customer.

 

Unfunded commitments under construction lines of credit for residential and multi-family properties are commitments for possible future extensions of credit to existing customers. These lines of credit are uncollateralized and usually do not contain a specified maturity date and may not be drawn upon to the total extent to which the Company is committed.

 

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party.

 

A summary of the notional or contractual amounts of financial instruments, with off-balance-sheet risk at September 30, 2012 follows:

 

 

 

 

 

 

 

 

 

Range of Rates

 

 

 

Variable Rate

 

Fixed Rate

 

Total

 

on Fixed Rate

 

 

 

Commitments

 

Commitments

 

Commitments

 

Commitments

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

$

25,373

 

$

20,020

 

$

45,393

 

1.85% - 18.00%

 

Standby letters of credit

 

$

1,208

 

$

2,493

 

$

3,701

 

3.50% - 9.25%

 

 

Loans sold to the Federal Home Loan Bank (“FHLB”) of Chicago under the Mortgage Partnership Finance (“MPF”) program are sold with recourse.  The Bank has an agreement to sell residential loans of up to $81.0 million to the FHLB of Chicago.  Approximately $72.2 million have been sold.  As a part of the agreement, the Bank has a maximum credit enhancement of $1.6 million at September 30, 2012.  Based upon a favorable payment history, the Bank does not anticipate recognizing any losses on these residential loans.  The Company intends to continue originating mortgage loans and selling them while retaining the servicing.  In addition to the FHLB of Chicago MPF program, the Company currently has a relationship to sell loans to Fannie Mae.

 

46



Table of Contents

 

Item 3.   Quantitative and Qualitative Disclosures about Market Risk

 

The majority of First Clover Leaf’s assets and liabilities are monetary in nature.  Consequently, the most significant form of market risk is interest rate risk.  First Clover Leaf’s assets, consisting primarily of loans, have longer maturities than its liabilities, consisting primarily of deposits.  As a result, the principal part of First Clover Leaf’s business strategy is to manage interest rate risk and reduce the exposure of our net interest income to changes in market interest rates.  Accordingly, the board of directors has established an Asset/Liability Management Committee which is responsible for evaluating the interest rate risk inherent in assets and liabilities, for determining the level of risk that is appropriate given First Clover Leaf’s business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the board of directors.  Senior management monitors the level of interest rate risk on a regular basis, and the Asset/Liability Management Committee meets at least quarterly to review the asset/liability policies and interest rate risk position.

 

During the relatively low interest rate environment that has existed in recent years, we have implemented the following strategies to manage interest rate risk: (i) maintaining a high equity-to-assets ratio; and (ii) offering a variety of adjustable rate loan products, including adjustable rate one-to-four family, multi-family and non-residential mortgage loans, short-term consumer loans, and a variety of adjustable-rate commercial loans.  By maintaining a high equity-to-assets ratio and by investing in adjustable-rate and short-term assets, we are better positioned to react to increases in market interest rates.  However, maintaining high equity balances reduces the return-on-equity ratio, and investments in shorter-term assets generally bear lower yields than longer-term investments.

 

First Clover Leaf utilized an independent third party to analyze interest rate risk sensitivity as of June 30, 2012.  The model uses a discounted cash flow analysis and an option-based pricing approach to measure the interest rate sensitivity of net portfolio value (“NPV”).  The model estimates the economic value of each type of asset, liability and off-balance-sheet contract under the assumption of instantaneous rate increases of up to 300 basis points or decreases of 100 points in 100 basis point increments.  An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the “Change in Interest” column.

 

The tables below set forth, as of June 30, 2012 and December 31, 2011, the estimated changes in the NPV that would result from the designated instantaneous changes in the U.S. Treasury yield curve. Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions including relative levels of market interest rates, loan prepayments and deposit decay, and should not be relied upon as indicative of actual results.

 

 

 

June 30, 2012

 

 

 

NPV

 

Net Portfolio Value as a Percentage of
Present Value of Assets

 

 

 

Estimated

 

Estimated Increase
(Decrease) in NPV

 

 

 

 

 

Change in Interest Rates

 

NPV

 

Amount

 

Percent

 

NPV Ratio

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

+300

bp

$

64,766

 

$

(16,885

)

(21

)%

12.75

%

(231

)bp

+200

bp

71,596

 

(10,055

)

(12

)

13.76

 

(130

)bp

+100

bp

77,774

 

(3,877

)

(5

)

14.62

 

(44

)bp

0

bp

81,651

 

 

 

15.06

 

0

bp

-100

bp

84,548

 

2,897

 

4

 

15.37

 

31

bp

 

47



Table of Contents

 

 

 

December 31, 2011

 

 

 

NPV

 

Net Portfolio Value as a Percentage of
Present Value of Assets

 

 

 

Estimated

 

Estimated Increase
(Decrease) in NPV

 

 

 

 

 

Change in Interest Rates 

 

NPV

 

Amount

 

Percent

 

NPV Ratio

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

+300

bp

$

60,442

 

$

(17,906

)

(23

)%

11.37

%

(247

)bp

+200

bp

67,778

 

(10,570

)

(13

)

12.45

 

(139

)bp

+100

bp

74,290

 

(4,058

)

(5

)

13.36

 

(48

)bp

0

bp

78,348

 

 

 

13.84

 

0

bp

-100

bp

81,292

 

2,944

 

4

 

14.17

 

33

bp

 

The 2012 table above indicates that at June 30, 2012 in the event of a 100 basis point decrease in interest rates, we would experience a 4% increase in the net portfolio value.  In the event of a 300 basis point increase in interest rates, we would experience a 21% decrease in the net portfolio value.  Management does not believe that the Company’s primary market risk exposures at September 30, 2012, and how those exposures were managed during the three months ended September 30, 2012 have changed materially when compared to the immediately preceding quarter ended June 30, 2012.  However, the Company’s primary market risk exposure has not yet been quantified at September 30, 2012 as it is not yet available, and the complexity of the model makes it difficult to accurately predict results.

 

Certain shortcomings are inherent in the methodology used in the above interest rate risk measurement.  Modeling changes in net portfolio value require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates.  In this regard, the net portfolio value table presented assumes that the composition of the interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or re-pricing of specific assets and liabilities.  Accordingly, although the net portfolio value table provides an indication of the interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on its net interest income and will differ from actual results.

 

Item 4.  Controls and Procedures

 

As of the end of the period covered by this report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based on this evaluation, the Company’s principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures are effective.

 

In addition, there have been no changes in the Company’s internal control over financial reporting during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

48



Table of Contents

 

PART II - Other Information

 

Item 1 - Legal Proceedings.

 

There are no material legal proceedings to which the Company or its subsidiaries is a party or of which any of its property is subject.  From time to time, the Company is a party to various legal proceedings incident to its business.

 

Item 1A — Risk Factors.

 

Other than the information contained in this Quarterly Report on Form 10-Q, there are no material updates or additions to the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2011, as filed with the Securities and Exchange Commission.  Additional risks not presently known to us, or that we currently deem immaterial, may also adversely affect our business, financial condition or results of operations.

 

Item 2 — Unregistered Sales of Equity Securities and Use of Proceeds.

 

(a)                No equity securities were sold during the quarter that were not registered under the Securities Exchange Act.

(b)               Not applicable.

(c)                The following table presents for the periods indicated a summary of the purchases made by or on behalf of the Company of shares of its common stock.

 

Period

 

Total
Number of
Shares
Purchased

 

Average
Price
Paid per
Share

 

Total Number of
Shares Purchased
as Part of Publicly
Announced Plans or
Programs

 

Maximum Number of 
Shares That May Yet
Be Purchased Under
the Plans or
Programs(1)

 

 

 

 

 

 

 

 

 

 

 

July 1 - 31, 2012

 

25,288

 

$

6.05

 

25,288

 

47,864

 

August 1 - 31, 2012

 

500

 

$

6.15

 

500

 

47,364

 

September 1 - 30, 2012

 

29,067

 

$

6.80

 

29,067

 

118,297

 

Total

 

54,855

 

 

 

54,855

 

 

 

 


(1)

The Company’s board of directors approved a stock repurchase program on November 12, 2008 for the repurchase of up to 924,480 shares of common stock. On December 11, 2008, the Board increased the number of shares that may be repurchased pursuant to that plan by an additional 382,641 shares. On April 27, 2010, August 24, 2010, November 23, 2010, and June 28, 2011 the Board authorized additional increases to that plan of 25,000 shares each, on August 23, 2011 the Board authorized an additional increase to that plan of 150,000 shares, and on September 24, 2012 the Board authorized an additional increase to that plan of 100,000 shares. The plan has no expiration date.

 

Item 3 - Defaults upon Senior Securities.

 

Not applicable.

 

Item 4 — Mine Safety Disclosures.

 

Not applicable.

 

Item 5 - Other Information.

 

None

 

49



Table of Contents

 

Item 6 — Exhibits.

 

(a)     Exhibits.

31.1:            Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2:            Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32:                     Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101:               The following financial statements for the quarter ended September 30, 2012, formatted in XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Net Income and Comprehensive Income, (iii) Consolidated Statements of Cash Flows, and (iv) the Notes to Consolidated Financial Statements.

 

50



Table of Contents

 

SIGNATURES

 

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 CLOVER LEAF FINANCIAL CORP.

 

 

(Registrant)

 

 

 

DATE:

November 14, 2012

 

BY:

/s/ Dennis M. Terry

 

 

 

Dennis M. Terry,

 

 

 

President and Chief Executive Officer

 

 

 

 

 

 

 

 

 

 

BY:

/s/ Darlene F. McDonald

 

 

 

Darlene F. McDonald,

 

 

 

Senior Vice-President and Chief Financial Officer

 

51