OSBC 10-Q Quarterly Report June 30, 2018

OLD SECOND BANCORP INC

10-Ks and 10-Qs

10-Q	Quarter ended Sept. 30, 2025
10-Q	Quarter ended June 30, 2025
10-Q	Quarter ended March 31, 2025
10-K	Fiscal year ended Dec. 31, 2024
10-Q	Quarter ended Sept. 30, 2024
10-Q	Quarter ended June 30, 2024
10-Q	Quarter ended March 31, 2024
10-K	Fiscal year ended Dec. 31, 2023
10-Q	Quarter ended Sept. 30, 2023
10-Q	Quarter ended June 30, 2023
10-Q	Quarter ended March 31, 2023
10-K	Fiscal year ended Dec. 31, 2022
10-Q	Quarter ended Sept. 30, 2022
10-Q	Quarter ended June 30, 2022
10-Q	Quarter ended March 31, 2022
10-K	Fiscal year ended Dec. 31, 2021
10-Q	Quarter ended Sept. 30, 2021
10-Q	Quarter ended June 30, 2021
10-Q	Quarter ended March 31, 2021
10-K	Fiscal year ended Dec. 31, 2020
10-Q	Quarter ended Sept. 30, 2020
10-Q	Quarter ended June 30, 2020
10-Q	Quarter ended March 31, 2020
10-K	Fiscal year ended Dec. 31, 2019
10-Q	Quarter ended Sept. 30, 2019
10-Q	Quarter ended June 30, 2019
10-Q	Quarter ended March 31, 2019
10-K	Fiscal year ended Dec. 31, 2018
10-Q	Quarter ended Sept. 30, 2018
10-Q	Quarter ended June 30, 2018
10-Q	Quarter ended March 31, 2018
10-K	Fiscal year ended Dec. 31, 2017
10-Q	Quarter ended Sept. 30, 2017
10-Q	Quarter ended June 30, 2017
10-Q	Quarter ended March 31, 2017
10-K	Fiscal year ended Dec. 31, 2016
10-Q	Quarter ended Sept. 30, 2016
10-Q	Quarter ended June 30, 2016
10-Q	Quarter ended March 31, 2016
10-K	Fiscal year ended Dec. 31, 2015
10-Q	Quarter ended Sept. 30, 2015
10-Q	Quarter ended June 30, 2015
10-Q	Quarter ended March 31, 2015
10-K	Fiscal year ended Dec. 31, 2014
10-Q	Quarter ended Sept. 30, 2014
10-Q	Quarter ended June 30, 2014
10-Q	Quarter ended March 31, 2014
10-K	Fiscal year ended Dec. 31, 2013
10-Q	Quarter ended Sept. 30, 2013
10-Q	Quarter ended June 30, 2013
10-Q	Quarter ended March 31, 2013
10-K	Fiscal year ended Dec. 31, 2012
10-Q	Quarter ended Sept. 30, 2012
10-Q	Quarter ended June 30, 2012
10-Q	Quarter ended March 31, 2012
10-K	Fiscal year ended Dec. 31, 2011
10-Q	Quarter ended Sept. 30, 2011
10-Q	Quarter ended June 30, 2011
10-Q	Quarter ended March 31, 2011
10-K	Fiscal year ended Dec. 31, 2010
10-Q	Quarter ended Sept. 30, 2010
10-Q	Quarter ended June 30, 2010
10-Q	Quarter ended March 31, 2010
10-K	Fiscal year ended Dec. 31, 2009

PROXIES

DEF 14A	Filed on May 20, 2025
DEF 14A	Filed on April 18, 2025
DEF 14A	Filed on May 21, 2024
DEF 14A	Filed on April 19, 2024
DEF 14A	Filed on April 14, 2023
DEF 14A	Filed on April 14, 2022
DEF 14A	Filed on April 16, 2021
DEF 14A	Filed on July 17, 2020
DEF 14A	Filed on April 19, 2019
DEF 14A	Filed on April 13, 2018
DEF 14A	Filed on April 14, 2017
DEF 14A	Filed on April 12, 2016
DEF 14A	Filed on April 17, 2015
DEF 14A	Filed on April 21, 2014
DEF 14A	Filed on April 15, 2013
DEF 14A	Filed on April 16, 2012
DEF 14A	Filed on April 18, 2011
DEF 14A	Filed on July 2, 2010
DEF 14A	Filed on March 19, 2010
DEF 14A	Filed on None

10-Q 1 osbc-20180630x10q.htm 10-Q osbc-Current Folio_10Q

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


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

For the quarterly period ended June 30, 2018


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

For transition period from to

Commission File Number 0-10537

(Exact name of Registrant as specified in its charter)


Delaware		36-3143493
(State or other jurisdiction		(I.R.S. Employer Identification Number)
of incorporation or organization)

37 South River Street, Aurora, Illinois 60507

(Address of principal executive offices) (Zip Code)

(630) 892-0202

(Registrant’s telephone number, including area code)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of ‘‘large accelerated filer,’’ ‘‘accelerated filer,’’ ‘‘smaller reporting company,’’ and ‘‘emerging growth company’’ in Rule 12b–2 of the Exchange Act.

Large accelerated filer ☐ Accelerated filer ☒

Non-accelerated filer ☐ Smaller reporting company ☐ Emerging growth company ☐

(Do not check if a smaller reporting company)

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Exchange Act Rule 12b-2).

Yes ☐ No ☒

As of August 3, 2018, the Registrant had 29,747,078 shares of common stock outstanding at $1.00 par value per share.

Table of Contents

OLD SECOND BANCORP, INC.

Form 10-Q Quarterly Report

Table of Contents

Cautionary Note Regarding Forward Looking Statements


	PART I
		Page Number
Item 1.	Financial Statements	4
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	38
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	55
Item 4.	Controls and Procedures	56
	PART II

Item 1.	Legal Proceedings	56
Item 1.A.	Risk Factors	56
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	56
Item 3.	Defaults Upon Senior Securities	56
Item 4.	Mine Safety Disclosure	57
Item 5.	Other Information	57
Item 6.	Exhibits	57

	Signatures	58

Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report and other publicly available documents of the Company, including the documents incorporated herein by reference, contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act, including, but not limited to, statements regarding management’s belief that we are positioned for future growth, expectations regarding future plans, strategies and financial performance, regulatory developments, industry and economic trends, and other matters. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company's management and on information currently available to management, can be identified by the inclusion of such qualifications as “expects,” “intends,” “believes,” “may,” “will,” “would,” “could,” “should,” “plan,” “anticipate,” “estimate,” “seeks,” “possible,” “likely” or other indications that the particular statements are not historical facts and refer to future periods. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and may be outside of the Company’s control. Actual events and results may differ significantly from those described in such forward-looking statements, due to numerous factors, including:

negative economic conditions that adversely affect the economy, real estate values, the job market and other factors nationally and in our market area, in each case that may affect our liquidity and the performance of our loan portfolio;

defaults and losses on our loan portfolio;

the anticipated benefits of the Company’s recent merger with Greater Chicago Financial Corp., including estimated cost savings and anticipated strategic gains, may be significantly harder or take longer to achieve than expected or may not be achieved in their entirety as a result of unexpected factors or events;

the integration of Greater Chicago Financial Corp.’s business and operations into the Company, which included conversion of Greater Chicago Financial Corp.’s operating systems and procedures, may have unanticipated adverse results relating to the Company’s existing businesses;

the Company’s ability to achieve anticipated results from the Greater Chicago Financial Corp. transaction is dependent on the state of the economic and financial markets going forward. Specifically, the Company may incur more credit losses than expected, cost savings may be less than expected and customer attrition may be greater than expected;

the financial success and viability of the borrowers of our commercial loans;

market conditions in the commercial and residential real estate markets in our market area;

changes in U.S. monetary policy, the level and volatility of interest rates, the capital markets and other market conditions that may affect, among other things, our liquidity and the value of our assets and liabilities;

competitive pressures in the financial services business;

any negative perception of our reputation or financial strength;

ability to raise additional capital on acceptable terms when needed;

ability to use technology to provide products and services that will satisfy customer demands and create efficiencies in operations;

adverse effects on our information technology systems resulting from failures, human error or cyberattacks;

adverse effects of failures by our vendors to provide agreed upon services in the manner and at the cost agreed, particularly our information technology vendors;

the impact of any claims or legal actions, including any effect on our reputation;

losses incurred in connection with repurchases and indemnification payments related to mortgages;

the soundness of other financial institutions;

changes in accounting standards, rules and interpretations and the impact on our financial statements;

our ability to receive dividends from our subsidiaries;

a decrease in our regulatory capital ratios;

legislative or regulatory changes, particularly changes in regulation of financial services companies;

increased costs of compliance, heightened regulatory capital requirements and other risks associated with changes in regulation and the current regulatory environment, including the Dodd-Frank Act;

the impact of heightened capital requirements; and

each of the factors and risks under the heading “Risk Factors” in our 2017 Form 10-K and Form 10-Qs filed with the SEC.

Because the Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain, there can be no assurances that future actual results will correspond to any forward-looking statements and you should not rely on any forward-looking statements. Additionally, all statements in this Form 10-Q, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

Table of Contents

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands, except share data)


	(unaudited)
	June 30,		December 31,
	2018		2017
Assets
Cash and due from banks	$	34,161	$	37,444
Interest bearing deposits with financial institutions		31,147		18,389
Cash and cash equivalents		65,308		55,833
Securities available-for-sale, at fair value		543,644		541,439
Federal Home Loan Bank Chicago ("FHLBC") and Federal Reserve Bank Chicago ("FRBC") stock		9,093		10,168
Loans held-for-sale		5,206		4,067
Loans		1,849,162		1,617,622
Less: allowance for loan and lease losses		19,321		17,461
Net loans		1,829,841		1,600,161
Premises and equipment, net		42,532		37,628
Other real estate owned		8,912		8,371
Mortgage servicing rights, net		7,812		6,944
Goodwill and core deposit intangible		22,074		8,922
Bank-owned life insurance ("BOLI")		61,159		61,764
Deferred tax assets, net		27,812		25,356
Other assets		26,355		22,776
Total assets	$	2,649,748	$	2,383,429

Liabilities
Deposits:
Noninterest bearing demand	$	620,807	$	572,404
Interest bearing:
Savings, NOW, and money market		1,058,295		967,750
Time		482,749		382,771
Total deposits		2,161,851		1,922,925
Securities sold under repurchase agreements		54,038		29,918
Other short-term borrowings		76,625		115,000
Junior subordinated debentures		57,662		57,639
Senior notes		44,108		44,058
Notes payable and other borrowings		23,496		-
Other liabilities		22,154		13,539
Total liabilities		2,439,934		2,183,079

Stockholders’ Equity
Common stock		34,717		34,626
Additional paid-in capital		118,082		117,742
Retained earnings		157,796		142,959
Accumulated other comprehensive (loss) income		(4,487)		1,479
Treasury stock		(96,294)		(96,456)
Total stockholders’ equity		209,814		200,350
Total liabilities and stockholders’ equity	$	2,649,748	$	2,383,429


	June 30, 2018		December 31, 2017
	Common		Common
	Stock		Stock
Par value	$	1.00	$	1.00
Shares authorized		60,000,000		60,000,000
Shares issued		34,716,589		34,625,734
Shares outstanding		29,747,078		29,627,086
Treasury shares		4,969,511		4,998,648

See accompanying notes to consolidated financial statements .

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Income

(In thousands, except per share data)


	(unaudited)				(unaudited)
	Three Months Ended June 30,				Six Months Ended June 30,
	2018		2017		2018		2017
Interest and dividend income
Loans, including fees	$	22,512	$	17,385	$	41,248	$	33,994
Loans held-for-sale		35		37		55		61
Securities:
Taxable		2,392		2,607		4,562		5,570
Tax exempt		2,114		1,648		4,175		2,560
Dividends from FHLBC and FRBC stock		111		92		217		177
Interest bearing deposits with financial institutions		97		31		146		54
Total interest and dividend income		27,261		21,800		50,403		42,416
Interest expense
Savings, NOW, and money market deposits		501		233		845		456
Time deposits		1,444		1,025		2,619		2,004
Securities sold under repurchase agreements		104		4		183		6
Other short-term borrowings		276		146		605		252
Junior subordinated debentures		927		1,059		1,854		2,143
Senior notes		672		672		1,344		1,345
Notes payable and other borrowings		95		-		95		-
Total interest expense		4,019		3,139		7,545		6,206
Net interest and dividend income		23,242		18,661		42,858		36,210
Provision for loan and lease losses		1,450		750		728		750
Net interest and dividend income after provision for loan and lease losses		21,792		17,911		42,130		35,460
Noninterest income
Trust income		1,645		1,638		3,140		3,096
Service charges on deposits		1,769		1,615		3,361		3,233
Secondary mortgage fees		195		223		357		399
Mortgage servicing rights mark to market (loss) gain		(105)		(429)		200		(562)
Mortgage servicing income		627		444		1,079		879
Net gain on sales of mortgage loans		1,240		1,473		2,157		2,620
Securities gains (losses), net		312		(131)		347		(267)
Increase in cash surrender value of BOLI		351		350		599		709
Death benefit realized on bank-owned life insurance		-		-		1,026		-
Debit card interchange income		1,132		1,081		2,144		2,056
Gain on disposal and transfer of fixed assets, net		-		12		-		10
Other income		1,366		1,041		2,627		2,172
Total noninterest income		8,532		7,317		17,037		14,345
Noninterest expense
Salaries and employee benefits		12,355		10,545		22,562		21,118
Occupancy, furniture and equipment		1,652		1,462		3,210		3,028
Computer and data processing		2,741		1,112		4,085		2,202
FDIC insurance		165		165		321		313
General bank insurance		299		264		550		534
Amortization of core deposit intangible		97		25		118		50
Advertising expense		492		452		833		838
Debit card interchange expense		301		399		582		748
Legal fees		286		184		445		288
Other real estate expense, net		429		539		602		1,248
Other expense		3,469		2,839		6,332		5,673
Total noninterest expense		22,286		17,986		39,640		36,040
Income before income taxes		8,038		7,242		19,527		13,765
Provision for income taxes		1,777		2,096		3,777		4,192
Net income available to common stockholders	$	6,261	$	5,146	$	15,750	$	9,573

Basic earnings per share	$	0.21	$	0.17	$	0.53	$	0.32
Diluted earnings per share		0.21		0.17		0.52		0.32

See accompanying notes to consolidated financial statements.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

(In thousands)


	(unaudited)				(unaudited)
	Three Months Ended June 30,				Six Months Ended June 30,
	2018		2017		2018		2017
Net Income	$	6,261	$	5,146	$	15,750	$	9,573

Unrealized holding (losses) gains on available-for-sale securities arising during the period		(1,391)		6,596		(10,199)		10,827
Related tax benefit (expense)		392		(2,650)		2,876		(4,325)
Holding (losses) gains after tax on available-for-sale securities		(999)		3,946		(7,323)		6,502

Less: Reclassification adjustment for the net gains (losses) realized during the period
Net realized gains (losses)		312		(131)		347		(267)
Income tax (expense) benefit on net realized gains (losses)		(88)		52		(98)		106
Net realized gains (losses) after tax		224		(79)		249		(161)
Other comprehensive (loss) income on available-for-sale securities		(1,223)		4,025		(7,572)		6,663

Changes in fair value of derivatives used for cash flow hedges		515		(613)		1,794		(464)
Related tax (expense) benefit		(145)		245		(507)		184
Other comprehensive income on cash flow hedges		370		(368)		1,287		(280)

Total other comprehensive (loss) income		(853)		3,657		(6,285)		6,383
Total comprehensive income	$	5,408	$	8,803	$	9,465	$	15,956

See accompanying notes to consolidated financial statements.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(In thousands)


	(Unaudited)
	Six Months Ended June 30,
	2018		2017
Cash flows from operating activities
Net income	$	15,750	$	9,573
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation of fixed assets and amortization of leasehold improvements		1,142		1,193
Change in fair value of mortgage servicing rights		(200)		562
Provision for loan and lease losses		728		750
Provision for deferred tax expense		3,468		4,052
Originations of loans held-for-sale		(72,820)		(75,079)
Proceeds from sales of loans held-for-sale		73,187		76,649
Net gains on sales of mortgage loans		(2,157)		(2,620)
Net premium amortization/discount (accretion) of purchase accounting adjustment on loans		(776)		(680)
Change in current income taxes receivable		197		(89)
Increase in cash surrender value of BOLI		(599)		(709)
Change in accrued interest receivable and other assets		(1,075)		1,665
Change in accrued interest payable and other liabilities		8,195		16,894
Net premium amortization/discount (accretion) on securities		1,388		773
Securities (gains) losses, net		(347)		267
Amortization of core deposit intangible		118		50
Amortization of junior subordinated debentures issuance costs		23		24
Amortization of senior notes issuance costs		50		52
Stock based compensation		1,098		625
Net gains on sale of other real estate owned		(104)		(178)
Provision for other real estate owned valuation losses		366		710
Net losses on disposal and transfer of fixed assets		-		(11)
Loss on transfer of premises to other real estate owned		-		1
Net cash provided by operating activities		27,632		34,474
Cash flows from investing activities
Proceeds from maturities and calls including pay down of securities available-for-sale		20,136		78,564
Proceeds from sales of securities available-for-sale		92,746		100,856
Purchases of securities available-for-sale		(54,550)		(205,755)
Net disbursements/proceeds from sales (purchases) of FHLBC stock		2,624		(675)
Net change in loans		(4,418)		(64,755)
Proceeds from claims on BOLI, net of premiums paid		1,204		-
Improvements in other real estate owned		(59)		-
Proceeds from sales of other real estate owned, net of participation purchase		2,068		3,280
Proceeds from disposition of premises and equipment		-		13
Net purchases of premises and equipment		(710)		(375)
Cash paid for acquisition, net of cash and cash equivalents retained		(35,711)		-
Net cash provided by (used in) investing activities		23,330		(88,847)
Cash flows from financing activities
Net change in deposits		(9,587)		43,360
Net change in securities sold under repurchase agreements		18,497		10,646
Net change in other short-term borrowings		(49,298)		5,000
Payment of senior note issuance costs		-		(42)
Dividends paid on common stock		(594)		(592)
Purchase of treasury stock		(505)		(236)
Net cash (used in) provided by financing activities		(41,487)		58,136
Net change in cash and cash equivalents		9,475		3,763
Cash and cash equivalents at beginning of period		55,833		47,334
Cash and cash equivalents at end of period	$	65,308	$	51,097

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Cash Flows - Continued

(In thousands)



	Six Months Ended June 30,
Supplemental cash flow information	2018		2017
Income taxes paid, net	$	100	$	230
Interest paid for deposits		3,295		2,448
Interest paid for borrowings		3,960		3,787
Non-cash transfer of loans to other real estate owned		2,380		3,525
Non-cash transfer of premises to other real estate owned		-		95

See accompanying notes to consolidated financial statements .

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Changes in

Stockholders’ Equity

(In thousands)


							Accumulated
			Additional				Other				Total
	Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders’
	Stock		Capital		Earnings		Income (Loss)		Stock		Equity
Balance, December 31, 2016	$	34,534	$	116,653	$	129,005	$	(8,762)	$	(96,220)	$	175,210
Net income						9,573						9,573
Other comprehensive income, net of tax								6,383				6,383
Dividends declared and paid						(592)						(592)
Vesting of restricted stock		92		(92)								-
Stock based compensation				625								625
Purchase of treasury stock										(236)		(236)
Balance, June 30, 2017	$	34,626	$	117,186	$	137,986	$	(2,379)	$	(96,456)	$	190,963

Balance, December 31, 2017	$	34,626	$	117,742	$	142,959	$	1,479	$	(96,456)	$	200,350
Net income						15,750						15,750
Other comprehensive loss, net of tax								(6,285)				(6,285)
Dividends declared and paid						(594)						(594)
Vesting of restricted stock		91		(758)						667		-
Reclassification of stranded tax effects						(319)		319				-
Stock based compensation				1,098								1,098
Purchase of treasury stock										(505)		(505)
Balance, June 30, 2018	$	34,717	$	118,082	$	157,796	$	(4,487)	$	(96,294)	$	209,814

See accompanying notes to consolidated financial statements .

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Note 1 – Summary of Significant Accounting Policies

The accounting policies followed in the preparation of the interim consolidated financial statements are consistent with those used in the preparation of the annual financial information. The interim consolidated financial statements reflect all normal and recurring adjustments that are necessary, in the opinion of management, for a fair statement of results for the interim period presented. Results for the period ended June 30, 2018, are not necessarily indicative of the results that may be expected for the year ending December 31, 2018. These interim consolidated financial statements are unaudited and should be read in conjunction with the audited financial statements and notes included in Old Second Bancorp, Inc.’s (the “Company”) annual report on Form 10-K for the year ended December 31, 2017. Unless otherwise indicated, amounts in the tables contained in the notes to the consolidated financial statements are in thousands. Certain items in prior periods have been reclassified to conform to the current presentation.

The Company’s consolidated financial statements are prepared in accordance with United States generally accepted accounting principles (“GAAP”) and follow general practices within the banking industry. Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the consolidated financial statements. Future changes in information may affect these estimates, assumptions, and judgments, which, in turn, may affect amounts reported in the consolidated financial statements.

Significant accounting policies are presented in Note 1 to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017. These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the consolidated financial statements and how those values are determined.

In addition to the significant accounting policies presented in our Form 10-K, as noted above, as a result of our acquisition of Greater Chicago Financial Corp. (“(GCFC”), and its wholly-owned subsidiary, ABC Bank, that closed in the second quarter of 2018, the Company has implemented accounting policies regarding purchased loans. Loans purchased as a result of a business combination are recorded at estimated fair value on the acquisition date, with no carryover of the related allowance for loan and lease losses recorded by the acquiree at the time of purchase. These loans are segregated into two classifications upon purchase:

purchased non-credit impaired (“non-PCI”) loans, accounted for in accordance with FASB ASC Subtopic 310-20 “ Nonrefundable Fees and Costs ” (“ASC 310-20”), which have a discount attributable in part to credit quality. Premiums and discounts created when ASC 310-20 loans are recorded at their fair values at acquisition are amortized over the remaining terms of the loans as an adjustment to the related loan’s yield; and

purchased credit impaired (“PCI”) loans, accounted for under FASB ASC Subtopic 310-30, “ Loans and Debt Securities Acquired with Deteriorated Credit Quality ” (“ASC 310-30”) as they display signs of credit deterioration. Interest income, through accretion of the difference between the carrying value of the loans and the expected cash flows, is recognized on the acquired loans accounted for under ASC 310-30.

Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09 "Revenue from Contracts with Customers (Topic 606)." The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. In August 2015, the FASB issued ASU 2015-14 “ Revenue from Contracts with Customers (Topic 606) Deferral of the Effective Date, ” which deferred the effective date of ASU 2014-09 for an additional year. ASU 2015-14 was effective for annual reporting periods beginning after December 15, 2017. The amendments could be applied retrospectively to each prior reporting period or retrospectively with the cumulative effect of initially applying this update recognized at the date of initial application. Early application was not permitted. In March 2016, the FASB issued ASU 2016-08 “ Revenue from Contracts with Customers (TOPIC 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net) ” and in April 2016, the FASB issued ASU 2016-10 “ Revenue from Contracts with Customers (TOPIC 606): Identifying Performance Obligations and Licensing.” ASU 2016-08 requires the entity to determine if it is acting as a principal with control over the goods or services it is contractually obligated to provide, or an agent with no control over specified goods or services provided by another party to a customer. ASU 2016-10 was issued to further clarify ASU 2014-09 implementation regarding identifying performance obligation materiality, identification of key contract components, and scope.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The Company performed an analysis of the impact of adoption of this ASU, reviewing revenue recorded from service charges on deposit accounts, asset management fees, gains (losses) on other real estate owned, and debit card interchange fees. Certain revenue received, such as service charges on deposit accounts and interchange fees, is recorded immediately or as the service is performed. Asset management fees recorded by the Company take the form of wealth management income and brokerage income, and both types of fees are recorded after services are rendered, with no contractual requirement of refund to a customer based on non-achievement of fund performance objectives. Finally, the methodology used to record revenue from gains (losses) due to the sale of other real estate owned is not anticipated to change, as the Company currently records income or expense only upon consummation of the sale, and any revenue recorded stemming from seller financed transactions is reviewed for deferral, as appropriate. The Company adopted ASU 2014-09 and related issuances on January 1, 2018, with no cumulative effect adjustment to opening retained earnings required upon implementation of this standard.

In January 2016, the FASB issued ASU No. 2016-01 “ Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities .” The objective of the issuance is to provide users of financial statements with more decision–useful information, by making targeted improvements to GAAP. These targeted improvements included revisions to the methodology of accounting for equity investments, eliminating certain disclosures on fair value assumptions for financial instruments measured at amortized cost, and requiring public business entities to use the exit price notion, as defined in ASC 820, for the measurement of the fair value of financial instruments. This standard was effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The Company adopted this standard as of January 1, 2018. Adoption of this standard resulted in the Company’s use of an exit price rather than an entrance price to determine the fair value of loans and deposits not already measured at fair value on a non-recurring basis in the consolidated balance sheet disclosures; see Note 14–Fair Value of Financial Instruments for further information regarding the valuation processes.

In February 2016, the FASB issued ASU No. 2016-02 “ Leases (Topic 842) .” This ASU was issued to increase transparency and comparability among organizations by recognizing lease assets and liabilities on the balance sheet and disclosing key information about leasing arrangements. One key revision from prior guidance was to include operating leases within assets and liabilities recorded; another revision was included which created a new model to follow for sale-leaseback transactions. The impact of this pronouncement will affect lessees primarily, as virtually all of their assets will be recognized on the balance sheet, by recording a right of use asset and lease liability. This pronouncement is effective for fiscal years beginning after December 15, 2018. The Company is in the process of identifying all lease arrangements, methodology of tracking, and practical expedients that may be applied, such as the cumulative effect adjustment in equity upon adoption as of January 1, 2019, compared to a retroactive adoption. We will continue to assess the impact of ASU 2016-02 on our accounting and disclosures.

In June 2016, the FASB issued ASU No. 2016-13 “ Measurement of Credit Losses on Financial Instruments (Topic 326). ” ASU 2016-13 was issued to provide financial statement users with more useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date to enhance the decision making process. The new methodology to be used should reflect expected credit losses based on relevant vintage historical information, supported by reasonable forecasts of projected loss given defaults, which will affect the collectability of the reported amounts. This new methodology will also require available-for-sale debt securities to have a credit loss recorded through an allowance rather than write-downs. ASU 2016-13 is effective for financial statements issued for fiscal years beginning after December 15, 2019. The Company is assessing the impact of ASU 2016-13 on its accounting and disclosures, and is in the process of accumulating historical data by loan pools and collateral classifications, and completing model option evaluations to support future risk assessments.

In March 2017, the FASB issued ASU No. 2017-08 “ Receivables-Nonrefundable Fees and Other Costs – Premium Amortization on Purchased Callable Debt Securities (Subtopic 310-20) .” This ASU was issued to shorten the amortization period for the premium to the earliest call date on debt securities. This premium is required to be recorded as a reduction to net interest margin during the shorter yield to call period, as compared to prior practice of amortizing the premium as a reduction to net interest margin over the contractual life of the instrument. This ASU does not change the current method of amortizing any discount over the contractual life of the debt security, and this pronouncement is effective for fiscal years beginning after December 15, 2018, with earlier adoption permitted. The Company adopted ASU 2017-08 as a change in accounting principle in the third quarter of 2017 on a modified retrospective basis, which required the Company to reflect its adoption effective January 1, 2017. The effect of amortizing the premium over a shorter period will continue to decrease future quarterly net interest income over the call period until the premium is fully amortized. As a result of management’s analysis, the impact of the change in accounting principle as a result of ASU 2017-08 to adjust beginning of year retained earnings was considered insignificant and, accordingly, the impact was adjusted through 2017 earnings. Net interest income, net income and diluted earnings per share (“EPS”) were previously reported as $22.1 million, $5.5 million, and $0.18 for the quarter ended June 30, 2017, and $42.9 million, $10.0 million, and $0.33 for the six months ended June 30, 2017. The effect of the adoption of ASU 2017-08 resulted in the currently reported totals of net interest income, net income and diluted EPS of $21.8 million, $5.1 million, and $0.17 for the quarter ended June 30, 2017, and $42.4 million, $9.6 million, and $0.32 for the six months ended June 30, 2017.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

In August 2017, the FASB issued ASU No. 2017-12, “ Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities”. The purpose of this updated guidance is to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. ASU 2017-12 is effective for public business entities for fiscal years beginning after December 15, 2018, with early adoption, including adoption in an interim period, permitted. The Company adopted ASU 2017-12 on January 1, 2018, on a modified retrospective basis. FASB ASC 815, Derivatives and Hedging (“ASC 815”), provides the disclosure requirements for derivatives and hedging activities with the intent to provide users of financial statements with an enhanced understanding of: (a) how and why an entity uses derivative instruments, (b) how the entity accounts for derivative instruments and related hedged items, and (c) how derivative instruments and related hedged items affect an entity’s financial position, financial performance, and cash flows. Further, qualitative disclosures are required that explain the Company’s objectives and strategies for using derivatives, as well as quantitative disclosures about the fair value of and gains and losses on derivative instruments, and disclosures about credit-risk-related contingent features in derivative instruments.

As required by ASC 815, the Company records all derivatives on the balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Derivatives may also be designated as hedges of the foreign currency exposure of a net investment in a foreign operation. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically hedge certain of its risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.

In accordance with the FASB’s fair value measurement guidance in ASU 2011-04, the Company made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio. As the Company does not currently have any derivative financial instruments subject to master netting agreements, there was no impact to the balance sheet.

In February 2018, the FASB issued ASU No. 2018-02, “ Income Statement-Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income .” This ASU was issued in response to the enactment of tax bill H.R.1 “Tax Cuts and Jobs Act”, which resulted in “stranding” the tax effects of items within accumulated other comprehensive income related to the adjustment of deferred taxes due to the reduction of the federal corporate income tax rate. The amendments proposed allow the reclassification of these stranded tax effects to retained earnings, and were effective for all entities for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption is permitted, and should be applied either in the period of adoption or retrospectively to each period in which the effect of the change in the U.S. federal corporate tax rate is recognized. The Company adopted ASU 2018-02 as of January 1, 2018, and a reclassification of $319,000, net, was recorded, which increased accumulated other comprehensive income and reduced retained earnings with the adoption of the accounting standard.

Subsequent Events

On July 17, 2018, the Company’s Board of Directors declared a cash dividend of $0.01 per share payable on August 6, 2018, to stockholders of record as of July 27, 2018; dividends of $297,000 were paid to stockholders on August 6, 2018.

Note 2 – Acquisitions

On April 20, 2018, the Company acquired Greater Chicago Financial Corp. (“GCFC”), and its wholly owned subsidiary, ABC Bank, which operates four branches in the Chicago metro area. In addition to the acquisition price of $41.1 million, the Company retired the convertible and nonconvertible debentures held by GCFC upon acquisition, which totaled $6.6 million, including interest due. The purchase and the debentures’ retirement were funded with the Company’s cash on hand, and all GCFC common stock was retired and cancelled simultaneous with the close of the transaction. The Company acquired $227.6 million of loans, net of purchase accounting adjustments, and $248.5 million of deposits, net of purchase accounting adjustments for time deposits. Purchase accounting adjustments recorded in the second quarter of 2018 include a loan valuation mark of $11.2 million, a core deposit intangible of $3.1 million, a fixed asset valuation adjustment of $1.5 million, and goodwill of $9.9 million. In addition, a deferred tax asset of $3.5 million was recorded as of the date of acquisition based on analysis of the fair value of assets acquired, less liabilities assumed. None of the $9.9 million recorded as goodwill is expected to be deductible for tax purposes. Acquisition related costs incurred by the

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Company for the six months ended June 30, 2018, totaled $3.4 million, pretax, and included $1.2 million of salaries and employee benefits related expenses, and $1.8 million of data processing, computer and ATM related conversion costs.

The assets and liabilities associated with the acquisition of GCFC were recorded in the Consolidated Balance Sheets at estimated fair value as of the acquisition date. In many cases the determination of these fair values required management to make estimates about discount rates, future expected cash flows, market conditions and other future events that are highly subjective in nature and subject to change, as noted below. The following allocation is based on the information that was available to make preliminary estimates of the fair value and may change as additional information becomes available and additional analyses are completed. While the Company believes that information provided a reasonable basis for estimating the fair values, it expects that it could obtain additional information and evidence during the measurement period that may result in changes to the estimated fair value amounts. This measurement period ends on the earlier of one year after the acquisition date or the date we receive the information about the facts and circumstances that existed at the acquisition date. Subsequent adjustments are, and if necessary, will be prospectively reflected in future filings, and may impact loans, other assets, notes payable and other borrowings, deferred tax assets, net, and goodwill.

The below table summarizes the assets acquired, less the liabilities assumed, related to the GCFC/ABC Bank acquisition. All amounts are listed at their estimated fair values as of date of acquisition, and have been accounted for under the acquisition method of accounting.


GCFC/ABC Bank Acquisition Summary
As of Date of Acquisition
		April 20, 2018
Assets
Cash and due from banks	$	6,669
Interest bearing deposits with financial institutions		500
Securities available-for-sale, at fair value		72,091
Federal funds sold		4,300
FHLBC stock		1,549
Loans		227,594
Premises and equipment		5,339
Other real estate owned		432
Goodwill and core deposit intangible		12,957
Deferred tax assets, net		3,456
Other assets		2,083
Total assets	$	336,970

Liabilities
Noninterest bearing demand	$	58,005
Savings, NOW and money market		91,494
Time		98,999
Total deposits		248,498
Securities sold under repurchase agreements		5,624
Other short-term borrowings		10,875
Notes payable and other borrowings		23,544
Other liabilities		1,249
Total liabilities		289,790

Cash consideration paid		47,180
Total Liabilities Assumed and Cash Consideration Paid for Acquisition	$	336,970

Loans acquired in the GCFC acquisition were initially recorded at fair value with no separate allowance for loan losses. The Company reviewed the loans at acquisition to determine which should be considered PCI loans, defining impaired loans as those that were either not accruing interest or exhibited credit risk factors consistent with nonperforming loans at the acquisition date, or non-PCI loans, as addressed in the Company’s significant accounting policies.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The following table represents the acquired loans as of date of acquisition and as of June 30, 2018:


	April 20, 2018				June 30, 2018
ABC Bank Acquired Loans	PCI		Non-PCI		PCI		Non-PCI
Fair Value	$	11,360	$	216,306	$	11,214	$	208,929
Contractually required principal and interest payment		19,447		219,488		18,989		211,341
Best estimate of contractual cash flows not expected to be collected		6,537		2,511		6,402		2,119
Best estimate of contractual cash flows expected to be collected		12,910		216,977		12,587		209,222

Note 3 – Securities

Investment Portfolio Management

Our investment portfolio serves the liquidity needs and income objectives of the Company. While the portfolio serves as an important component of the overall liquidity management at the Bank, portions of the portfolio also serve as income producing assets. The size and composition of the portfolio reflects liquidity needs, loan demand and interest income objectives. Portfolio size and composition will be adjusted from time to time. While a significant portion of the portfolio consists of readily marketable securities to address liquidity, other parts of the portfolio may reflect funds invested pending future loan demand or to maximize interest income without undue interest rate risk.

Investments are comprised of debt securities and non-marketable equity investments. Securities available-for-sale are carried at fair value. Unrealized gains and losses, net of tax, on securities available-for-sale are reported as a separate component of equity. This balance sheet component changes as interest rates and market conditions change. Unrealized gains and losses are not included in the calculation of regulatory capital.

FHLBC and FRBC stock are considered nonmarketable equity investments. FHLBC stock was recorded at $4.3 million at June 30, 2018, and $5.4 million at December 31, 2017. FRBC stock was recorded at $4.8 million at both June 30, 2018, and December 31, 2017.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The following table summarizes the amortized cost and fair value of the securities portfolio at June 30, 2018, and December 31, 2017, and the corresponding amounts of gross unrealized gains and losses:


			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
June 30, 2018	Cost		Gains		Losses		Value
Securities available-for-sale
U.S. Treasuries	$	4,004	$	-	$	(128)	$	3,876
U.S. government agencies		12,369		-		(153)		12,216
U.S. government agencies mortgage-backed		14,011		-		(604)		13,407
States and political subdivisions		279,007		1,640		(4,535)		276,112
Corporate bonds		685		21		(6)		700
Collateralized mortgage obligations		63,778		60		(2,406)		61,432
Asset-backed securities		110,053		1,011		(1,801)		109,263
Collateralized loan obligations		66,489		223		(74)		66,638
Total securities available-for-sale	$	550,396	$	2,955	$	(9,707)	$	543,644


			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
December 31, 2017	Cost		Gains		Losses		Value
Securities available-for-sale
U.S. Treasury	$	4,002	$	-	$	(55)	$	3,947
U.S. government agencies		13,062		8		(9)		13,061
U.S. government agencies mortgage-backed		12,372		7		(165)		12,214
States and political subdivisions		272,240		7,116		(1,264)		278,092
Corporate bonds		823		21		(11)		833
Collateralized mortgage obligations		66,892		202		(1,155)		65,939
Asset-backed securities		113,983		862		(1,913)		112,932
Collateralized loan obligations		54,271		251		(101)		54,421
Total securities available-for-sale	$	537,645	$	8,467	$	(4,673)	$	541,439

The fair value, amortized cost and weighted average yield of debt securities at June 30, 2018, by contractual maturity, were as follows in the table below. Securities not due at a single maturity date are shown separately.


			Weighted
	Amortized		Average		Fair
Securities available-for-sale	Cost		Yield		Value
Due in one year or less	$	10,550	2.10	%	$	10,540
Due after one year through five years		4,689	2.20			4,576
Due after five years through ten years		5,343	3.27			5,413
Due after ten years		275,483	2.98			272,375
		296,065	2.94			292,904
Mortgage-backed and collateralized mortgage obligations		77,789	3.11			74,839
Asset-backed securities		110,053	3.23			109,263
Collateralized loan obligations		66,489	4.34			66,638
Total securities available-for-sale	$	550,396	3.19	%	$	543,644

At June 30, 2018, the Company’s investments included $92.5 million of asset-backed securities that are backed by student loans originated under the Federal Family Education Loan program (“FFEL”). Under the FFEL, private lenders made federally guaranteed student loans to parents and students. While the program was modified several times before elimination in 2010, FFEL securities are generally guaranteed by the U.S Department of Education (“DOE”) at not less than 97% of the outstanding principal amount of the loans. The guarantee will reduce to 85% if the DOE receives reimbursement requests in excess of 5% of insured loans; reimbursement will drop to 75% if reimbursement requests exceed 9% of insured loans. In addition to the DOE guarantee, total added credit enhancement in the form of overcollateralization and/or subordination amounted to $10.9 million, or 11.44%, of outstanding principal.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The Company has invested in securities issued from three originators that individually amount to over 10% of the Company’s stockholders equity. Information regarding these three issuers and the value of the securities issued follows:


	June 30, 2018
	Amortized		Fair
Issuer	Cost		Value
GCO Education Loan Funding Corp	$	27,685	$	26,754
Towd Point Mortgage Trust		28,966		28,080
Student Loan Marketing Association		25,780		26,176

Securities with unrealized losses at June 30, 2018, and December 31, 2017, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows (in thousands except for number of securities):


	Less than 12 months					12 months or more
June 30, 2018	in an unrealized loss position					in an unrealized loss position					Total
	Number of	Unrealized		Fair		Number of	Unrealized		Fair		Number of	Unrealized		Fair
Securities available-for-sale	Securities	Losses		Value		Securities	Losses		Value		Securities	Losses		Value
U.S. Treasuries	1	$	128	$	3,876	-	$	-	$	-	1	$	128	$	3,876
U.S. government agencies	4		153		12,216	-		-		-	4		153		12,216
U.S. government agencies mortgage-backed	7		356		8,968	5		248		4,439	12		604		13,407
States and political subdivisions	43		3,264		141,455	2		1,271		3,849	45		4,535		145,304
Corporate bonds	-		-		-	1		6		198	1		6		198
Collateralized mortgage obligations	3		399		20,353	9		2,007		37,782	12		2,406		58,135
Asset-backed securities	3		65		8,451	6		1,736		56,539	9		1,801		64,990
Collateralized loan obligations	3		60		17,364	1		14		7,986	4		74		25,350
Total securities available-for-sale	64	$	4,425	$	212,683	24	$	5,282	$	110,793	88	$	9,707	$	323,476


	Less than 12 months					12 months or more
December 31, 2017	in an unrealized loss position					in an unrealized loss position					Total
	Number of	Unrealized			Fair	Number of	Unrealized			Fair	Number of	Unrealized			Fair
Securities available-for-sale	Securities	Losses			Value	Securities	Losses			Value	Securities	Losses			Value
U.S. Treasuries	1	$	55	$	3,947	-	$	-	$	-	1	$	55	$	3,947
U.S. government agencies	2		9		6,550	-		-		-	2		9		6,550
U.S. government agencies mortgage-backed	4		24		5,501	5		141		4,843	9		165		10,344
States and political subdivisions	13		1,237		45,985	1		27		1,512	14		1,264		47,497
Corporate bonds	-		-		-	1		11		332	1		11		332
Collateralized mortgage obligations	3		31		11,534	8		1,124		40,219	11		1,155		51,753
Asset-backed securities	-		-		-	7		1,913		61,745	7		1,913		61,745
Collateralized loan obligations	3		101		29,313	-		-		-	3		101		29,313
Total securities available-for-sale	26	$	1,457	$	102,830	22	$	3,216	$	108,651	48	$	4,673	$	211,481

Recognition of other-than-temporary impairment was not necessary as of the three and six months ended June 30, 2018. The changes in fair value related primarily to interest rate fluctuations. Our review of other-than-temporary impairment determined that there was no credit quality deterioration.

The following table presents net realized gains (losses) on securities available-for-sale for the three and six months ended June 30, 2018 and 2017.


		Three Months Ended				Six Months Ended
		June 30,				June 30,
Securities available-for-sale	2018		2017		2018		2017
Proceeds from sales of securities	$	90,224	$	36,468	$	92,746	$	100,856
Gross realized gains on securities		312		71		347		437
Gross realized losses on securities		-		(202)		-		(704)
Securities realized gains (losses), net	$	312	$	(131)	$	347	$	(267)
Income tax (expense) benefit on net realized gains (losses)		(88)		52		(98)		106

The majority of the net realized losses in the prior year were incurred as the portfolio was repositioned during 2017 to invest in higher yielding tax exempt municipal securities.

Securities valued at $311.4 million as of June 30, 2018, an increase from $301.0 million at year-end 2017, were pledged to secure deposits and borrowings, and for other purposes.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Note 4 – Loans

Major classifications of loans were as follows:


	June 30, 2018		December 31, 2017
Commercial	$	299,536	$	272,851
Leases		66,687		68,325
Real estate - commercial		808,264		750,991
Real estate - construction		115,486		85,162
Real estate - residential		404,908		313,397
Home equity lines of credit "HELOC"		127,986		112,833
Other 1		13,969		13,384
Total loans, excluding deferred loan costs and PCI loans		1,836,836		1,616,942
Net deferred loan costs		1,112		680
Total loans, excluding PCI loans		1,837,948		1,617,622
PCI loans, net of purchase accounting adjustments		11,214		-
Total loans	$	1,849,162	$	1,617,622

1 The “Other” class includes consumer and overdrafts.

It is the policy of the Company to review each prospective credit prior to making a loan in order to determine if an adequate level of security or collateral has been obtained. The type of collateral, when required, will vary from liquid assets to real estate. The Company’s access to collateral, in the event of borrower default, is assured through adherence to lending laws, the Company’s lending standards and credit monitoring procedures. With selected exceptions, the Bank makes loans solely within its market area. There are no significant concentrations of loans where the customers’ ability to honor loan terms is dependent upon a single economic sector, although the real estate related categories listed above represent 78.8% and 78.0% of the portfolio at June 30, 2018, and December 31, 2017, respectively. The PCI loans, net of purchase accounting adjustments, reflect purchase credit impaired loans as of June 30, 2018, related to the Company’s second quarter acquisition of ABC Bank.

Aged analysis of past due loans by class of loans was as follows:


															Recorded
															Investment
															90 days or
					90 Days or										Greater Past
	30-59 Days		60-89 Days		Greater Past		Total Past								Due and
June 30, 2018	Past Due		Past Due		Due		Due		Current		Nonaccrual		Total Loans		Accruing
Commercial	$	210	$	-	$	-	$	210	$	299,326	$	-	$	299,536	$	-
Leases		-		-		-		-		66,687		-		66,687		-
Real estate - commercial
Owner occupied general purpose		903		-		450		1,353		172,922		823		175,098		477
Owner occupied special purpose		1,981		-		-		1,981		194,604		426		197,011		-
Non-owner occupied general purpose		3,282		-		174		3,456		279,599		39		283,094		178
Non-owner occupied special purpose		-		-		-		-		87,704		3,099		90,803		-
Retail properties		-		-		-		-		47,582		-		47,582		-
Farm		-		-		-		-		14,676		-		14,676		-
Real estate - construction
Homebuilder		-		-		-		-		7,649		-		7,649		-
Land		-		-		-		-		9,168		-		9,168		-
Commercial speculative		-		-		-		-		39,730		-		39,730		-
All other		59		-		442		501		58,245		193		58,939		475
Real estate - residential
Investor		466		108		38		612		72,896		371		73,879		40
Multifamily		232		-		-		232		191,883		-		192,115		-
Owner occupied		710		208		-		918		134,265		3,731		138,914		-
HELOC		599		172		49		820		126,443		723		127,986		50
Other 1		39		-		-		39		15,026		16		15,081		-
Total, excluding PCI loans	$	8,481	$	488	$	1,153	$	10,122	$	1,818,405	$	9,421	$	1,837,948	$	1,220
PCI loans, net of purchase accounting adjustments		387		-		-		387		7,850		2,977		11,214
Total	$	8,868	$	488	$	1,153	$	10,509	$	1,826,255	$	12,398	$	1,849,162	$	1,220

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)


															Recorded
															Investment
															90 days or
					90 Days or										Greater Past
	30-59 Days		60-89 Days		Greater Past		Total Past								Due and
December 31, 2017	Past Due		Past Due		Due		Due		Current		Nonaccrual		Total Loans		Accruing
Commercial	$	995	$	275	$	-	$	1,270	$	271,581	$	-	$	272,851	$	-
Leases		-		-		-		-		68,147		178		68,325		-
Real estate - commercial
Owner occupied general purpose		1,136		-		-		1,136		144,267		455		145,858		-
Owner occupied special purpose		226		-		-		226		170,546		342		171,114		-
Non-owner occupied general purpose		-		593		-		593		273,203		1,163		274,959		-
Non-owner occupied special purpose		-		-		248		248		92,923		-		93,171		254
Retail properties		-		-		-		-		49,538		1,081		50,619		-
Farm		-		-		-		-		15,270		-		15,270		-
Real estate - construction
Homebuilder		129		-		-		129		2,221		-		2,350		-
Land		1,124		-		-		1,124		1,319		-		2,443		-
Commercial speculative		-		-		-		-		32,028		-		32,028		-
All other		-		-		-		-		48,140		201		48,341		-
Real estate - residential
Investor		-		-		-		-		55,248		372		55,620		-
Multifamily		-		-		-		-		125,049		4,723		129,772		-
Owner occupied		74		-		-		74		123,257		4,674		128,005		-
HELOC		491		278		-		769		110,872		1,192		112,833		-
Other 1		37		-		-		37		14,019		7		14,063		-
Total	$	4,212	$	1,146	$	248	$	5,606	$	1,597,628	$	14,388	$	1,617,622	$	254

1 The “Other” class includes consumer, overdrafts and net deferred costs.

Credit Quality Indicators

The Company categorizes loans into credit risk categories based on current financial information, overall debt service coverage, comparison against industry averages, historical payment experience, and current economic trends. This analysis includes loans with outstanding balances or commitments greater than $50,000 and excludes homogeneous loans such as home equity lines of credit and residential mortgages. Loans with a classified risk rating are reviewed quarterly regardless of size or loan type. The Company uses the following definitions for classified risk ratings:

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan at some future date.

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Credits that are not covered by the definitions above are pass credits, which are not considered to be adversely rated.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Credit Quality Indicators by class of loans were as follows:


June 30, 2018			Special
	Pass		Mention		Substandard 2		Doubtful		Total
Commercial	$	298,512	$	631	$	393	$	-	$	299,536
Leases		66,148		-		539		-		66,687
Real estate - commercial
Owner occupied general purpose		166,962		4,915		3,221		-		175,098
Owner occupied special purpose		195,009		254		1,748		-		197,011
Non-owner occupied general purpose		275,728		4,899		2,467		-		283,094
Non-owner occupied special purpose		87,704		-		3,099		-		90,803
Retail Properties		45,755		-		1,827		-		47,582
Farm		13,428		-		1,248		-		14,676
Real estate - construction
Homebuilder		7,649		-		-		-		7,649
Land		9,168		-		-		-		9,168
Commercial speculative		39,730		-		-		-		39,730
All other		56,443		2,130		366		-		58,939
Real estate - residential
Investor		72,759		91		1,029		-		73,879
Multifamily		188,813		-		3,302		-		192,115
Owner occupied		133,485		1		5,428		-		138,914
HELOC		126,353		-		1,633		-		127,986
Other 1		15,063		-		18		-		15,081
Total, excluding PCI loans	$	1,798,709	$	12,921	$	26,318	$	-	$	1,837,948
PCI loans, net of purchase accounting adjustments		-		-		11,214		-		11,214
Total	$	1,798,709	$	12,921	$	37,532	$	-	$	1,849,162


December 31, 2017			Special
	Pass		Mention		Substandard 2		Doubtful		Total
Commercial	$	270,889	$	1,962	$	-	$	-	$	272,851
Leases		67,500		-		825		-		68,325
Real estate - commercial
Owner occupied general purpose		142,843		1,927		1,088		-		145,858
Owner occupied special purpose		169,621		1,152		341		-		171,114
Non-owner occupied general purpose		271,731		2,065		1,163		-		274,959
Non-owner occupied special purpose		89,582		-		3,589		-		93,171
Retail Properties		48,321		1,217		1,081		-		50,619
Farm		11,755		1,029		2,486		-		15,270
Real estate - construction
Homebuilder		2,350		-		-		-		2,350
Land		2,443		-		-		-		2,443
Commercial speculative		32,028		-		-		-		32,028
All other		46,913		1,052		376		-		48,341
Real estate - residential
Investor		55,172		-		448		-		55,620
Multifamily		125,049		-		4,723		-		129,772
Owner occupied		122,178		561		5,266		-		128,005
HELOC		110,934		-		1,899		-		112,833
Other 1		14,043		-		20		-		14,063
Total	$	1,583,352	$	10,965	$	23,305	$	-	$	1,617,622

1 The “Other” class includes consumer, overdrafts and net deferred costs.

2 The substandard credit quality indicator includes both potential problem loans that are currently performing and nonperforming loans.

The Company had $942,000 and $1.3 million in residential real estate loans in the process of foreclosure as of June 30, 2018, and December 31, 2017, respectively.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The following tables set forth the recorded investments, unpaid principal balance and related allowance, excluding purchased credit-impaired loans, by class of loans for the June 30, 2018, periods:


							Six Months Ended
	As of June 30, 2018						June 30, 2018
			Unpaid				Average		Interest
	Recorded		Principal		Related		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
With no related allowance recorded
Commercial	$	-	$	-	$	-	$	-	$	-
Leases		-		-		-		89		-
Commercial real estate
Owner occupied general purpose		911		985		-		683		3
Owner occupied special purpose		426		546		-		384		-
Non-owner occupied general purpose		39		81		-		601		-
Non-owner occupied special purpose		-		-		-		-		-
Retail properties		-		-		-		541		-
Farm		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-
Land		-		-		-		-		-
Commercial speculative		-		-		-		-		-
All other		193		226		-		197		-
Residential
Investor		371		468		-		371		-
Multifamily		-		-		-		2,362		-
Owner occupied		4,244		5,769		-		4,726		18
HELOC		741		860		-		933		1
Other 1		16		16		-		11		-
Total impaired loans with no recorded allowance		6,941		8,951		-		10,898		22

With an allowance recorded
Commercial		-		-		-		-		-
Leases		-		-		-		-		-
Commercial real estate
Owner occupied general purpose		-		-		-		-		-
Owner occupied special purpose		-		-		-		-		-
Non-owner occupied general purpose		-		-		-		-		-
Non-owner occupied special purpose		3,099		3,575		419		1,550		-
Retail properties		-		-		-		-		-
Farm		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-
Land		-		-		-		-		-
Commercial speculative		-		-		-		-		-
All other		-		-		-		-		-
Residential
Investor		815		815		10		822		22
Multifamily		-		-		-		-		-
Owner occupied		3,646		3,646		45		3,544		73
HELOC		1,321		1,321		24		1,153		24
Other 1		3		3		-		2		-
Total impaired loans with a recorded allowance		8,884		9,360		498		7,071		119
Total impaired loans	$	15,825	$	18,311	$	498	$	17,969	$	141

1 The “Other” class includes consumer, overdrafts and net deferred costs.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Impaired loans by class of loans as of December 31, 2017, and for the six months ended June 30, 2017, were as follows:


							Six Months Ended
	As of December 31, 2017						June 30, 2017
			Unpaid				Average		Interest
	Recorded		Principal		Related		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
With no related allowance recorded
Commercial	$	-	$	-	$	-	$	128	$	-
Leases		178		213		-		293		-
Commercial real estate
Owner occupied general purpose		455		495		-		1,170		-
Owner occupied special purpose		342		498		-		376		-
Non-owner occupied general purpose		1,163		1,538		-		1,443		1
Non-owner occupied special purpose		-		-		-		507		-
Retail properties		1,081		1,177		-		1,161		-
Farm		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-
Land		-		-		-		-		-
Commercial speculative		-		-		-		72		-
All other		201		229		-		180		-
Residential
Investor		372		676		-		1,708		20
Multifamily		4,723		4,965		-		2,412		-
Owner occupied		5,208		6,680		-		9,016		65
HELOC		1,125		1,313		-		2,227		15
Other 1		7		8		-		105		-
Total impaired loans with no recorded allowance		14,855		17,792		-		20,798		101

With an allowance recorded
Commercial		-		-		-		-		-
Leases		-		-		-		120		-
Commercial real estate
Owner occupied general purpose		-		-		-		-		-
Owner occupied special purpose		-		-		-		-		-
Non-owner occupied general purpose		-		-		-		123		-
Non-owner occupied special purpose		-		-		-		-		-
Retail properties		-		-		-		-		-
Farm		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-
Land		-		-		-		-		-
Commercial speculative		-		-		-		-		-
All other		-		-		-		-		-
Residential
Investor		829		829		10		-		-
Multifamily		-		-		-		-		-
Owner occupied		3,443		3,443		43		402		-
HELOC		985		985		91		-		-
Other 1		-		-		-		-		-
Total impaired loans with a recorded allowance		5,257		5,257		144		645		-
Total impaired loans	$	20,112	$	23,049	$	144	$	21,443	$	101

1 The “Other” class includes consumer, overdrafts and net deferred costs.

Troubled debt restructurings (“TDRs”) are loans for which the contractual terms have been modified and both of these conditions exist: (1) there is a concession to the borrower and (2) the borrower is experiencing financial difficulties. Loans are restructured on a case-

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

by-case basis during the loan collection process with modifications generally initiated at the request of the borrower. These modifications may include reduction in interest rates, extension of term, deferrals of principal, and other modifications. The Bank participates in the U.S. Department of the Treasury’s (the “Treasury”) Home Affordable Modification Program (“HAMP”) which gives qualifying homeowners an opportunity to refinance into more affordable monthly payments.

The specific allocation of the allowance for loan and lease losses for TDRs is determined by calculating the present value of the TDR cash flows by discounting the original payment less an assumption for probability of default at the original note’s issue rate, and adding this amount to the present value of collateral less selling costs. If the resulting amount is less than the recorded book value, the Bank either establishes a valuation allowance (i.e., specific reserve) as a component of the allowance for loan and lease losses or charges off the impaired balance if it determines that such amount is a confirmed loss. This method is used consistently for all segments of the portfolio. The allowance for loan and lease losses also includes an allowance based on a loss migration analysis for each loan category on loans and leases that are not individually evaluated for specific impairment. All loans charged-off, including TDRs charged-off, are factored into this calculation by portfolio segment.

TDRs that were modified during the period are as follows:


	TDR Modifications					TDR Modifications
	Three Months Ended June 30, 2018					Six Months Ended June 30, 2018
	# of	Pre-modification		Post-modification		# of	Pre-modification		Post-modification
	contracts	recorded investment		recorded investment		contracts	recorded investment		recorded investment
Troubled debt restructurings
Real estate - commercial
Owner occupied special purpose
Other 1	1	$	110	$	56	1	$	110	$	56
Real estate - residential
Owner occupied
HAMP 2	1		49		39	1		49		39
Other 1
HELOC
Rate 3						1		24		24
Other 1	3		305		287	7		523		503
Total	5	$	464	$	382	10	$	706	$	622


	TDR Modifications					TDR Modifications
	Three Months Ended June 30, 2017					Six Months Ended June 30, 2017
	# of	Pre-modification		Post-modification		# of	Pre-modification		Post-modification
	contracts	recorded investment		recorded investment		contracts	recorded investment		recorded investment
Troubled debt restructurings
HELOC
Other 1	2	$	155	$	147	6	$	399	$	388
Total	2	$	155	$	147	6	$	399	$	388

1 Other: Change of terms from bankruptcy court.

2 HAMP: Home Affordable Modification Program.

3 Rate: Refers to interest rate reduction.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

TDRs are classified as being in default on a case-by-case basis when they fail to be in compliance with the modified terms. There was no TDR default activity for the June 30, 2018, and June 30, 2017, for loans that were restructured within the 12 month period prior to default.

The following table details the accretable discount on all of the Company’s purchased loans, both non-PCI loans and PCI loans as of June 30, 2018.


	Accretable Discount - Non-PCI Loans		Accretable Discount - PCI Loans		Non-Accretable Discount - PCI Loans		Total
Beginning balance, April 1, 2018	$	694	$	-	$	-	$	694
Purchases		3,182		1,551		6,536		11,269
Accretion		(881)		(176)		-		(1,057)
Transfer 1		-		(2)		(133)		(135)
Ending balance, June 30, 2018	$	2,995	$	1,373	$	6,403	$	10,771

1 Transfer was due to loans moved to OREO.

Note 5 – Allowance for Loan and Lease Losses

Changes in the allowance for loan and lease losses by segment of loans based on method of impairment for the three and six months ended June 30, 2018, were as follows:


					Real Estate		Real Estate		Real Estate
Allowance for loan and lease losses:	Commercial		Leases		Commercial		Construction		Residential		HELOC		Other 1		Total
Three months ended June 30, 2018
Beginning balance	$	2,604	$	617	$	9,565	$	1,143	$	1,854	$	1,535	$	870	$	18,188
Charge-offs		15		8		504		-		5		65		102		699
Recoveries		92		-		21		-		105		91		73		382
(Release) Provision		(5)		25		1,455		255		(136)		(171)		27		1,450
Ending balance	$	2,676	$	634	$	10,537	$	1,398	$	1,818	$	1,390	$	868	$	19,321

Six months ended June 30, 2018
Beginning balance	$	2,453	$	692	$	9,522	$	923	$	1,846	$	1,446	$	579	$	17,461
Charge-offs		31		13		408		(16)		(55)		92		201		674
Recoveries		109		-		388		3		1,016		138		152		1,806
Provision (Release)		145		(45)		1,035		456		(1,099)		(102)		338		728
Ending balance	$	2,676	$	634	$	10,537	$	1,398	$	1,818	$	1,390	$	868	$	19,321

Ending balance: Individually evaluated for impairment	$	-	$	-	$	419	$	-	$	55	$	24	$	-	$	498
Ending balance: Collectively evaluated for impairment		2,676		634		10,118		1,398		1,763		1,366		868		18,823
Ending balance: Acquired and accounted for ASC 310-30		-		-		-		-		-		-		-		-
Total ending allowance balance	$	2,676	$	634	$	10,537	$	1,398	$	1,818	$	1,390	$	868	$	19,321

Loans:
Ending balance: Individually evaluated for Impairment	$	-	$	-	$	4,475	$	193	$	11,138	$	-	$	19	$	15,825
Ending balance: Collectively evaluated for impairment		299,536		66,687		803,789		115,293		393,770		127,986		15,062		1,822,123
Ending balance: Acquired and accounted for ASC 310-30		2		-		4,146		1,556		5,509		-		1		11,214
Total ending loans balance	$	299,538	$	66,687	$	812,410	$	117,042	$	410,417	$	127,986	$	15,082	$	1,849,162

1 The “Other” class includes consumer, overdrafts and net deferred costs.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Changes in the allowance for loan and lease losses by segment of loans based on method of impairment for the three and six months ended June 30, 2017, were as follows:


Allowance for loan and lease losses:	Commercial		Leases		Commercial		Construction		Residential		HELOC		Other 1		Total
Three months ended June 30, 2017
Beginning balance	$	1,672	$	603	$	7,831	$	978	$	2,438	$	1,340	$	879	$	15,741
Charge-offs		6		-		4		-		946		30		80		1,066
Recoveries		5		-		46		60		110		139		51		411
Provision (Release)		479		188		234		(181)		270		64		(304)		750
Ending balance	$	2,150	$	791	$	8,107	$	857	$	1,872	$	1,513	$	546	$	15,836

Six months ended June 30, 2017
Beginning balance	$	1,629	$	633	$	9,547	$	389	$	2,178	$	1,331	$	451	$	16,158
Charge-offs		7		117		278		4		977		194		180		1,757
Recoveries		7		-		81		78		153		238		128		685
Provision (Release)		521		275		(1,243)		394		518		138		147		750
Ending balance	$	2,150	$	791	$	8,107	$	857	$	1,872	$	1,513	$	546	$	15,836

Ending balance: Individually evaluated for impairment	$	-	$	98	$	-	$	-	$	-	$	-	$	-	$	98
Ending balance: Collectively evaluated for impairment		2,150		693		8,107		857		1,872		1,513		546		15,738
Total ending allowance balance	$	2,150	$	791	$	8,107	$	857	$	1,872	$	1,513	$	546	$	15,836

Loans:
Ending balance: Individually evaluated for impairment	$	216	$	460	$	3,113	$	220	$	14,609	$	1,971	$	9	$	20,598
Ending balance: Collectively evaluated for impairment		256,544		69,678		702,990		93,441		267,509		114,081		14,806		1,519,049
Total ending loan balance	$	256,760	$	70,138	$	706,103	$	93,661	$	282,118	$	116,052	$	14,815	$	1,539,647

1 The “Other” class includes consumer, overdrafts and net deferred costs.

Note 6 – Other Real Estate Owned

Details related to the activity in the other real estate owned (“OREO”) portfolio, net of valuation reserve, for the periods presented are itemized in the following table:


	Three Months Ended				Six Months Ended
	June 30,				June 30,
Other real estate owned	2018		2017		2018		2017
Balance at beginning of period	$	7,063	$	13,481	$	8,371	$	11,916
Property additions		2,812		204		2,812		3,620
Property improvements		-		-		59		-
Less:
Proceeds from property disposals, net of participation purchase and of gains/losses		709		1,569		1,964		3,102
Period valuation adjustments		254		392		366		710
Balance at end of period	$	8,912	$	11,724	$	8,912	$	11,724

Activity in the valuation allowance was as follows:


	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2018		2017		2018		2017
Balance at beginning of period	$	8,099	$	9,659	$	8,208	$	9,982
Provision for unrealized losses		254		392		366		710
Reductions taken on sales		(5)		(1,747)		(226)		(2,388)
Other adjustments		-		-		-		-
Balance at end of period	$	8,348	$	8,304	$	8,348	$	8,304

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Expenses related to OREO, net of lease revenue includes:


	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2018		2017		2018		2017
Gain on sales, net	$	(24)	$	(104)	$	(104)	$	(178)
Provision for unrealized losses		254		392		366		710
Operating expenses		213		293		369		816
Less:
Lease revenue		14		42		29		100
Net OREO expense	$	429	$	539	$	602	$	1,248

Note 7 – Deposits

Major classifications of deposits were as follows:


	June 30, 2018		December 31, 2017
Noninterest bearing demand	$	620,807	$	572,404
Savings		301,832		262,220
NOW accounts		435,514		429,448
Money market accounts		320,949		276,082
Certificates of deposit of less than $100,000		249,049		216,493
Certificates of deposit of $100,000 through $250,000		175,174		122,489
Certificates of deposit of more than $250,000		58,526		43,789
Total deposits	$	2,161,851	$	1,922,925

Note 8 – Borrowings

The following table is a summary of borrowings as of June 30, 2018, and December 31, 2017. Junior subordinated debentures are discussed in detail in Note 9:


	June 30, 2018		December 31, 2017
Securities sold under repurchase agreements	$	54,038	$	29,918
Other short-term borrowings 1		76,625		115,000
Junior subordinated debentures		57,662		57,639
Senior notes		44,108		44,058
Notes payable and other borrowings		23,496		-
Total borrowings	$	255,929	$	246,615

1 Includes short-term FHLBC advances and the outstanding portion of an operating line of credit.

The Company enters into deposit sweep transactions where the transaction amounts are secured by pledged securities. These transactions consistently mature overnight from the transaction date and are governed by sweep repurchase agreements. All sweep repurchase agreements are treated as financings secured by U.S. government agencies and collateralized mortgage-backed securities and had a carrying amount of $54.0 million at June 30, 2018, and $29.9 million at December 31, 2017. The fair value of the pledged collateral was $73.9 million at June 30, 2018, and $40.0 million at December 31, 2017. At June 30, 2018, there was one customer with secured balances exceeding 10% of stockholders’ equity.

The Company’s borrowings at the FHLBC require the Bank to be a member and invest in the stock of the FHLBC. Total borrowings are generally limited to the lower of 35% of total assets or 60% of the book value of certain mortgage loans. As of June 30, 2018, the Bank had $72.6 million in short-term advances outstanding under the FHLBC compared to $115.0 million outstanding as of December 31, 2017; $70.0 million of the June 30, 2018, balance was issued at 2.01%, and $2.6 million was issued at 1.40%. The additional $4.0 million in other short-term borrowings as of June 30, 2018, was the outstanding portion of a $20.0 million line of credit the Company has with a correspondent bank for short-term funding needs, paying 3.73% as of the current quarter end; advances under the line can be outstanding up to 360 days from date of issuance. The Bank also assumed $23.5 million of long-term FHLBC advances

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

with the ABC Bank acquisition, with maturities scheduled over the next 7.75 years and paying interest at rates in the range of 1.40% to 2.83 % as of June 30, 2018.

FHLBC stock held was valued at $4.3 million, and any potential FHLBC advances were collateralized by securities with a fair value of $76.7 million and loans with a principal balance of $296.3 million, which carried a FHLBC calculated combined collateral value of $295.5 million. The Company had excess collateral of $150.1 million available to secure borrowings at June 30, 2018.

The Company also has $44.1 million of senior notes outstanding, net of deferred issuance costs, as of June 30, 2018 and December 31, 2017. The senior notes mature in ten years, and terms include interest payable semiannually at 5.75% for five years. Beginning December 2021, the senior debt will pay interest at a floating rate, with interest payable quarterly at three month LIBOR plus 385 basis points. The notes are redeemable, in whole or in part, at the option of the Company, beginning with the interest payment date on December 31, 2021, and on any floating rate interest payment date thereafter, at a redemption price equal to 100% of the principal amount of the notes plus accrued and unpaid interest. As of June 30, 2018 and December 31, 2017, unamortized debt issuance costs related to the senior notes were $892,000 and $942,000, respectively, and are included as a reduction of the balance of the senior notes on the Consolidated Balance Sheet. These deferred issuance costs will be amortized to interest expense over the ten year term of the notes and are included in the Consolidated Statements of Income.

Note 9 – Junior Subordinated Debentures

The Company completed the sale of $27.5 million of cumulative trust preferred securities by its unconsolidated subsidiary, Old Second Capital Trust I, in June 2003. An additional $4.1 million of cumulative trust preferred securities were sold in July 2003. The trust preferred securities may remain outstanding for a 30-year term but, subject to regulatory approval, can be called in whole or in part by the Company after June 30, 2008. When not in deferral, distributions on the securities are payable quarterly at an annual rate of 7.80%. The Company issued a new $32.6 million subordinated debenture to Old Second Capital Trust I in return for the aggregate net proceeds of this trust preferred offering. The interest rate and payment frequency on the debenture are equivalent to the cash distribution basis on the trust preferred securities.

The Company issued an additional $25.0 million of cumulative trust preferred securities through a private placement completed by an additional, unconsolidated subsidiary, Old Second Capital Trust II, in April 2007. These trust preferred securities also mature in 30 years, but subject to the aforementioned regulatory approval, can be called in whole or in part on a quarterly basis commencing June 15, 2017. The quarterly cash distributions on the securities were fixed at 6.77% through June 15, 2017, and float at 150 basis points over three-month LIBOR thereafter. The Trust II issuance converted from fixed to floating rate at three month LIBOR plus 150 basis points on June 15, 2017. Upon conversion to a floating rate, a cash flow hedge was initiated which resulted in the total interest rate paid on the debt of 4.34% as of June 30, 2018, compared to the rate paid prior to June 15, 2017 of 6.77%. The Company issued a new $25.8 million subordinated debenture to Old Second Capital Trust II in return for the aggregate net proceeds of this trust preferred offering. The interest rate and payment frequency on the debenture are equivalent to the cash distribution basis on the trust preferred securities.

Both of the debentures issued by the Company are disclosed on the Consolidated Balance Sheet as junior subordinated debentures and the related interest expense for each issuance is included in the Consolidated Statements of Income. As of June 30, 2018, and December 31, 2017, unamortized debt issuance costs related to the junior subordinated debentures were $716,000 and $739,000 respectively, and are included as a reduction to the balance of the junior subordinated debentures on the Consolidated Balance Sheet.

Note 10 – Equity Compensation Plans

Stock-based awards are outstanding under the Company’s 2008 Equity Incentive Plan (the “2008 Plan”) and the Company’s 2014 Equity Incentive Plan, as amended (the “2014 Plan,” and together with the 2008 Plan, the “Plans”). The 2014 Plan was approved at the 2014 annual meeting of stockholders; a maximum of 375,000 shares were authorized to be issued under this plan. Following approval of the 2014 Plan, no further awards will be granted under the 2008 Plan or any other Company equity compensation plan. At the May 2016 annual stockholders meeting, an amendment to the 2014 Plan authorized an additional 600,000 shares to be issued, which resulted in a total of 975,000 shares authorized for issuance under this plan. The 2014 Plan authorizes the granting of qualified stock options, non-qualified stock options, restricted stock, restricted stock units, and stock appreciation rights. Awards may be granted to selected directors and officers or employees under the 2014 Plan at the discretion of the Compensation Committee of the Company’s Board of Directors. As of June 30, 2018, 169,791 shares remained available for issuance under the 2014 Plan.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

There were no stock options granted or exercised in the six months ended June 30, 2018 and 2017. All stock options are granted for a term of ten years. There is no unrecognized compensation cost related to unvested stock options as all stock options of the Company’s common stock have fully vested.

A summary of stock option activity in the Plans for the six months ended June 30, 2018, is as follows:


				Weighted-
		Weighted		Average
		Average		Remaining
		Exercise		Contractual	Aggregate
	Shares	Price		Term (years)	Intrinsic Value
Beginning outstanding	9,000	$	7.49	-		-
Canceled	-		-	-		-
Expired	-		-	-		-
Ending outstanding	9,000	$	7.49	0.6	$	64

Exercisable at end of period	9,000	$	7.49	0.6	$	64

Generally, restricted stock and restricted stock units granted under the Plans vest three years from the grant date, but the Compensation Committee of the Company’s Board of Directors has discretionary authority to change some terms including the amount of time until the vest date.

Awards under the 2008 Plan will become fully vested upon a merger or change in control of the Company. Under the 2014 Plan, upon a change in control of the Company, if (i) the 2014 Plan is not an obligation of the successor entity following the change in control, or (ii) the 2014 Plan is an obligation of the successor entity following the change in control and the participant incurs an involuntary termination, then the stock options, stock appreciation rights, stock awards and cash incentive awards under the 2014 Plan will become fully exercisable and vested. Performance-based awards generally will vest based upon the level of achievement of the applicable performance measures through the change in control.

The Company granted restricted stock under its equity compensation plans beginning in 2005 and it began granting restricted stock units in February 2009. Restricted stock awards under the Plans generally entitle holders to voting and dividend rights upon grant and are subject to forfeiture until certain restrictions have lapsed including employment for a specific period. Restricted stock units under the Plans are also subject to forfeiture until certain restrictions have lapsed including employment for a specific period, but do not entitle holders to voting rights until the restricted period ends and shares are transferred in connection with the units.

There were 254,281 restricted awards issued under the 2014 Plan during the six months ended June 30, 2018, which included 140,000 shares granted under a new performance restricted stock unit agreement for select officers and all directors. The performance period covers January 1, 2018 through December 31, 2020, and vesting will be based upon the achievement of certain key Company performance metrics, such as total shareholder return, earnings, and corporate efficiencies. There were 170,000 restricted awards issued during the six months ended June 30, 2017. Compensation expense is recognized over the vesting period of the restricted award based on the market value of the award on the issue date. Total compensation cost that has been recorded for the 2014 Plan was $1.1 million and $645,000 in the first six months of 2018 and 2017, respectively.

A summary of changes in the Company’s unvested restricted awards for the six months ended June 30, 2018, is as follows:


	June 30, 2018
		Weighted
	Restricted	Average
	Stock Shares	Grant Date
	and Units	Fair Value
Unvested at January 1	465,000	$	7.79
Granted	254,281		13.98
Vested	(155,500)		5.14
Forfeited	-		-
Unvested at June 30	563,781	$	11.31

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Total unrecognized compensation cost of restricted awards was $4.1 million as of June 30, 2018, which is expected to be recognized over a weighted-average period of 2.22 years.

Note 11 – Earnings Per Share

The earnings per share – both basic and diluted – are included below as of June 30 (in thousands except for share and per share data):


	Three Months Ended June 30,				Six Months Ended June 30,
	2018		2017		2018		2017
Basic earnings per share:
Weighted-average common shares outstanding		29,747,078		29,587,095		29,703,508		29,573,881
Net income	$	6,261	$	5,146	$	15,750	$	9,573
Basic earnings per share	$	0.21	$	0.17	$	0.53	$	0.32
Diluted earnings per share:
Weighted-average common shares outstanding		29,747,078		29,587,095		29,703,508		29,573,881
Dilutive effect of unvested restricted awards 1		539,166		426,264		506,234		400,232
Dilutive effect of stock options and warrants		51,038		2,546		43,698		2,431
Diluted average common shares outstanding		30,337,282		30,015,905		30,253,440		29,976,544
Net Income	$	6,261	$	5,146	$	15,750	$	9,573
Diluted earnings per share	$	0.21	$	0.17	$	0.52	$	0.32

Number of antidilutive options and warrants excluded from the diluted earnings per share calculation		-		900,839		-		900,839

1 Includes the common stock equivalents for restricted share rights that are dilutive.

The above earnings per share calculation also includes a warrant for 815,339 shares of common stock, at an exercise price of $13.43 per share, that was outstanding as of June 30, 2018, as it is considered dilutive. The same warrant was not included as of June 30, 2017, because the warrant was anti-dilutive. The ten-year warrant was issued in 2009, and was sold at auction by the U.S. Treasury in June 2013 to a third party investor.

Note 12 – Regulatory & Capital Matters

The Bank is subject to the risk-based capital regulatory guidelines, which include the methodology for calculating the risk-weighted Bank assets, developed by the Office of the Comptroller of the Currency (the “OCC”) and the other bank regulatory agencies. In connection with the current economic environment, the Bank’s current level of nonperforming assets and the risk-based capital guidelines, the Bank’s Board of Directors has determined that the Bank should maintain a Tier 1 leverage capital ratio at or above eight percent (8%) and a total risk-based capital ratio at or above twelve percent (12%). At June 30, 2018, the Bank exceeded those thresholds.

At June 30, 2018, the Bank’s Tier 1 capital leverage ratio was 10.75%, an increase of 4 basis points from December 31, 2017, and is well above the 8.00% objective. The Bank’s total capital ratio was 13.51%, an increase of 27 basis points from December 31, 2017, and also well above the objective of 12.00%.

Bank holding companies are required to maintain minimum levels of capital in accordance with capital guidelines implemented by the Board of Governors of the Federal Reserve System. The general bank and holding company capital adequacy guidelines are shown in the accompanying table, as are the capital ratios of the Company and the Bank, as of June 30, 2018, and December 31, 2017.

In July 2013, the U.S. federal banking authorities issued final rules (the “Basel III Rules”) establishing more stringent regulatory capital requirements for U.S. banking institutions, which went into effect on January 1, 2015. A detailed discussion of the Basel III Rules is included in Part I, Item 1 of the Company’s Form 10-K for the year ended December 31, 2017, under the heading “Supervision and Regulation.”

At June 30, 2018, and December 31, 2017, the Company, on a consolidated basis, exceeded the minimum thresholds to be considered “well capitalized” under current regulatory defined capital ratios.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Capital levels and industry defined regulatory minimum required levels are as follows:


					Minimum Capital				To Be Well Capitalized Under
					Adequacy with Capital				Prompt Corrective
	Actual				Conservation Buffer if applicable 1				Action Provisions 2
	Amount		Ratio		Amount		Ratio		Amount		Ratio
June 30, 2018
Common equity tier 1 capital to risk weighted assets
Consolidated	$	185,044	8.49	%	$	138,946	6.375	%		N/A	N/A
Old Second Bank		273,950	12.62			138,386	6.375		$	141,099	6.50	%
Total capital to risk weighted assets
Consolidated		258,854	11.87			215,348	9.875			N/A	N/A
Old Second Bank		293,266	13.51			214,360	9.875			217,073	10.00
Tier 1 capital to risk weighted assets
Consolidated		239,538	10.99			171,643	7.875			N/A	N/A
Old Second Bank		273,950	12.62			170,947	7.875			173,661	8.00
Tier 1 capital to average assets
Consolidated		239,538	9.37			102,257	4.00			N/A	N/A
Old Second Bank		273,950	10.75			101,935	4.00			127,419	5.00

December 31, 2017
Common equity tier 1 capital to risk weighted assets
Consolidated	$	179,853	9.25	%	$	111,801	5.750	%		N/A	N/A
Old Second Bank		249,417	12.88			111,347	5.750		$	125,870	6.50	%
Total capital to risk weighted assets
Consolidated		251,383	12.93			179,837	9.250			N/A	N/A
Old Second Bank		266,873	13.78			179,142	9.250			193,667	10.00
Tier 1 capital to risk weighted assets
Consolidated		233,927	12.03			140,978	7.250			N/A	N/A
Old Second Bank		249,417	12.88			140,394	7.250			154,917	8.00
Tier 1 capital to average assets
Consolidated		233,927	10.08			92,828	4.00			N/A	N/A
Old Second Bank		249,417	10.79			92,462	4.00			115,578	5.00

1 As of June 30, 2018, amounts are shown inclusive of a capital conservation buffer of 1.875%; as compared to December 31, 2017, of 1.25%.

2 The Bank exceeded the general minimum regulatory requirements to be considered “well capitalized.”

Dividend Restrictions

In addition to the above requirements, banking regulations and capital guidelines generally limit the amount of dividends that may be paid by a bank without prior regulatory approval. Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s profits, combined with the retained profit of the previous two years, subject to the capital requirements described above. Pursuant to the Basel III rules that came into effect January 1, 2015, the Bank must keep a buffer of 0.625% for 2016, 1.25% for 2017, 1.875% for 2018, and 2.5% for 2019 and thereafter of minimum capital requirements in order to avoid additional limitations on capital distributions and certain other payments.

Note 13 – Fair Value Measurements

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an 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. The fair value hierarchy established by the Company also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Three levels of inputs that may be used to measure fair value are:

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the Company has the ability to access as of the measurement date.

Level 2: Significant observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a company’s own view about the assumptions that market participants would use in pricing an asset or liability.

The majority of securities available-for-sale are valued by external pricing services or dealer market participants and are classified in Level 2 of the fair value hierarchy. Both market and income valuation approaches are utilized. Quarterly, the Company evaluates the methodologies used by the external pricing services or dealer market participants to develop the fair values to determine whether the results of the valuations are representative of an exit price in the Company’s principal markets and an appropriate representation of fair value. The Company uses the following methods and significant assumptions to estimate fair value:

Government-sponsored agency debt securities are primarily priced using available market information through processes such as benchmark spreads, market valuations of like securities, like securities groupings and matrix pricing.

Other government-sponsored agency securities, MBS and some of the actively traded real estate mortgage investment conduits and collateralized mortgage obligations are priced using available market information including benchmark yields, prepayment speeds, spreads, volatility of similar securities and trade date.

State and political subdivisions are largely grouped by characteristics (e.g., geographical data and source of revenue in trade dissemination systems). Because some securities are not traded daily and due to other grouping limitations, active market quotes are often obtained using benchmarking for like securities.

Auction rate securities are priced using market spreads, cash flows, prepayment speeds, and loss analytics. Therefore, the valuations of auction rate asset-backed securities are considered Level 2 valuations.

Asset-backed collateralized loan obligations were priced using data from a pricing matrix supported by our bond accounting service provider and are therefore considered Level 2 valuations.

Annually every security holding is priced by a pricing service independent of the regular and recurring pricing services used. The independent service provides a measurement to indicate if the price assigned by the regular service is within or outside of a reasonable range. Management reviews this report and applies judgment in adjusting calculations at year end related to securities pricing.

Residential mortgage loans available for sale in the secondary market are carried at fair market value. The fair value of loans held-for-sale is determined using quoted secondary market prices.

Lending related commitments to fund certain residential mortgage loans, e.g., residential mortgage loans with locked interest rates to be sold in the secondary market and forward commitments for the future delivery of mortgage loans to third party investors, as well as forward commitments for future delivery of MBS are considered derivatives. Fair values are estimated based on observable changes in mortgage interest rates including prices for MBS from the date of the commitment and do not typically involve significant judgments by management.

The fair value of mortgage servicing rights is based on a valuation model that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income to derive the resultant value. The Company is able to compare the valuation model inputs, such as the discount rate, prepayment speeds, weighted average delinquency and foreclosure/bankruptcy rates to widely available published industry data for reasonableness.

Interest rate swap positions, both assets and liabilities, are based on valuation pricing models using an income approach reflecting readily observable market parameters such as interest rate yield curves.

The fair value of impaired loans with specific allocations of the allowance for loan and lease losses is essentially based on recent real estate appraisals or the fair value of the collateralized asset. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are made in the appraisal process by the appraisers to reflect differences between the available comparable sales and income data. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

Nonrecurring adjustments to certain commercial and residential real estate properties classified as OREO are measured at the lower of carrying amount or fair value, less costs to sell. Fair values are based on third party appraisals of the property, resulting in a Level 3 classification. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Assets and Liabilities Measured at Fair Value on a Recurring Basis :

The tables below present the balance of assets and liabilities at June 30, 2018, and December 31, 2017, respectively, measured by the Company at fair value on a recurring basis:


	June 30, 2018
	Level 1		Level 2		Level 3		Total
Assets:
Securities available-for-sale
U.S. Treasury	$	3,876	$	-	$	-	$	3,876
U.S. government agencies		-		12,216		-		12,216
U.S. government agencies mortgage-backed		-		13,407		-		13,407
States and political subdivisions		-		257,663		18,449		276,112
Corporate bonds		-		700		-		700
Collateralized mortgage obligations		-		59,661		1,771		61,432
Asset-backed securities		-		109,263		-		109,263
Collateralized loan obligations		-		66,638		-		66,638
Loans held-for-sale		-		5,206		-		5,206
Mortgage servicing rights		-		-		7,812		7,812
Interest rate swap agreements		-		2,287		-		2,287
Mortgage banking derivatives		-		261		-		261
Total	$	3,876	$	527,302	$	28,032	$	559,210

Liabilities:
Interest rate swap agreements	$	-	$	2,287	$	-	$	2,287
Total	$	-	$	2,287	$	-	$	2,287


	December 31, 2017
	Level 1		Level 2		Level 3		Total
Assets:
Securities available-for-sale
U.S. Treasury	$	3,947	$	-	$	-	$	3,947
U.S. government agencies		-		13,061		-		13,061
U.S. government agencies mortgage-backed		-		12,214		-		12,214
States and political subdivisions		-		263,831		14,261		278,092
Corporate bonds		-		833		-		833
Collateralized mortgage obligations		-		63,671		2,268		65,939
Asset-backed securities		-		112,932		-		112,932
Collateralized loan obligations		-		54,421		-		54,421
Loans held-for-sale		-		4,067		-		4,067
Mortgage servicing rights		-		-		6,944		6,944
Interest rate swap agreements		-		727		-		727
Mortgage banking derivatives		-		238		-		238
Total	$	3,947	$	525,995	$	23,473	$	553,415

Liabilities:
Interest rate swap agreements	$	-	$	2,014	$	-	$	2,014
Total	$	-	$	2,014	$	-	$	2,014

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are as follows:


	Six Months Ended June 30, 2018
	Securities available-for-sale
	Collateralized		States and		Mortgage
	Mortgage		Political		Servicing
	Obligation		Subdivisions		Rights
Beginning balance January 1, 2018	$	2,268	$	14,261	$	6,944
Transfers into Level 3		-		-		-
Transfers out of Level 3		-		-		-
Total gains or losses
Included in earnings (or changes in net assets)		26		-		520
Included in other comprehensive income		31		(551)		-
Purchases, issuances, sales, and settlements
Purchases		-		19,934		-
Issuances		-		-		668
Settlements		(554)		(15,195)		(320)
Sales		-		-		-
Ending balance June 30, 2018	$	1,771	$	18,449	$	7,812


	Six Months Ended June 30, 2017
	Securities available-for-sale
	Collateralized		States and		Mortgage
	Mortgage		Political		Servicing
	Obligation		Subdivisions		Rights
Beginning balance January 1, 2017	$	3,119	$	22,226	$	6,489
Transfers into Level 3		-		-		-
Transfers out of Level 3		-		-		-
Total gains or losses
Included in earnings (or changes in net assets)		23		-		(280)
Included in other comprehensive income		(1)		(289)		-
Purchases, issuances, sales, and settlements
Purchases		-		10,456		-
Issuances		-		-		601
Settlements		(463)		(12,045)		(282)
Sales		-		-		-
Ending balance June 30, 2017	$	2,678	$	20,348	$	6,528

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of June 30, 2018:

Weighted

Measured at fair value

Unobservable

Average

on a recurring basis:

Fair Value

Valuation Methodology

Inputs

Range of Input

of Inputs

Mortgage servicing rights

7,812

Discounted Cash Flow

Discount Rate

10.0 - 417.6%

10.2

Prepayment Speed

7.0 - 68.4%

8.2

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of December 31, 2017:

Weighted

Measured at fair value

Unobservable

Average

on a recurring basis:

Fair Value

Valuation Methodology

Inputs

Range of Input

of Inputs

Mortgage servicing rights

6,944

Discounted Cash Flow

Discount Rate

10.0 - 34.3%

10.2

Prepayment Speed

7.0 - 68.4%

9.6

In addition to the above, Level 3 fair value measurement included $18.4 million for state and political subdivisions representing various local municipality securities and $1.8 million of collateralized mortgage obligations at June 30, 2018. Both of these were classified as securities available-for-sale, and were valued using a discount based on market spreads of similar assets, but the liquidity premium was an unobservable input. The state and political subdivisions securities balance in Level 3 fair value at June 30, 2017, was $20.3 million and collateralized mortgage obligation balance in Level 3 was $2.3 million at December 31, 2017. Both of these were classified as securities available-for-sale, and were valued using a discount based on market spreads of similar assets, but the liquidity premium was an unobservable input.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis:

The Company may be required, from time to time, to measure certain other assets at fair value on a nonrecurring basis in accordance with GAAP. These assets consist of impaired loans and OREO. For assets measured at fair value on a nonrecurring basis at June 30, 2018, and December 31, 2017, respectively, the following tables provide the level of valuation assumptions used to determine each valuation and the carrying value of the related assets:


	June 30, 2018
	Level 1		Level 2		Level 3		Total
Impaired loans 1	$	-	$	-	$	8,386	$	8,386
Other real estate owned, net 2		-		-		8,912		8,912
Total	$	-	$	-	$	17,298	$	17,298

1 Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans; had a carrying amount of $8.9 million and a valuation allowance of $498,000 resulting in an increase of specific allocations within the allowance for loan and lease losses of $90,000 for the six months ended June 30, 2018.

2 OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $8.9 million, which is made up of the outstanding balance of $18.2 million, net of a valuation allowance of $8.3 million and participations of $937,000 at June 30, 2018.


	December 31, 2017
	Level 1		Level 2		Level 3		Total
Impaired loans 1	$	-	$	-	$	5,113	$	5,113
Other real estate owned, net 2		-		-		8,371		8,371
Total	$	-	$	-	$	13,484	$	13,484

1 Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans; had a carrying amount of $5.3 million and a valuation allowance of $144,000, resulting in an increase of specific allocations within the allowance for loan and lease losses of $856,000 for the year December 31, 2017.

2 OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $8.4 million, which is made up of the outstanding balance of $17.5 million, net of a valuation allowance of $8.2 million and participations of $937,000, at December 31, 2017.

The Company has estimated the fair values of these assets based primarily on Level 3 inputs. OREO and impaired loans are generally valued using the fair value of collateral provided by third party appraisals. These valuations include assumptions related to cash flow

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

projections, discount rates, and recent comparable sales. The numerical ranges of unobservable inputs for these valuation assumptions are not meaningful.

Note 14 – Fair Values of Financial Instruments

The estimated fair values approximate carrying amount for all items except those described in the following table. Securities available-for-sale fair values are based upon market prices or dealer quotes, and if no such information is available, on the rate and term of the security. The carrying value of FHLBC stock approximates fair value as the stock is nonmarketable and can only be sold to the FHLBC or another member institution at par. FHLBC stock is carried at cost and considered a Level 2 fair value. For June 30, 2018, the fair values of loans and leases are estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors. This is not comparable with the fair value disclosures for December 31, 2017, which were estimated using an entrance price basis. For December 31, 2017, fair values of variable rate loans and leases with no significant change in credit risk were based on carrying values. The fair values of other loans and leases were estimated using discounted cash flow analyses which used interest rates being offered for loans and leases with similar terms to borrowers of similar credit quality. The fair value of time deposits is estimated using discounted future cash flows at current rates offered for deposits of similar remaining maturities. The fair values of borrowings were estimated based on interest rates available to the Company for debt with similar terms and remaining maturities. The fair value of off balance sheet volume is not considered material.

The carrying amount and estimated fair values of financial instruments were as follows:


	June 30, 2018
	Carrying		Fair
	Amount		Value		Level 1		Level 2		Level 3
Financial assets:
Cash and due from banks	$	34,161	$	34,161	$	34,161	$	-	$	-
Interest bearing deposits with financial institutions		31,147		31,147		31,147		-		-
Securities available-for-sale		543,644		543,644		3,876		519,548		20,220
FHLBC and FRBC Stock		9,093		9,093		-		9,093		-
Loans held-for-sale		5,206		5,206		-		5,206		-
Loans, net		1,829,841		1,816,393		-		-		1,816,393
Accrued interest receivable		10,244		10,244		-		10,244		-

Financial liabilities:
Noninterest bearing deposits	$	620,807	$	620,807	$	620,807	$	-	$	-
Interest bearing deposits		1,541,044		1,534,109		-		1,534,109		-
Securities sold under repurchase agreements		54,038		54,038		-		54,038		-
Other short-term borrowings		76,625		76,625		-		76,625		-
Junior subordinated debentures		57,662		59,471		33,267		26,204		-
Senior notes		44,108		46,743		-		46,743		-
Note payable and other borrowings		23,496		23,496		-		23,496		-
Borrowing interest payable		192		192		-		192		-
Deposit interest payable		800		800		-		800		-

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)


	December 31, 2017
	Carrying		Fair
	Amount		Value		Level 1		Level 2		Level 3
Financial assets:
Cash and due from banks	$	37,444	$	37,444	$	37,444	$	-	$	-
Interest bearing deposits with financial institutions		18,389		18,389		18,389		-		-
Securities available-for-sale		541,439		541,439		3,947		520,963		16,529
FHLBC and FRBC Stock		10,168		10,168		-		10,168		-
Loans held-for-sale		4,067		4,067		-		4,067		-
Loans, net		1,600,161		1,586,722		-		-		1,586,722
Accrued interest receivable		8,595		8,595		-		8,595		-

Financial liabilities:
Noninterest bearing deposits	$	572,404	$	572,404	$	572,404	$	-	$	-
Interest bearing deposits		1,350,521		1,346,339		-		1,346,339		-
Securities sold under repurchase agreements		29,918		29,918		-		29,918		-
Other short-term borrowings		115,000		115,000		-		115,000		-
Junior subordinated debentures		57,639		59,471		33,267		26,204		-
Subordinated debenture		44,058		46,743		-		46,743		-
Interest rate swap agreements		1,287		1,287		-		1,287		-
Borrowing interest payable		140		140		-		140		-
Deposit interest payable		631		631		-		631		-

Note 15 – Derivatives, Hedging Activities and Financial Instruments with Off-Balance Sheet Risk

Risk Management Objective of Using Derivatives

The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s loan portfolio.

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. During 2018, such derivatives were used to hedge the variable cash flows associated with existing variable-rate borrowings.

For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in Accumulated Other Comprehensive Income and subsequently reclassified into interest expense in the same period(s) during which the hedged transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are received on the Company’s variable-rate borrowings. During the next twelve months, the Company estimates that an additional $59,000 will be reclassified as a reduction to interest expense.

Non-designated Hedges

Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate derivatives associated with this

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.

Disclosure of Fair Values of Derivative Instruments on the Balance Sheet

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Balance Sheet as of June 30, 2018 and December 31, 2017.

Fair Value of Derivative Instruments


			Asset Derivatives				Liability Derivatives
			June 30, 2018		December 31, 2017		June 30, 2018		December 31, 2017
	Number of Transactions	Notional Amount $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $
Derivatives designated as hedging instruments
Interest Rate Products	1	25,774	Other Assets	507	Other Assets	-	Other Liabilities	-	Other Liabilities	1,287
Total derivatives designated as hedging instruments				507		-		-		1,287

Derivatives not designated as hedging instruments
Interest Rate Products	2	51,548	Other Assets	507	Other Assets	-	Other Liabilities	507	Other Liabilities	1,287
Other Contracts	3	15,857	Other Assets	-	Other Assets	-	Other Liabilities	5	Other Liabilities	13
Total derivatives not designated as hedging instruments				507		-		512		1,301

Disclosure of the Effect of Fair Value and Cash Flow Hedge Accounting

The fair value and cash flow hedge accounting related to derivatives covered under ASC Subtopic 815-20 impacted Accumulated Other Comprehensive Income (“AOCI”) and the Income Statement. The gain recognized in AOCI on derivatives totaled $473,000 as of June 30, 2018, and a loss in AOCI of $632,000 as of June 30, 2017. The amount of the gain (loss) reclassified from AOCI to interest income on the income statement totaled ($42,000) and ($18,000) for the three months ended June 30, 2018, and June 30, 2017, respectively. The amount of the gain (loss) reclassified from AOCI to interest income or interest expense on the income statement totaled ($116,000) and ($18,000) for the six months ended June 30, 2018, and June 30, 2017, respectively.

Credit-risk-related Contingent Features

For derivative transactions involving counterparties who are lending customers of the Company, the derivative credit exposure is managed through the normal credit review and monitoring process, which may include collateralization, financial covenants and/or financial guarantees of affiliated parties. Agreements with such customers require that losses associated with derivative transactions receive payment priority from any funds recovered should a customer default and ultimate disposition of collateral or guarantees occur.

Credit exposure to broker/dealer counterparties is managed through agreements with each derivative counterparty that require collateralization of fair value gains owed by such counterparties. Some small degree of credit exposure exists due to timing differences between when a gain may occur and the subsequent point in time that collateral is delivered to secure that gain. This is monitored by the Company and procedures are in place to minimize this exposure. Such agreements also require the Company to collateralize counterparties in circumstances wherein the fair value of the derivatives result in loss to the Company.

Other provisions of such agreements include the definition of certain events that may lead to the declaration of default and/or the early termination of the derivative transaction(s):

if the Company either defaults or is capable of being declared in default on any of its indebtedness (exclusive of deposit obligations), then the Company could also be declared in default on its derivative obligations.

if a merger occurs that materially changes the Company's creditworthiness in an adverse manner.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

If certain specified adverse regulatory actions occur, such as the issuance of a Cease and Desist Order, or citations for actions considered Unsafe and Unsound or that may lead to the termination of deposit insurance coverage by the Federal Deposit Insurance Corporation.

As of June 30, 2018, there were no derivatives in a net liability position. As of June 30, 2018, the Company has not posted any collateral related to derivatives agreements.

The Bank also issues letters of credit, which are conditional commitments that guarantee the performance of a customer to a third party. The credit risk involved and collateral obtained in issuing letters of credit are essentially the same as that involved in extending loan commitments to our customers. In addition to customer related commitments, the Company is responsible for letters of credit commitments that relate to properties held in OREO. The following table represents the Company’s contractual commitments due to letters of credit as of June 30, 2018, and December 31, 2017.

The following table is a summary of letter of credit commitments (in thousands):


	June 30, 2018						December 31, 2017
	Fixed		Variable		Total		Fixed		Variable		Total
Letters of credit:
Borrower:
Financial standby	$	2,017	$	5,320	$	7,337	$	177	$	3,770	$	3,947
Commercial standby		-		395		395		-		354		354
Performance standby		914		6,676		7,590		241		7,594		7,835
		2,931		12,391		15,322		418		11,718		12,136
Non-borrower:
Performance standby		-		67		67		-		142		142
Total letters of credit	$	2,931	$	12,458	$	15,389	$	418	$	11,860	$	12,278

Table of Contents

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

Overview

The following management’s discussion and analysis presents information concerning our financial condition as of June 30, 2018, as compared to December 31, 2017, and our results of operations for the three and six months ended June 30, 2018 and June 30, 2017. This discussion and analysis is best read in conjunction with our consolidated financial statements as well as the financial and statistical data appearing elsewhere in this report and our Form 10-K for the year ended December 31, 2017. The results of operations for the quarter and six months ended June 30, 2018, are not necessarily indicative of future results.

In this report, unless the context suggests otherwise, references to the “Company,” “we,” “us,” and “our” mean the combined business of Old Second Bancorp, Inc. and its subsidiary bank, Old Second National Bank (the “Bank”).

We have made, and will continue to make, various forward-looking statements with respect to financial and business matters. Comments regarding our business that are not historical facts are considered forward-looking statements that involve inherent risks and uncertainties. Actual results may differ materially from those contained in these forward-looking statements. For additional information regarding our cautionary disclosures, see the “ Cautionary Note Regarding Forward-Looking Statements ” on page 3 of this report.

Business Overview

The Company is a banking holding company headquartered in Aurora, Illinois. Through our wholly-owned subsidiary bank, Old Second National Bank, a national banking organization also headquartered in Aurora, Illinois, we offer a wide range of financial services through our 29 banking centers located in Cook, Kane, Kendall, DeKalb, DuPage, LaSalle and Will counties in Illinois. These banking centers offer access to a full range of traditional retail and commercial banking services including treasury management operations as well as fiduciary and wealth management services. We focus our business on establishing and maintaining relationships with our clients while maintaining a commitment to provide for the financial services needs of the communities in which we operate. We emphasize relationships with individual customers as well as small to medium-sized businesses throughout our market area. We also have extensive wealth management services, which includes a registered investment advisory platform in addition to trust administration and trust services related to personal and corporate trusts and employee benefit plan administration services.

Financial Overview

Our community-focused banking franchise experienced total asset and overall market growth in the second quarter of 2018, as compared to the fourth quarter and second quarter of 2017, and we believe we are positioned for further growth as we continue to serve our customers’ needs in a competitive economic environment. While industry and regulatory developments in the past few years have made it challenging to attain the levels of profitability and growth reflected prior to the economic recession of 2007-2009, we are continuing to seek to provide value to our customers and the communities in which we operate, by executing on growth opportunities in our local markets and developing new banking relationships.

The following provides an overview of some of the factors impacting our financial performance for the three and six month period ending June 30, 2018:

This is the first quarter of results of operations that included our recent acquisition of Greater Chicago Financial Corp., and its wholly-owned subsidiary bank, ABC Bank, which closed on April 20, 2018.

Net income for the second quarter of 2018 was $6.3 million, or $0.21 per diluted share, compared to $5.1 million, or $0.17 per diluted share, for the second quarter of 2017. Net income for the six months ended June 30, 2018, totaled $15.8 million, or $0.52 per diluted share, compared to $9.6 million, or $0.32 per diluted share for the six months ended June 30, 2017.

Net interest and dividend income was $23.2 million for the second quarter of 2018, compared to $18.7 million for the quarter ended June 30, 2017. Net interest and dividend income was $42.9 million for the six months ended June 30, 2018, compared to $36.2 million for the like period in 2017.

Noninterest income was $8.5 million for the second quarter of 2018, which reflects an increase of $1.2 million, or 16.6%, compared to the second quarter of 2017. Noninterest income was $17.0 million for the six months ended June 30, 2018, which reflected an 18.8% increase over the like period in 2017.

Noninterest expense was $22.3 million for the second quarter of 2018, which reflects an increase of $4.3 million, or 23.9%, from the second quarter of 2017. For the six months ended June 30, 2018, noninterest expense totaled $39.6 million, an increase of $3.6 million, or 10.0%, over the like period in 2017.

Table of Contents

Asset quality remained consistent, with nonperforming loans as a percent of total loans declining to 0.6% as of June 30, 2018 from 1.0% as of June 30, 2017. We added $11.2 million of purchase credit impaired loans (“PCI loans”), net of purchase accounting adjustments, in our acquisition of ABC Bank in the second quarter of 2018. PCI loans, net of purchase accounting adjustments, to total loans were 0.6% as of June 30, 2018. We had no PCI loans before our acquisition of ABC Bank.

Income tax expense declined due to the enactment of the “Tax Cuts and Jobs Act,” which was effective as of January 1, 2018, and lowered the Federal corporate income tax rate to 21%, as well as income tax credits that were recorded in the first quarter of 2018 due to the vesting of restricted stock awards.

Recent Developments

On April 20, 2018, we completed our previously announced acquisition of Greater Chicago Financial Corp., and its wholly-owned bank subsidiary, ABC Bank. In connection with the merger, Greater Chicago Financial Corp merged with and into the Company, with the Company as the surviving company in the merger. Immediately following the merger, ABC Bank, an Illinois state-chartered bank and wholly owned subsidiary of Greater Chicago Financial Corp., merged with and into the Bank, with the Bank as the surviving bank. With the acquisition of ABC Bank, we acquired four branches in the Chicago, Illinois, metropolitan area. We acquired $227.6 million of loans, net of purchase accounting adjustments, and $248.5 million of deposits, net of purchase accounting adjustments for time deposits, in the acquisition.

Critical Accounting Policies

The Company’s consolidated financial statements are prepared based on the application of accounting policies in accordance with generally accepted accounting principles (“GAAP”) and follow general practices within the banking industry. These policies require the reliance on estimates and assumptions, which may prove inaccurate or are subject to variations. These estimates, assumptions, and judgments are based on information available as of the date of the consolidated financial statements. Future changes in information may affect these estimates, assumptions, and judgments, which, in turn, may affect amounts reported in the consolidated financial statements. Changes in underlying factors, assumptions, or estimates could have a material impact on the Company’s future financial condition and results of operations. The most critical of these significant accounting policies are the policies related to the allowance for loan and lease losses, fair valuation methodologies and income taxes. In addition, as a result of our acquisition of Greater Chicago Financial Corporation and its wholly-owned subsidiary, ABC Bank, that closed on April 20, 2018, the Company has implemented accounting policies regarding loans purchased in a business combination, as discussed below and more fully described in Note 1 to our unaudited consolidated financial statements contained in this Quarterly Report on Form 10-Q.

Loans Acquired in Business Combinations

We record purchased loans at fair value at the date of acquisition based on a discounted cash flow methodology that considers various factors, including the type of loan and related collateral, classification status, whether the loan has a fixed or variable interest rate, its term and whether or not the loan was amortizing, and our assessment of risk inherent in the cash flow estimates. These cash flow evaluations are inherently subjective as they require material estimates, all of which may be susceptible to significant change. Purchased loans are segregated into two categories upon purchase: (1) loans purchased without evidence of deteriorated credit quality since origination, referred to as purchased non-credit impaired (“non-PCI”) loans, and (2) loans purchased with evidence of deteriorated credit quality since origination for which it is probable that all contractually required payments will not be collected, referred to as purchased credit impaired (“PCI”) loans.

We account for and evaluate PCI loans for impairment in accordance with the provisions of ASC 310-30. We estimate the cash flows expected to be collected on purchased loans based upon the expected remaining life of the loans, which includes the effects of estimated prepayments. Cash flow evaluations are inherently subjective as they require material estimates, all of which may be susceptible to significant change. We will perform re-estimations of cash flows on our PCI loan portfolio on a quarterly basis. Any decline in expected cash flows as a result of these re-estimations, due in any part to a change in credit, is deemed credit impairment, and recorded as provision for loan and lease losses during the period. Any decline in expected cash flows due only to changes in expected timing of cash flows is recognized prospectively as a decrease in yield on the loan and any improvement in expected cash flows, once any previously recorded impairment is recaptured, is recognized prospectively as an adjustment to the yield on the loan.

Table of Contents

Non-PCI loans outside the scope of ASC 310-30 are accounted for under ASC 310-20. For non-PCI loans, credit discounts representing the principal losses expected over the life of the loan are a component of the initial fair value and the discount is accreted to interest income over the life of the loan. Subsequent to the purchase date, the method used to evaluate the sufficiency of the credit discount is similar to organic loans, and if necessary, additional reserves are recognized in the allowance for loan and lease losses.

No Other Material Changes in Significant Accounting Policies

The Company’s significant accounting policies are more fully described in Note 1 to the audited consolidated financial statements contained in our Annual Report on Form 10-K for the year ended December 31, 2017, and the more significant assumptions and estimates made by management are more fully described in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies ” in our Annual Report on Form 10-K for the year ended December 31, 2017. Other than as described above, there have been no material changes to the Company’s significant accounting policies or the estimates made pursuant to those policies from those disclosed in our 2017 Annual Report on Form 10-K during the most recent quarter.

Non-GAAP Financial Measures

This report contains references to financial measures that are not defined in GAAP. Such non-GAAP financial measures include the presentation of net interest income and net interest income to interest earning assets on a tax equivalent (“TE”) basis, our adjusted efficiency ratio and our tangible common equity to tangible assets ratio. Management believes that the presentation of these non-GAAP financial measures (a) provides important supplemental information that contributes to a proper understanding of our operating performance, (b) enables a more complete understanding of factors and trends affecting our business, and (c) allows investors to evaluate our performance in a manner similar to management, the financial services industry, bank stock analysts, and bank regulators. Management uses non-GAAP measures as follows: in the preparation of our operating budgets, monthly financial performance reporting, and in our presentation to investors of our performance. However, we acknowledge that these non-GAAP financial measures have a number of limitations. Limitations associated with non-GAAP financial measures include the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently. These disclosures should not be considered an alternative to our GAAP results. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is presented below or alongside the first instance where each non-GAAP financial measure is used.

Results of Operations

Three months ended June 30, 2018 and 2017

Our net income before taxes was $8.0 million in the second quarter of 2018 compared to $7.2 million in the second quarter of 2017. Net interest and dividend income increased $4.6 million, and noninterest income increased $1.2 million in the second quarter of 2018 compared to the second quarter of 2017. These increases to income were partially offset by an increase in provision for loan and lease losses of $700,000, and an increase of $4.3 million in noninterest expense due primarily to acquisition related costs incurred in 2018, which totaled $3.3 million, pretax, for the quarter.

The increase in net interest and dividend income stems from the rising interest rate environment, as well as loan growth due to the ABC Bank acquisition. Loans acquired, net of the purchase accounting adjustments, totaled $227.6 million in the second quarter of 2018. Loans and loans held for sale yielded 5.0% in the second quarter of 2018, compared to 4.57% in the second quarter of 2017.

Management has remained diligent in reviewing our loan portfolio to analyze and to determine if charge-offs are required. In the second quarter of 2018, management’s review of the loan portfolio concluded that additional provision expense of $1.5 million was appropriate, based on analysis of the allowance and loan portfolio held. The analysis methodology incorporated an adjustment in the second quarter of 2018 to include minimal charge-off assumptions for the five year historical look back period, as the Company has experienced a high rate or recoveries in the last few years, and management does not believe this recovery rate is sustainable in the long term. In addition, management assigned a slightly elevated qualitative factor to variable rate commercial and HELOC loans due to the rising interest rate environment. Management determined an additional provision for loan and lease losses of $750,000 was appropriate for the quarter ended June 30, 2017.

Earnings for the second quarter of 2018 were $0.21 per diluted share on $6.3 million of net income, as compared to $0.17 per diluted share on net income of $5.1 million for the second quarter of 2017. Earnings in the 2018 period, compared to the like 2017 period, were positively impacted by increased loan volumes due to the ABC Bank acquisition, as well as the favorable impact of a rising interest rate environment and the federal income tax rate reduction to 21% from 35% stemming from the “Tax Cuts and Jobs Act” passed in late 2017.

Table of Contents

Six months ended June 30, 2018 and 2017

Our net income before taxes was $19.5 million for the six months ended June 30, 2018, compared to $13.8 million for the six months ended June 30, 2017. Net interest and dividend income increased $6.7 million, and noninterest income increased $2.7 million for the six months ended June 30, 2018, compared to the like period in 2017. The increase in net interest income was driven by rising interest rates and the ABC Bank acquisition, while the increase in noninterest income was primarily due to a $1.0 million death benefit received on a BOLI claim in the first quarter of 2018, as well as increases in mortgage servicing rights interest rate driven mark to market adjustments. These increases to income were partially offset by a $3.6 million increase in noninterest expenses in the 2018 period due primarily to acquisition related costs incurred year to date of $3.4 million, pretax.

Earnings for the six month period ending June 30, 2018, were $0.52 per diluted share on $15.8 million of net income, as compared to $0.32 per diluted share on net income of $9.6 million for the six month period ending June 30, 2017. Earnings in the 2018 period, compared to the like 2017 period, were positively impacted by increased loan volumes due to the ABC Bank acquisition, recoveries on a few nonperforming credits and the BOLI death benefit in the first quarter of 2018, as well as the favorable impact of a rising interest rate environment and the federal income tax rate reduction to 21% from 35% stemming from the “Tax Cuts and Jobs Act” passed in late 2017. The performance of our loan portfolio, the impact of the restructuring of our securities portfolio into higher yielding instruments and organic loan growth in the year over year period also contributed to the increase in earnings for the 2018 period

Net Interest Income

Net interest income, which is our primary source of earnings, is the difference between interest income earned on interest-earning assets, such as loans and investment securities, as well as accretion income on purchased loans, and interest incurred on interest-bearing liabilities, such as deposits and borrowings. Net interest income depends upon the relative mix of interest-earning assets and interest-bearing liabilities, the ratio of interest-earning assets to total assets and of interest-bearing liabilities to total funding sources, and movements in market interest rates. Our net interest income can be significantly influenced by a variety of factors, including overall loan demand, economic conditions, credit risk, the amount of nonearning assets including nonperforming loans and OREO, the amounts of and rates at which assets and liabilities reprice, variances in prepayment of loans and securities, early withdrawal of deposits, exercise of call options on borrowings or securities, a general rise or decline in interest rates, changes in the slope of the yield-curve, and balance sheet growth or contraction.

Three months ended June 30, 2018 and 2017

Net interest and dividend income increased by $4.6 million from $18.7 million for the quarter ended June 30, 2017, to $23.2 million for the quarter ended June 30, 2018. Our interest and dividend income increased $4.1 million, or 17.8%, for the quarter ended June 30, 2018 compared to the first quarter of 2018, and reflected an increase of $5.5 million, or 25.1%, compared to the second quarter of 2017. Tax equivalent interest and dividend income increased by $5.1 million from $22.7 million for the quarter ended June 30, 2017, to $27.8 million for the quarter ended June 30, 2018. Average earning assets for the quarter ended June 30, 2018, were $2.39 billion reflecting an increase of $217.2 million compared to the first quarter of 2018, and an increase of $276.5 million compared to the second quarter of 2017. Total average loans, including loans held-for-sale, totaled $1.81 billion in the second quarter of 2018, which reflected an increase of $206.1 million compared to the first quarter of 2018, and an increase of $299.9 million compared to the second quarter of 2017. The growth in average balances and resultant interest income was primarily due to $227.6 million of loans acquired, net of purchase accounting adjustments, in our acquisition of ABC Bank on April 20, 2018. In addition, the rising interest rate environment in the 2018 period and the repositioning on our securities portfolio over the past year has driven higher yields and growth in interest and dividend income. Total securities yields have increased by 15 basis points for the quarter ended June 30, 2018, compared to the quarter ended June 30, 2017, due to the repositioning of our portfolio into higher yielding tax exempt securities. Our average tax exempt securities portfolio increased by $61.4 million in the second quarter of 2018 compared to the second quarter of 2017; yields have declined in the portfolio on a tax equivalent basis due to the lower federal income tax rate effective in 2018.

Quarterly average interest bearing liabilities increased $162.1 million, or 10.2%, as of June 30, 2018, compared to March 31, 2018, and increased $178.5 million, or 11.4%, compared to June 30, 2017. Growth from the prior periods was primarily due to deposits of $248.5 million, net of purchase accounting adjustments, recorded in our acquisition of ABC Bank in the second quarter of 2018. In addition, an increase in the average balances of securities sold under repurchase agreements, as well as other short-term borrowed funds, which primarily consist of FHLBC advances, was reflected. The short-term FHLBC advances were impacted by the higher interest rate environment in the second quarter of 2018, reflecting a cost of funds of 1.90% compared to 1.53% for the first quarter of 2018, and 0.99% for the second quarter of 2017. The rate on our junior subordinated debentures declined in the second quarter of 2018, compared to the second quarter of 2017, due to the rate conversion on the debt from fixed to floating rate at three month LIBOR plus 150 basis points on June 15, 2017. Upon conversion to a floating rate, we initiated a cash flow hedge that resulted in a reduction in the total interest rate paid on the debt from 6.77% prior to June 15, 2017, to 4.34% as June 30, 2018. This rate conversion and hedge resulted in a reduction of $132,000 of expense related to our interest on our junior subordinated debt in the second quarter of 2018 compared to the second quarter of 2017.

Table of Contents

Our net interest margin (on a tax-equivalent basis), expressed as a percentage of average earning assets, was 3.99% in the second quarter of 2018, reflecting a 23 basis point increase from the first quarter of 2018, and an increase of 28 basis points from the second quarter of 2017. The average tax-equivalent yield on earning assets increased to 4.67% for the second quarter of 2018, compared to 4.42% for the first quarter of 2018 and 4.26% for the second quarter of 2017. Increases in net interest margin and yield on average earning assets for the second quarter of 2018 compared to the second quarter of 2017 was attributable to growth in loan volumes and rates, as well as the restructuring of our securities portfolio into higher yielding tax exempt holdings, as discussed above. The cost of funds on interest bearing liabilities was 0.92% for the second quarter of 2018, 0.90% for the first quarter of 2018, and 0.80% for the second quarter of 2017. The increase in our cost of funds in each period was driven by the rising interest rate environment, specifically impacting the rates on newly issued time deposits and FHLBC advances.

Six months ended June 30, 2018 and 2017

Net interest and dividend income increased by $6.6 million from $36.2 million for the six months ended June 30, 2017, to $42.9 million for the six months ended June 30, 2018. Our interest and dividend income increased $8.0 million, or 18.8%, for the six months ended June 30, 2018 compared to the six months ended June 30, 2017. Tax equivalent interest and dividend income increased by $7.7 million from $43.8 million for the six months ended June 30, 2017, to $51.5 million for the six months ended June 30, 2018.

Our net interest margin (on a tax equivalent basis) for the six months ended June 30, 2018, was 3.88% compared to 3.63% for the like 2017 period, reflecting a 25 basis point increase. Average earning assets for the six months ended June 30, 2018, were $2.28 billion, reflecting an increase of $190.7 million compared to the six months ended June 30, 2017. The yield on average earning assets for the six months ended June 30, 2018, was 4.55%, compared to 4.17% for the six months ended June 30, 2017. Average interest bearing liabilities for the six months ended June 30, 2018, increased $105.3 million, or 6.8%, compared to the six months ended June 30, 2017. The cost of funds for the six months ended June 30, 2018, was 91 basis points, compared to the cost of funds of 80 basis points for the like 2017 period. Growth in volumes and rates has resulted in an increase for all line items presented, excluding the junior subordinated debentures. The rate on our junior subordinated debentures declined 95 basis points in the six months ended June 30, 2018, compared to the like 2017 period, due to the rate conversion on the debt from fixed to floating rate at three month LIBOR plus 150 basis points on June 15, 2017, as described above.

Management continued to observe competitive pressure to maintain reduced interest rates on loans retained at renewal. While the Bank prices loans to achieve certain return on equity targets, significant competition for both commercial and industrial as well as commercial real estate loans has put pressure on loan yields, and our stringent underwriting standards limit our ability to make higher-yielding loans.

The following tables set forth certain information relating to the Company’s average consolidated balance sheets and reflect the yield on average earning assets and cost of average interest bearing liabilities for the periods indicated. These yields reflect the related interest, on an annualized basis, divided by the average balance of assets or liabilities over the applicable period. Average balances are derived from daily balances. For purposes of discussion, net interest income and net interest income to total earning assets in the following tables have been adjusted to a non-GAAP tax equivalent (“TE”) basis using a marginal rate of 21% in 2018 and 35% in 2017 to more appropriately compare returns on tax-exempt loans and securities to other earning assets.

Table of Contents

ANALYSIS OF AVERAGE BALANCES,

TAX EQUIVALENT INTEREST AND RATES

(In thousands - unaudited)


	Quarters Ended
	June 30, 2018						March 31, 2018						June 30, 2017
	Average					Rate	Average					Rate	Average					Rate
	Balance			Interest		%	Balance			Interest		%	Balance			Interest		%
Assets
Interest bearing deposits with financial institutions	$	19,161		$	97	2.03	$	13,819		$	49	1.44	$	11,938		$	31	1.03
Securities:
Taxable		268,591			2,392	3.57		269,330			2,170	3.27		361,504			2,607	2.88
Non-taxable (TE)		286,611			2,676	3.74		279,831			2,609	3.78		225,182			2,536	4.50
Total securities		555,202			5,068	3.66		549,161			4,779	3.53		586,686			5,143	3.51
Dividends from FHLBC and FRBC		8,619			111	5.17		8,920			106	4.82		7,699			92	4.78
Loans and loans held-for-sale 1		1,809,077			22,552	5.00		1,602,947			18,767	4.75		1,509,188			17,445	4.57
Total interest earning assets		2,392,059			27,828	4.67		2,174,847			23,701	4.42		2,115,511			22,711	4.26
Cash and due from banks		36,720			-	-		29,776			-	-		39,425			-	-
Allowance for loan and lease losses		(18,494)			-	-		(18,263)			-	-		(15,779)			-	-
Other noninterest bearing assets		176,608			-	-		166,507			-	-		189,928			-	-
Total assets	$	2,586,893					$	2,352,867					$	2,329,085

Liabilities and Stockholders' Equity
NOW accounts	$	443,586		$	238	0.22	$	429,301		$	176	0.17	$	432,248		$	107	0.10
Money market accounts		317,775			193	0.24		275,334			109	0.16		280,482			86	0.12
Savings accounts		298,240			70	0.09		266,363			59	0.09		265,066			40	0.06
Time deposits		460,909			1,444	1.26		382,422			1,175	1.25		392,779			1,025	1.05
Interest bearing deposits		1,520,510			1,945	0.51		1,353,420			1,519	0.46		1,370,575			1,258	0.37
Securities sold under repurchase agreements		44,655			104	0.93		40,275			79	0.80		35,652			4	0.05
Other short-term borrowings		58,199			276	1.90		87,444			329	1.53		58,572			146	0.99
Junior subordinated debentures		57,657			927	6.45		57,645			927	6.52		57,609			1,059	7.35
Senior notes		44,096			672	6.11		44,071			672	6.18		43,995			672	6.11
Notes payable and other borrowings		19,795			95	1.92		-			-	-		-			-	-
Total interest bearing liabilities		1,744,912			4,019	0.92		1,582,855			3,526	0.90		1,566,403			3,139	0.80
Noninterest bearing deposits		618,765			-	-		554,624			-	-		557,265			-	-
Other liabilities		15,679			-	-		13,969			-	-		18,047			-	-
Stockholders' equity		207,537			-	-		201,419			-	-		187,370			-	-
Total liabilities and stockholders' equity	$	2,586,893					$	2,352,867					$	2,329,085
Net interest income (TE)				$	23,809					$	20,175					$	19,572
Net interest income (TE)
to total earning assets						3.99						3.76						3.71
Interest bearing liabilities to earning assets		72.95	%					72.78	%					74.04	%

1 Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, as discussed in the table on page 45, and includes fees of $233,000, $182,000 and $573,000 for the second quarter of 2018, the first quarter of 2018, and the second quarter of 2017, respectively. Nonaccrual loans are included in the above-stated average balances.

Table of Contents


Analysis of Average Balances,
Tax Equivalent Interest and Rates
Six Months Ended June 30, 2018, and 2017
(In thousands - unaudited)

	2018						2017
	Average					Rate	Average					Rate
	Balance			Interest		%	Balance			Interest		%
Assets
Interest bearing deposits with financial institutions	$	16,505		$	146	1.78	$	12,029		$	54	0.89
Securities:
Taxable		268,959			4,562	3.42		391,646			5,570	2.84
Non-taxable (TE)		283,240			5,285	3.76		183,708			3,939	4.29
Total securities		552,199			9,847	3.60		575,354			9,509	3.31
Dividends from FHLBC and FRBC		8,769			217	4.99		7,657			177	4.62
Loans and loans held-for-sale 1		1,706,581			41,319	4.88		1,498,268			34,100	4.53
Total interest earning assets		2,284,054			51,529	4.55		2,093,308			43,840	4.17
Cash and due from banks		33,267			-	-		36,521			-	-
Allowance for loan and lease losses		(18,379)			-	-		(16,034)			-	-
Other noninterest bearing assets		171,585			-	-		191,374			-	-
Total assets	$	2,470,527					$	2,305,169

Liabilities and Stockholders' Equity
NOW accounts	$	436,483		$	414	0.19	$	429,443		$	208	0.10
Money market accounts		296,672			302	0.21		282,042			169	0.12
Savings accounts		282,390			129	0.09		262,240			79	0.06
Time deposits		421,882			2,619	1.25		393,579			2,004	1.03
Interest bearing deposits		1,437,427			3,464	0.49		1,367,304			2,460	0.36
Securities sold under repurchase agreements		42,477			183	0.87		32,745			6	0.04
Other short-term borrowings		72,741			605	1.68		57,348			252	0.87
Junior subordinated debentures		57,651			1,854	6.49		57,603			2,143	7.44
Senior notes		44,084			1,344	6.15		43,987			1,345	6.12
Notes payable and other borrowings		9,952			95	1.92		-			-	-
Total interest bearing liabilities		1,664,332			7,545	0.91		1,558,987			6,206	0.80
Noninterest bearing deposits		586,871			-	-		541,447			-	-
Other liabilities		14,829			-	-		21,535			-	-
Stockholders' equity		204,495			-	-		183,200			-	-
Total liabilities and stockholders' equity	$	2,470,527					$	2,305,169
Net interest income (TE)				$	43,984					$	37,634
Net interest income (TE) to total earning assets						3.88						3.63
Interest bearing liabilities to earning assets		72.87	%					74.47	%

1 Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, as discussed in the table on page 45, and includes fees of $414,000 and $1.1 million for the first six months of 2018 and 2017, respectively. Nonaccrual loans are included in the above-stated average balances.

Table of Contents

Reconciliation of Tax-Equivalent Non-GAAP Financial Measures

Net interest income and net interest income to earning assets have been adjusted to a non-GAAP TE basis using a marginal rate of 21% for 2018 and 35% for 2017 to more appropriately compare returns on tax-exempt loans and securities to other earning assets. The table below provides a reconciliation of each non-GAAP TE measure to the GAAP equivalent for the periods indicated:


	Three Months Ended									Six Months Ended
	June 30,			March 31,			June 30,			June 30,
	2018			2018			2017			2018			2017
Net Interest Margin
Interest income (GAAP)	$	27,261		$	23,142		$	21,800		$	50,403		$	42,416
Taxable-equivalent adjustment:
Loans		5			11			23			16			45
Securities		562			548			888			1,110			1,379
Interest income (TE)		27,828			23,701			22,711			51,529			43,840
Interest expense (GAAP)		4,019			3,526			3,139			7,545			6,206
Net interest income (TE)	$	23,809		$	20,175		$	19,572		$	43,984		$	37,634
Net interest income (GAAP)	$	23,242		$	19,616		$	18,661		$	42,858		$	36,210
Average interest earning assets	$	2,392,059		$	2,174,847		$	2,115,511		$	2,284,054		$	2,093,308
Net interest margin (GAAP)		3.90	%		3.66	%		3.54	%		3.78	%		3.49	%
Net interest margin (TE)		3.99	%		3.76	%		3.71	%		3.88	%		3.63	%

Noninterest Income and Expense

The following table details the major components of noninterest income for the periods presented:


							2nd Qtr 2018
Noninterest Income	Three Months Ended						Percent Change From
(dollars in thousands)	June 30,		March 31,		June 30,		March 31,	June 30,
	2018		2018		2017		2018	2017
Trust income	$	1,645	$	1,495	$	1,638	10.0	0.4
Service charges on deposits		1,769		1,592		1,615	11.1	9.5
Residential mortgage banking revenue
Secondary mortgage fees		195		162		223	20.4	(12.6)
Mortgage servicing rights mark to market (loss) gain		(105)		305		(429)	N/M	N/M
Mortgage servicing income		627		452		444	38.7	41.2
Net gain on sales of mortgage loans		1,240		917		1,473	35.2	(15.8)
Total residential mortgage banking revenue		1,957		1,836		1,711	6.6	14.4
Securities gain (loss), net		312		35		(131)	791.4	338.2
Increase in cash surrender value of BOLI		351		248		350	41.5	0.3
Death benefit realized on BOLI		-		1,026		-	N/M	N/M
Debit card interchange income		1,132		1,012		1,081	11.9	4.7
Gain on disposal and transfer of fixed assets		-		-		12	N/M	N/M
Other income		1,366		1,261		1,041	8.3	31.2
Total noninterest income	$	8,532	$	8,505	$	7,317	0.3	16.6

N/M - Not meaningful

Noninterest income for the second quarter of 2018 increased $27,000, or 0.3%, compared to the first quarter of 2018, and increased $1.2 million, or 16.6%, compared to the second quarter of 2017.

The increase in noninterest income in the second quarter of 2018, compared to the first quarter of 2018, was driven primarily by increases in trust income, service charges on deposit accounts, total residential mortgage banking revenue, securities gains and debit card interchange income, partially offset by a decrease in death benefit realized on BOLI. Securities gain (loss), net, experienced the most significant positive fluctuation, as a percentage of total change on a linked quarter basis, as we repositioned our securities portfolio over the past year. Mortgage servicing income and net gain on the sale of mortgage loans contributed the majority of total residential mortgage banking revenue growth in the second quarter of 2018 compared to the prior linked quarter, due to volume increases in the rising rate environment. The $1.0 million of death benefit realized on BOLI in the first quarter of 2018 was due to the death of a covered employee in February 2018.

Table of Contents

The increase in noninterest income in the second quarter of 2018 compared to the second quarter of 2017 was driven primarily by increases in service charges on deposit accounts, total residential mortgage banking revenue, securities gains and other income. Securities gain (loss), net, experienced the most significant positive fluctuation, as a percentage of total change on a year over year basis, as we repositioned our securities portfolio over the past year. Mortgage servicing income and mortgage servicing rights mark to market adjustments contributed to the total residential mortgage banking revenue growth in the second quarter of 2018 compared to the second quarter of 2017, due to volume increases in the rising rate environment. The increase in other income was primarily attributable to an increase in commercial swap fee income of $186,000 in the second quarter of 2018 compared to the second quarter of 2017.

The following table details the major components of noninterest expense for the periods presented:


										2nd Qtr 2018
Noninterest Expense	Three Months Ended									Percent Change From
(dollars in thousands)	June 30,			March 31,			June 30,			March 31,	June 30,
	2018			2018			2017			2018	2017
Salaries	$	9,703		$	7,335		$	7,972		32.3	21.7
Officers incentive		740			787			854		(6.0)	(13.3)
Benefits and other		1,912			2,085			1,719		(8.3)	11.2
Total salaries and employee benefits		12,355			10,207			10,545		21.0	17.2
Occupancy, furniture and equipment expense		1,652			1,558			1,462		6.0	13.0
Computer and data processing		2,741			1,344			1,112		103.9	146.5
FDIC insurance		165			156			165		5.8	-
General bank insurance		299			251			264		19.1	13.3
Amortization of core deposit intangible asset		97			21			25		361.9	288.0
Advertising expense		492			341			452		44.3	8.8
Debit card interchange expense		301			281			399		7.1	(24.6)
Legal fees		286			159			184		79.9	55.4
Other real estate owned expense, net		429			173			539		148.0	(20.4)
Other expense		3,469			2,863			2,839		21.2	22.2
Total noninterest expense	$	22,286		$	17,354		$	17,986		28.4	23.9
Efficiency ratio (GAAP)		69.16	%		63.41	%		66.73	%
Adjusted efficiency ratio (non-GAAP) 1		57.88	%		60.50	%		62.95	%

1 The adjusted efficiency ratio shown in the table above is a non-GAAP financial measure calculated as noninterest expense, excluding OREO expenses, amortization of core deposits and acquisition costs, divided by the sum of net interest income on a fully tax equivalent basis, total noninterest income less net gains and losses on securities and includes a tax equivalent adjustment on the increase in cash surrender value of BOLI and the BOLI death benefit recorded.

See the section entitled “Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures” on page 47 for a reconciliation of this non-GAAP measure to the most comparable GAAP equivalent.

Noninterest expense for the second quarter of 2018 increased $4.9 million, or 28.4%, compared to the first quarter of 2018, and increased $4.3 million, or 23.9%, compared to the second quarter of 2017.

The increase in noninterest expense in the second quarter of 2018, compared to the first quarter of 2018, was primarily attributable to ABC Bank acquisition-related costs incurred in the second quarter of 2018, which included $1.2 million of salaries and employee benefit expense, $1.6 million of computer and data processing expense, $114,000 of legal expense, and $76,000 of core deposit intangible amortization. Other expense for the second quarter of 2018 reflects an increase from the prior linked quarter due to various acquisition related costs such as appraisals, audit fees, and consulting expenses.

The increase in noninterest expense in the second quarter of 2018 compared to the second quarter of 2017 was primarily attributable to ABC Bank acquisition-related costs incurred in the second quarter of 2018, which included $1.2 million of salaries and employee benefit expense, $1.6 million of computer and data processing expense, $114,000 of legal expense, and $76,000 of core deposit intangible amortization. The increase in noninterest expense in the second quarter of 2018 was partially offset by reduced OREO related costs in 2018, compared to the second quarter of 2017, as our OREO portfolio balance continued to decline.

Table of Contents

Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures


		Three Months Ended
	June 30,			March 31,			June 30,
	2018			2018			2017
Efficiency Ratio
Noninterest expense	$	22,286		$	17,354		$	17,986
Less amortization of core deposit		97			21			25
Less other real estate expense, net		429			173			539
Less transition related executive costs		-			-			294
Less acquisition related costs		3,168			246			-
Adjusted noninterest expense		18,592			16,914			17,128
Net interest income (GAAP)		23,242			19,616			18,661
Taxable-equivalent adjustment:
Loans		5			11			23
Securities		562			548			888
Net interest income (TE)		23,809			20,175			19,572
Noninterest income		8,532			8,505			7,317
Taxable-equivalent adjustment:
Increase in cash surrender value of BOLI (TE)		93			339			188
Noninterest income (TE)		8,625			8,844			7,505
Less death benefit related to BOLI		-			1,026			-
Less securities gain (loss), net		312			35			(131)
Adjusted noninterest income, plus net interest income (TE)	$	32,122		$	27,958		$	27,208
Efficiency ratio (GAAP)		69.16	%		63.41	%		66.73	%
Adjusted efficiency ratio (non-GAAP)		57.88	%		60.50	%		62.95	%

Income Taxes

The Company recorded a tax expense of $1.8 million on $8.0 million of pre-tax income for the second quarter of 2018, compared to an income tax expense of $2.0 million in the first quarter of 2018 and $2.1 million of income tax expense in the second quarter of 2017. The effective tax rate for the second quarter of 2018 was 22.1%, an increase from 17.4% for the first quarter of 2018, but a decrease from 28.9% in the second quarter of 2017. Lower tax rates were effective in 2018 due to the “Tax Cuts and Jobs Act” which was signed into law in December 2017, and resulted in the federal corporate tax rate being reduced to 21% from 35%. We recorded an income tax expense credit of $483,000 in the first quarter of 2018 related to the vesting of restricted stock awards; this credit also contributed to the reduction of the effective tax rate for the first quarter. The first quarter of 2018 was also favorably impacted by the receipt of a $1.0 million death benefit realized on BOLI, which is not taxable. Income tax expense reflected all relevant statutory tax rates and GAAP accounting.

There were no significant changes in the Company’s ability to utilize the deferred tax assets during the quarter ended June 30, 2018. The Company has no valuation reserve on the deferred tax assets as of June 30, 2018.

Financial Condition

Total assets increased $266.3 million from $2.38 billion as of December 31, 2017, to $2.65 billion at June 30, 2018, due primarily to the Company’s acquisition of ABC Bank in the second quarter of 2018. Total loans as of June 30, 2018, increased $231.5 million, or 14.3%, compared to December 31, 2017. The securities portfolio totaled $543.6 million at June 30, 2018, an increase of $2.2 million from $541.4 million at December 31, 2017. Total deposits also reflected an increase in the second quarter of 2018, ending at $2.16 billion, compared to $1.92 billion at December 31, 2017, due primarily to the ABC Bank acquisition which contributed $248.5 million, net of purchase accounting adjustments, of deposit growth.

Table of Contents


							June 30, 2018
Securities	As of						Percent Change From
(in thousands)	June 30,		December 31,		June 30,		December 31,	June 30,
	2018		2017		2017		2017	2017
Securities available-for-sale, at fair value
U.S. Treasuries	$	3,876	$	3,947	$	-	(1.8)	N/M
U.S. government agencies		12,216		13,061		-	(6.5)	N/M
U.S. government agencies mortgage-backed		13,407		12,214		20,846	9.8	(35.7)
States and political subdivisions		276,112		278,092		225,518	(0.7)	22.4
Corporate bonds		700		833		12,616	(16.0)	(94.5)
Collateralized mortgage obligations		61,432		65,939		100,913	(6.8)	(39.1)
Asset-backed securities		109,263		112,932		140,385	(3.2)	(22.2)
Collateralized loan obligations		66,638		54,421		67,949	22.4	(1.9)
Total securities	$	543,644	$	541,439	$	568,227	0.4	(4.3)

N/M - Not meaningful

Available-for-sale security purchases during the second quarter of 2018 consisted primarily of collateralized loan obligations, whereas purchases during the year over year period were primarily tax exempt state and political subdivisions securities. We immediately liquidated the securities portfolio acquired with our acquisition of ABC Bank in the second quarter of 2018 as the holdings were not considered consistent with our investment strategies. This liquidation resulted in a cash inflow of approximately $72.1 million. During the second quarter of 2018, security sales resulted in net realized gains of $312,000, as compared to net realized gains of $639,000 for the fourth quarter of 2017 and net realized losses of $131,000 for the second quarter of 2017.

Loans

Total loans were $1.85 billion as of June 30, 2018, an increase of $231.5 million from total loans as of December 31, 2017. The increase in total loans was due primarily to our acquisition of ABC Bank in April 2018, which resulted in $227.6 million of loans recorded, net of purchase accounting adjustments. Significant loan payoffs continued to occur in the second quarter of 2018, including payoff of one large commercial relationship of approximately $21.5 million. We continued to diversify our loan portfolio driving organic growth in commercial loans in the second quarter of 2018 compared to December 31, 2017, and June 30, 2017. We also purchased $21.8 million of high grade multifamily real estate loans in the second quarter of 2018, which contributed to the total residential real estate growth, excluding PCI loans, of $91.5 million from December 31, 2017, to June 30, 2018.

Total loans increased $309.5 million from June 30, 2017, to June 30, 2018, due primarily to our acquisition of ABC Bank, as discussed above, as well as organic loan growth in commercial, real estate-construction, leases, and real estate-residential loans, the high grade multifamily real estate loan purchase of $21.8 million in June 2018, and the home equity portfolio purchase from TCF Bank in the first quarter of 2018 of $20.0 million.


							June 30, 2018
Loans	As of						Percent Change From
(in thousands)	June 30,		December 31,		June 30,		December 31,	June 30,
	2018		2017		2017		2017	2017
Commercial	$	299,536	$	272,851	$	256,760	9.8	16.7
Leases		66,687		68,325		70,138	(2.4)	(4.9)
Real estate - commercial		808,264		750,991		706,103	7.6	14.5
Real estate - construction		115,486		85,162		93,661	35.6	23.3
Real estate - residential		404,908		313,397		282,118	29.2	43.5
HELOC		127,986		112,833		116,052	13.4	10.3
Other 1		13,969		13,383		14,137	4.4	(1.2)
Total loans, excluding deferred loan costs and PCI loans		1,836,836		1,616,942		1,538,969	13.6	19.4
Net deferred loan costs		1,112		680		678	63.5	64.0
Total loans, excluding PCI loans		1,837,948		1,617,622		1,539,647	13.6	19.4
PCI loans, net of purchase accounting adjustments		11,214		-		-	N/M	N/M
Total loans	$	1,849,162	$	1,617,622	$	1,539,647	14.3	20.1

N/M - Not meaningful

1 The “Other” class includes consumer and overdrafts.

The quality of our loan portfolio is impacted not only by the Company’s credit decisions but also by the economic health of the communities in which we operate. Since we are located in a corridor with significant open space and undeveloped real estate, real

Table of Contents

estate lending (including commercial, construction, residential, and HELOCs) have been and continue to be a sizeable portion of our portfolio. These categories comprised 78.8% of the portfolio as of June 30, 2018, compared to 78.0% of the portfolio as of December 31, 2017. We continue to oversee and manage our loan portfolio in accordance with interagency guidance on risk management.

Asset Quality

The Company recorded a provision for loan and lease losses of $1.5 million as of June 30, 2018, compared to a provision of $750,000 as of June 30, 2017. On a quarterly basis, management estimates the amount required and records the appropriate provision expense or release to maintain an adequate reserve for all potential and estimated loan and lease losses.

Nonperforming loans consist of nonaccrual loans, performing restructured accruing loans and loans 90 days or greater past due. PCI loans with an accretable yield are considered current, and are not included within nonperforming loans. Remediation work continues in all segments. Nonperforming loans decreased by $3.8 million at June 30, 2018, from $15.6 million at both December 31, 2017, and June 30, 2017. Credit metrics continue to be relatively stable regarding nonperforming loan levels, and management is carefully monitoring loans considered to be in a classified status. Nonperforming loans as a percent of total loans decreased to 0.6% as of June 30, 2018, from 1.0% as of December 31, 2017, and June 30, 2017. The distribution of the Company’s nonperforming loans is shown in the following table.


							June 30, 2018
Nonperforming Loans	As of						Percent Change From
(in thousands)	June 30,		December 31,		June 30,		December 31,	June 30,
	2018		2017		2017		2017	2017
Commercial	$	-	$	-	$	216	-	(100.0)
Leases		-		178		460	(100.0)	(100.0)
Real estate-commercial, nonfarm		5,012		3,289		3,055	52.4	64.1
Real estate-construction		635		201		220	215.9	188.6
Real estate-residential:
Investor		409		372		686	9.9	(40.4)
Multifamily		-		4,723		4,824	(100.0)	(100.0)
Owner occupied		4,278		4,964		4,285	(13.8)	(0.2)
HELOC		1,524		1,890		1,863	(19.4)	(18.2)
Other 1		16		7		9	128.6	77.8
Total nonperforming loans	$	11,874	$	15,624	$	15,618	(24.0)	(24.0)

1 The “Other” class includes consumer and overdrafts.

Table of Contents


Loan Charge-offs, net of recoveries	Three Months Ended
(in thousands)	June 30,		% of	March 31,		% of	June 30,		% of
	2018		Total 1	2018		Total 1	2017		Total 1
Commercial	$	(77)	(24.3)	$	(1)	0.1	$	1	0.2
Leases		8	2.5		5	(0.3)		-	-
Real estate-commercial, nonfarm
Owner general purpose		27	8.5		(41)	2.8		(1)	(0.2)
Owner special purpose		-	-		(21)	1.4		(6)	(0.9)
Non-owner general purpose		(20)	(6.3)		(313)	21.6		(39)	(6.0)
Non-owner special purpose		476	150.2		(1)	0.1		-	-
Retail properties		-	-		(87)	6.0		4	0.6
Total real estate-commercial, nonfarm		483	152.4		(463)	31.9		(42)	(6.5)
Real estate-construction
Homebuilder		-	-		2	(0.1)		(1)	(0.2)
Land		(2)	(0.6)		(4)	0.3		(48)	(7.3)
Commercial speculative		-	-		(18)	1.2		-	-
All other		2	0.6		1	(0.1)		(11)	(1.7)
Total real estate-construction		-	-		(19)	1.3		(60)	(9.2)
Real estate-residential
Investor		(63)	(19.9)		(30)	2.1		(16)	(2.4)
Multifamily		(11)	(3.5)		(175)	12.1		129	19.7
Owner occupied		(26)	(8.2)		(766)	52.9		723	110.4
Total real estate-residential		(100)	(31.6)		(971)	67.1		836	127.7
HELOC		(26)	(8.2)		(20)	1.4		(109)	(16.6)
Other 2		29	9.2		20	(1.5)		29	4.4
Net charge-offs / (recoveries)	$	317	100.0	$	(1,449)	100.0	$	655	100.0

1 Represents the percentage of net charge-offs attributable to each category of loans.

2 The “Other” class includes consumer and overdrafts.

Net charge-offs for the second quarter of 2018 were $317,000, compared to net recoveries of $1.4 million for the first quarter of 2018 and net charge-offs of $655,000 for the second quarter of 2017, reflecting continuing management attention to credit quality. We have continued our conservative loan valuations and aggressive recovery efforts on prior charge-offs.

The following table shows classified assets by segment for the following periods.


							June 30, 2018
Classified Assets	As of						Percent Change From
(in thousands)	June 30,		December 31,		June 30,		December 31,	June 30,
	2018		2017		2017		2017	2017
Commercial	$	393	$	-	$	255	N/M	54.1
Leases		539		610		460	(11.6)	17.2
Real estate-commercial, nonfarm		12,362		6,098		7,494	102.7	65.0
Real estate-commercial, farm		1,248		2,439		1,305	(48.8)	(4.4)
Real estate-construction		366		371		397	(1.3)	(7.8)
Real estate-residential:
Investor		1,029		436		843	136.0	22.1
Multifamily		3,302		-		4,824	N/M	(31.6)
Owner occupied		5,428		5,476		4,935	(0.9)	10.0
HELOC		1,633		2,038		1,963	(19.9)	(16.8)
Other 1		18		18		9	-	100
Total classified loans		26,318		17,486		22,485	50.5	17.0
Other real estate owned		8,912		8,371		11,724	6.5	(24.0)
Total classified assets, excluding PCI loans		35,230		25,857		34,209	36.2	3.0
PCI, net of purchase accounting adjustments		11,214		-		-	N/M	N/M
Total classified assets	$	46,444	$	25,857	$	34,209	79.6	35.8

N/M - Not meaningful

1 The “Other” class includes consumer and overdrafts.

Classified loans include nonaccrual, performing troubled debt restructurings and all other loans considered substandard. Classified assets include both classified loans and OREO. Loans classified as substandard are inadequately protected by either the current net

Table of Contents

worth and ability to meet payment obligations of the obligor, or by the collateral pledged to secure the loan, if any. These loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt and carry the distinct possibility that the Company will sustain some loss if deficiencies remain uncorrected.

Total classified loans and total classified assets both increased as of June 30, 2018, from the levels at December 31, 2017 and June 30, 2017 due to loans purchased in our acquisition of ABC Bank in the second quarter of 2018. Management monitors a ratio of classified assets to the sum of Bank Tier 1 capital and the allowance for loan and lease losses as another measure of overall change in loan related asset quality, which is referred to as the “classified assets ratio.” The classified assets ratio was 12.01% for the period ended June 30, 2018, compared to 11.87% as of December 31, 2017, and 13.66% as of June 30, 2017.

Allowance for Loan and Lease Losses

Below is a reconciliation of the activity for loan losses for the periods indicated (in thousands):


		Three Months Ended								Six Months Ended
	June 30,			March 31,			June 30,			June 30,			June 30,
	2018			2018			2017			2018			2017
Allowance at beginning of period	$	18,188		$	17,461		$	15,741		$	17,461		$	16,158
Charge-offs:
Commercial		15			16			6			31			7
Leases		8			5			-			13			117
Real estate - commercial		504			(96)			4			408			278
Real estate - construction		-			(16)			-			(16)			4
Real estate - residential		5			(60)			946			(55)			977
HELOC		65			27			30			92			194
Other 1		102			99			80			201			180
Total charge-offs		699			(25)			1,066			674			1,757
Recoveries:
Commercial		92			17			5			109			7
Leases		-			-			-			-			-
Real estate - commercial		21			367			46			388			81
Real estate - construction		-			3			60			3			78
Real estate - residential		105			911			110			1,016			153
HELOC		91			47			139			138			238
Other 1		73			79			51			152			128
Total recoveries		382			1,424			411			1,806			685
Net charge-offs / (recoveries)		317			(1,449)			655			(1,132)			1,072
Provision (release) for loan and lease losses		1,450			(722)			750			728			750
Allowance at end of period	$	19,321		$	18,188		$	15,836		$	19,321		$	15,836

Average total loans (exclusive of loans held-for-sale)	$	1,806,209		$	1,600,594		$	1,505,572		$	1,703,969		$	1,495,122
Net charge-offs / (recoveries) to average loans		0.02	%		(0.09)	%		0.04	%		(0.07)	%		0.07	%
Allowance at period end to average loans		1.07	%		1.14	%		1.05	%		1.13	%		1.06	%

Ending balance: Individually evaluated for impairment	$	498		$	588		$	98		$	498		$	98
Ending balance: Collectively evaluated for impairment	$	18,823		$	17,600		$	15,738		$	18,823		$	15,738
Ending balance: Acquired and accounted for ASC 310-30	$	-		$	-		$	-		$	-		$	-

1 The “Other” class includes consumer and overdrafts.

Net charge-offs for the quarter ended June 30, 2018, totaled $317,000, compared to $655,000 of net charge-offs for the quarter ended June 30, 2017. Net recoveries for the six months ended June 30, 2018 were $1.1 million, compared to net charge-offs of $1.1 million for the six months ended June 30, 2017. The coverage ratio of the allowance for loan and lease losses to nonperforming loans was 162.7% as of June 30, 2018, which was an increase from the coverage ratio of 111.8% as of December 31, 2017, and 101.4% coverage ratio as of June 30, 2017. When measured as a percentage of average loans as of June 30, 2018, our total allowance for loan and lease losses decreased to 1.07% of quarterly average loans from 1.14% as of March 31, 2018, but increased compared to 1.05% as of June 30, 2017. The total allowance for loan and lease losses as a percent of total period end loans was 1.22% as of June 30, 2018, excluding the loans purchased from the ABC Bank and Talmer branch acquisitions. Total charge-offs for the quarter ended March 31, 2018, reflected a negative balance due to the unearned net loan fees on loans charged off in prior periods being taken as a charge-off reduction in the first quarter of 2018.

Table of Contents

In accordance with the accounting guidance for business combinations, there was no allowance brought forward on any of the acquired loans in our acquisition of ABC Bank or our Talmer branch purchase. For non-PCI loans, credit discounts representing the principal losses expected over the life of the loan are a component of the initial fair value and the discount is accreted to interest income over the life of the loan. Subsequent to the purchase date, the method used to evaluate the sufficiency of the credit discount is similar to organic loans, and if necessary, additional reserves are recognized in the allowance for loan and lease losses. The aggregate non-PCI loans related to our acquisition of ABC Bank and the Talmer branch purchase totaled $332.8 million as of June 30, 2018, net of purchase accounting adjustments, which included $2.3 million of credit discounts. At June 30, 2018, of our $19.3 million allowance for loan and lease losses, $1.2 million related to non-PCI loans. In management’s judgment, an adequate allowance for estimated losses has been established for inherent losses at June 30, 2018, and general changes in lending policy, procedures and staffing, as well as other external factors. However, there can be no assurance that actual losses will not exceed the estimated amounts in the future, based on unforeseen economic events, changes in business climates and the condition of collateral at the time of default and repossession.

We recorded PCI loans in our acquisition of ABC Bank, which totaled $11.2 million, net of purchase accounting adjustments, which included $6.4 million of credit discounts as of June 30, 2018. We will perform re-estimations of cash flows on our PCI loan portfolio on a quarterly basis. Any decline in expected cash flows as a result of these re-estimations, due in any part to a change in credit, is deemed credit impairment, and recorded as provision for loan and lease losses during the period. Any decline in expected cash flows due only to changes in expected timing of cash flows is recognized prospectively as a decrease in yield on the loan and any improvement in expected cash flows, once any previously recorded impairment is recaptured, is recognized prospectively as an adjustment to the yield on the loan.

Other Real Estate Owned

As of June 30, 2018, OREO increased to $8.9 million, compared to $8.4 million at December 31, 2017 and $11.7 million at June 30, 2017. There were eight additions to the OREO portfolio in the second quarter of 2018. The increase of $2.8 million in OREO for the quarter ended June 30, 2018, compared to the quarter ended June 30, 2017, was a result of our acquisition of ABC Bank. The $709,000 in property disposals in the second quarter of 2018 was due to four property sales. Valuation write-downs continued with an expense of $254,000 recorded on six properties in the second quarter of 2018, compared to $78,000 of valuation write-downs recorded in the fourth quarter of 2017, and $392,000 of valuation write-downs recorded in the second quarter of 2017.


							June 30, 2018
OREO	Three Months Ended						Percent Change From
(in thousands)	June 30,		December 31,		June 30,		December 31,	June 30,
	2018		2017		2017		2017	2017
Beginning balance	$	7,063	$	9,024	$	13,481	(21.7)	(47.6)
Property additions		2,812		-		204	N/M	N/M
Less:
Property disposals		709		575		1,569	23.3	(54.8)
Period valuation adjustments		254		78		392	225.6	(35.2)
Total other real estate owned	$	8,912	$	8,371	$	11,724	6.5	(24.0)

N/M - Not meaningful

In management’s judgment, the property valuation allowance as established presents OREO at current estimates of fair value less estimated costs to sell; however, there can be no assurance that additional losses will not be incurred on disposals or upon updates to valuations in the future. Of note, properties valued in total at $4.7 million, or approximately 52.2% of total OREO at June 30, 2018, have been in OREO for five years or more. The appropriate regulatory approval has been obtained for any OREO properties held in excess of five years.



OREO Properties by Type
(in thousands)	June 30, 2018				December 31, 2017				June 30, 2017
		Amount	% of Total			Amount	% of Total			Amount	% of Total
Single family residence	$	2,460	28	%	$	900	11	%	$	986	8	%
Lots (single family and commercial)		4,395	49	%		5,329	63	%		6,305	54	%
Vacant land		470	5	%		479	6	%		627	5	%
Multi-family		-	0	%		-	0	%		89	1	%
Commercial property		1,587	18	%		1,663	20	%		3,717	32	%
Total OREO properties	$	8,912	100	%	$	8,371	100	%	$	11,724	100	%

Table of Contents

Deposits and Borrowings


							June 30, 2018
Deposits	As of						Percent Change From
(in thousands)	June 30,		December 31,		June 30,		December 31,	June 30,
	2018		2017		2017		2017	2017
Noninterest bearing demand	$	620,807	$	572,404	$	546,463	8.5	13.6
Savings		301,832		262,220		265,643	15.1	13.6
NOW accounts		435,514		429,448		429,205	1.4	1.5
Money market accounts		320,949		276,082		276,867	16.3	15.9
Certificates of deposit of less than $100,000		249,049		216,493		221,806	15.0	12.3
Certificates of deposit of $100,000 through $250,000		175,174		122,489		115,279	43.0	52.0
Certificates of deposit of more than $250,000		58,526		43,789		54,882	33.7	6.6
Total deposits	$	2,161,851	$	1,922,925	$	1,910,145	12.4	13.2

Total deposits were $2.16 billion as of June 30, 2018, which reflects a $238.9 million increase from total deposits of $1.92 billion as of December 31, 2017, and an increase of $251.7 million over the $1.91 billion as of June 30, 2017. The growth in deposits was primarily due to our acquisition of ABC Bank, as $248.5 million of deposits were recorded, net of purchase accounting adjustments. Total noninterest bearing demand accounts increased $48.4 million, or 8.5%, to $620.8 million as of June 30, 2018, compared to noninterest bearing demand accounts of $572.4 million as of December 31, 2017. Certificates of deposit reflected an increase of $100.0 million, or 26.1%, for the six months ended June 30, 2018, and savings and money market accounts reflected growth of 15.1% and 16.3%, respectively, for the same period. In addition to deposit growth experienced related to the ABC Bank acquisition, an increase in deposits in the second quarter of 2018 compared to the prior year end and year over year periods was attributable to strong commercial demand deposit growth stemming from operational fund increases as well as growth in commercial loan clients over the past year.

In addition to deposits, the Bank obtained funding from other sources in all periods presented. Securities sold under repurchase agreements totaled $54.0 million at June 30, 2018, an increase from $29.9 million at December 31, 2017. The Bank also recorded a short-term advance of $72.6 million from the FHLBC at June 30, 2018, as compared to $115.0 million in short term borrowings outstanding from the FHLBC as of December 31, 2017. The Bank also assumed $23.5 million of long-term FHLBC advances with the ABC Bank acquisition, with maturities scheduled over the next 7.75 years and paying interest at rates of 1.40% to 2.83 %.

The Company is indebted on senior notes totaling $44.1 million, net of deferred issuance costs, which were issued in the fourth quarter of 2016. These notes mature in December 2026, and include interest payable semi-annually at 5.75% for five years. Beginning December 2021, the interest becomes payable quarterly at three month LIBOR plus 385 basis points. The Company is also indebted on $57.7 million, net of deferred issuance costs, of junior subordinated debentures, which are related to the trust preferred securities issued by its two statutory trust subsidiaries, Old Second Capital Trust I and Old Second Capital Trust II (“Trust II”). The Trust II issuance converted from fixed to floating rate at three month LIBOR plus 150 basis points on June 15, 2017. Upon conversion to a floating rate, we initiated a cash flow hedge which resulted in the total interest rate paid on this debt of 4.34% as of June 30, 2018, as compared to 6.77%, which was the rate paid during the period prior to the June 15, 2017 rate reset.

Capital

As of June 30, 2018, total stockholders’ equity was $209.8 million, which was an increase of $9.5 million from $200.4 million as of December 31, 2017. This increase is directly attributable to net income of $15.8 million for the first six months of 2018, partially offset by an accumulated other comprehensive net loss of $6.0 million, and $594,000 of dividends paid to common shareholders in 2018 year to date.

The Company’s total stockholders’ equity continues to include $4.8 million related to the value of a ten-year warrant to purchase shares of its common stock, with an exercise price of $13.43 per share. This warrant was issued in January 2009 as part of the Company’s Series B preferred stock issuance; all preferred stock issued was redeemed as of September 30, 2015. A discussion of the 2009 issuance, including this warrant, is included in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of the Company’s Form 10-K for the year ended December 31, 2017, under the heading “Capital”.

Table of Contents

The following table shows the regulatory capital ratios and the current well capitalized regulatory requirements for the Company and the Bank as of the dates indicated :


			June 30,		December 31,		June 30,
	Well-Capitalized 1		2018		2017		2017
The Bank's common equity tier 1 capital ratio 1	6.50	%	12.62	%	12.88	%	12.46	%
The Company's common equity tier 1 capital ratio	N/A		8.49	%	9.25	%	8.55	%
The Bank's total capital ratio 1	10.00	%	13.51	%	13.78	%	13.30	%
The Company's total capital ratio	N/A		11.87	%	12.93	%	12.14	%
The Company's tier 1 leverage ratio	N/A		9.37	%	10.08	%	9.09	%

1 Prompt corrective action provisions are only applicable at the Bank level.

The Company, on a consolidated basis, exceeded the minimum capital ratios to be deemed “well capitalized” as of June 30, 2018, pursuant to the capital requirements in effect at that time. All ratios conform to the regulatory calculation requirements in effect as of the date noted. In addition to the above regulatory ratios, the Company’s GAAP common equity to asset ratio, which is used as a performance measurement for capital analysis and peer comparisons, decreased from 8.41% at December 31, 2017 to 7.92% at June 30, 2018, due to the ABC Bank acquisition. The Company’s non-GAAP tangible common equity to tangible assets ratio, which management also considers a valuable performance measurement for capital analysis, decreased from 8.07% at December 31, 2017, to 7.19% at June 30, 2018; the reduction was due to intangibles of $13.0 million recorded related to the Company’s acquisition of ABC Bank in the second quarter of 2018.

Reconciliation of Tangible Common Equity to Tangible Assets Ratio Non-GAAP Measure

The Company’s GAAP tangible common equity to tangible assets ratio was 7.14% at June 30, 2018, compared to 8.06% as of December 31, 2017.


	June 30, 2018						December 31, 2017
(in thousands)	GAAP			Non-GAAP			GAAP			Non-GAAP

Tangible common equity
Total Equity	$	209,814		$	209,814		$	200,350		$	200,350
Less: Intangible assets		22,074			20,692			8,922			8,813
Tangible common equity	$	187,740		$	189,122		$	191,428		$	191,537

Tangible assets
Total assets	$	2,649,748		$	2,649,748		$	2,383,429		$	2,383,429
Less: Goodwill and intangible assets		22,074			20,692			8,922			8,813
Tangible assets	$	2,627,674		$	2,629,056		$	2,374,507		$	2,374,616

Common equity to total assets		7.92	%		7.92	%		8.41	%		8.41	%
Tangible common equity to tangible assets		7.14	%		7.19	%		8.06	%		8.07	%

The non-GAAP intangible asset exclusion reflects the 80% core deposit limitation per Basel III guidelines within risk based capital calculations, and is useful for the Company when reviewing risk based capital ratios and equity performance metrics.

Liquidity

Liquidity is the Company’s ability to fund operations, to meet depositor withdrawals, to provide for customers’ credit needs, and to meet maturing obligations and existing commitments. The liquidity of the Company principally depends on cash flows from operating activities, investment in and maturity of assets, changes in balances of deposits and borrowings, and its ability to borrow funds. The Company monitors its borrowing capacity at the FHLBC as part of its liquidity management process as supervised by the Asset and Liability Committee (“ALCO”) and reviewed by the Board of Directors.

Net cash inflows from operating activities were $27.6 million during the first six months of 2018, compared with net cash inflows of $34.5 million in the same period in 2017. Proceeds from sales of loans held-for-sale, net of funds used to originate loans held-for-sale, were a source of inflows for the first six months of 2018 and 2017. Interest paid, net of interest received, combined with changes in other assets and liabilities were a source of inflows for the first six months of 2018 and 2017. The management of investing and financing activities, as well as market conditions, determines the level and the stability of net interest cash flows. Management’s policy is to mitigate the impact of changes in market interest rates to the extent possible, as part of the balance sheet management process.

Table of Contents

Net cash inflows from investing activities were $23.3 million in the first six months of 2018, compared to net cash outflows of $88.8 million in the same period in 2017. In the first six months of 2018, securities transactions accounted for net inflows of $61.0 million, and the principal change on loans accounted for net outflows of $4.4 million. Proceeds from claims on BOLI, net of premiums paid, accounted for net inflows of $1.2 million. In the first six months of 2017, securities transactions accounted for net outflows of $27.0 million, and net principal disbursed on loans accounted for net outflows of $64.8 million. Proceeds from sales of OREO accounted for $2.1 million and $3.3 million in investing cash inflows for the first six months of 2018 and 2017, respectively. Cash outflows for the six months ended June 30, 2018, included cash paid for the Company’s purchase of ABC Bank of $35.7 million, net of cash and cash equivalents retained.

Net cash outflows from financing activities in the first six months of 2018 were $41.5 million, compared with net cash inflows of $58.1 million in the first six months of 2017. Net deposit outflows in the first six months of 2018 were $9.6 million compared to net deposit inflows of $43.4 million in the first six months of 2017. Other short-term borrowings had net cash outflows of $49.3 million in the first six months of 2018 and inflows of $5.0 million in the first six months of 2017. Changes in securities sold under repurchase agreements accounted for $18.5 million and $10.6 million in net inflows in the first six months of 2018 and 2017, respectively.

Cash and cash equivalents for the six months ended June 30, 2018, totaled $65.3 million, as compared to $51.1 million as of June 30, 2017.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

As part of its normal operations, the Company is subject to interest-rate risk on the assets it invests in (primarily loans and securities) and the liabilities it funds (primarily customer deposits and borrowed funds), as well as its ability to manage such risk. Fluctuations in interest rates may result in changes in the fair market values of the Company’s financial instruments, cash flows, and net interest income. Like most financial institutions, the Company has an exposure to changes in both short-term and long-term interest rates.

In June 2018, the Federal Reserve raised short-term interest rates by 0.25%. There is a general market expectation that the Federal Reserve will move short-term interest rates higher during 2018 and potentially into 2019. Generally, Federal Reserve actions have not had a significant impact on long-term rates, although Federal Reserve officials have announced a schedule to end reinvestment in their securities portfolio starting in October 2017 which result in increases in long-term rates. The Company manages interest rate risk within guidelines established by policy which limits the amount of rate exposure. In practice, we seek to maintain interest rate risk exposure well within those guidelines and we do not believe such risks pose a material risk to the future earnings of the Company.

The Company manages various market risks in its normal course of operations, including credit, liquidity risk, and interest-rate risk. Other types of market risk, such as foreign currency exchange risk and commodity price risk, do not arise in the normal course of the Company’s business activities and operations. In addition, since the Company does not hold a trading portfolio, it is not exposed to significant market risk from trading activities. The Company’s interest rate risk exposures at June 30, 2018, and December 31, 2017, are outlined in the table below.

The Company's net income can be significantly influenced by a variety of external factors, including: overall economic conditions, policies and actions of regulatory authorities, the amounts of and rates at which assets and liabilities reprice, variances in prepayment of loans and securities other than those that are assumed, early withdrawal of deposits, exercise of call options on borrowings or securities, competition, a general rise or decline in interest rates, changes in the slope of the yield-curve, changes in historical relationships between indices (such as LIBOR and prime), and balance sheet growth or contraction. The Company's ALCO seeks to manage interest rate risk under a variety of rate environments by structuring the Company's balance sheet and off-balance sheet positions, which includes interest rate swap derivatives as discussed in Note 15 of the financial statements included in this quarterly report. The risk is monitored and managed within approved policy limits.

The Company utilizes simulation analysis to quantify the impact of various rate scenarios on net interest income. Specific cash flows, repricing characteristics, and embedded options of the assets and liabilities held by the Company are incorporated into the simulation model. Earnings at risk is calculated by comparing the net interest income of a stable interest rate environment to the net interest income of a different interest rate environment in order to determine the percentage change. As of December 31, 2017, the Company had modest amounts of earnings gains (in both dollars and percentage) should interest rates rise, and limited earnings reductions should interest rates fall. The changes in income across the various interest rate scenarios as of June 2018 were similar to those of December 2017, with somewhat lower rising-rate earnings gains. Earnings reductions in the 0.50% and 1.00% falling rate scenarios were slightly lower, while somewhat greater in the 2.00% falling-rate scenario. Although significant loan and deposit growth occurred during the quarter due to the acquisition of ABC Bank, the overall impact on the interest rate risk of the combined company was nominal. Overall, management considers the current level of interest rate risk to be moderate, but intends to continue closely monitoring changes in that risk in case corrective actions might be needed in the future. The Federal Funds rate and the Bank’s prime rate increased by 0.25% during the quarter to 2.00% and 5.00%, respectively.

Table of Contents

The following table summarizes the effect on annual income before income taxes based upon an immediate increase or decrease in interest rates of 0.5%, 1%, and 2% and no change in the slope of the yield curve.


	Analysis of Net Interest Income Sensitivity
(dollars in thousands)	Immediate Changes in Rates
		(2.0)	%		(1.0)	%		(0.5)	%		0.5	%		1.0	%		2.0	%
June 30, 2018
Dollar change	$	(10,532)		$	(4,749)		$	(1,958)		$	1,362		$	2,650		$	4,961
Percent change		(11.3)	%		(5.1)	%		(2.1)	%		1.5	%		2.8	%		5.3	%

December 31, 2017
Dollar change	$	(9,447)		$	(5,272)		$	(2,382)		$	1,375		$	2,764		$	5,273
Percent change		(12.0)	%		(6.7)	%		(3.0)	%		1.7	%		3.5	%		6.7	%

The amounts and assumptions used in the simulation model should not be viewed as indicative of expected actual results. Actual results will differ from simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and management strategies. The above results do not take into account any management action to mitigate potential risk.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended, as of June 30, 2018. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that as of June 30, 2018, the Company’s internal controls were effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities and Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified.

As a result of the Company’s acquisition of GCFC, and its wholly-owned subsidiary, ABC Bank, which closed on April 20, 2018, additional controls were added to the Company’s internal controls over financial reporting related to the accounting for purchased loans, including the methodology used to monitor and report purchased loans, specifically PCI loans. There were no other changes in the Company’s internal controls over financial reporting during the quarter ended June 30, 2018, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

The Company and its subsidiaries, from time to time, are involved in collection suits in the ordinary course of business against its debtors and are defendants in legal actions arising from normal business activities. Management, after consultation with legal counsel, believes that the ultimate liabilities, if any, resulting from these actions will not have a material adverse effect on the financial position of the Bank or on the consolidated financial position of the Company.

Item 1.A. Risk Factors

There have been no material changes from the risk factors set forth in Part I, Item 1.A. “Risk Factors,” of the Company’s Form 10-K for the year ended December 31, 2017.

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

None.

Item 3. Defaults Upon Senior Securities

None.

Table of Contents

Item 4. Mine Safety Disclosures

Not applicable

Item 5. Other Information

None.

Item 6. Exhibits

Exhibits:


10.1	Form of Performance-Based Restricted Stock Unit Agreement (incorporated by reference to Exhibit 10.1 of our Current Report on Form 8-K filed on April 18, 2018).

10.2	Form of Director Performance-Based Restricted Stock Agreement.

31.1	Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a) .

31.2	Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a) .

32.1	Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2	Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101	Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets at June 30, 2018, and December 31, 2017; (ii) Consolidated Statements of Income for the six months ended June 30, 2018 and 2017; (iii) Consolidated Statements of Stockholders’ Equity for the six months ended June 30, 2018 and 2017; (iv) Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017; and (v) Notes to Consolidated Financial Statements, tagged as blocks of text and in detail.*

	* As provided in Rule 406T of Regulation S-T, these interactive data files shall not be deemed “filed” for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934 as amended, or otherwise subject to liability under those sections.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	OLD SECOND BANCORP, INC.


		BY:	/s/ James L. Eccher
			James L. Eccher
			President and Chief Executive Officer
			(principal executive officer)


		BY:	/s/ Bradley S. Adams
			Bradley S. Adams
			Executive Vice President and Chief Financial Officer
			(principal financial and accounting officer)


DATE: August 7, 2018

TABLE OF CONTENTS

Part I - Financial Information Item 1. Financial Statements Note 1 Summary Of Significant Accounting Policies Note 2 Acquisitions Note 3 Securities Note 4 Loans Note 5 Allowance For Loan and Lease Losses Note 6 Other Real Estate Owned Note 7 Deposits Note 8 Borrowings Note 9 Junior Subordinated Debentures Note 10 Equity Compensation Plans Note 11 Earnings Per Share Note 12 Regulatory & Capital Matters Note 13 Fair Value Measurements Note 14 Fair Values Of Financial Instruments Note 15 Derivatives, Hedging Activities and Financial Instruments with Off-balance Sheet Risk Item 2. Management S Discussion and Analysis Of Financial Condition and Results Of Operation S Item 3. Quantitative and Qualitative Disclosures About Market Risk Item 4. Controls and Procedures Part II - Other Information Item 1. Legal Proceedings Item 1. A. Risk Factors Item 2. Unregistered Sales Of Equity Securities and Use Of Proceeds Item 3. Defaults Upon Senior Securities Item 4. Mine Safety Disclosures Item 5. Other Information Item 6. Exhibits

Exhibits

10.1 Form of Performance-Based Restricted Stock Unit Agreement (incorporated by reference to Exhibit 10.1 of our Current Report on Form 8-K filed on April 18, 2018). 10.2 Form of Director Performance-Based Restricted Stock Agreement. 31.1 Certification of Chief Executive Officer Pursuant to Rule13a-14(a)/15d-14(a). 31.2 Certification of Chief Financial Officer Pursuant to Rule13a-14(a)/15d-14(a). 32.1 Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section1350, as Adopted Pursuant to Section906 of the Sarbanes-Oxley Act of 2002. 32.2 Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section1350, as Adopted Pursuant to Section906 of the Sarbanes-Oxley Act of 2002.

OSBC 10-Q Quarter ended June 30, 2018

Exhibits