OSBC 10-Q Quarterly Report Sept. 30, 2019

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-20190930x10q.htm 10-Q osbc-Current Folio_10Q

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 September 30, 2019


☐	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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) 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 ☐

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 ☒


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock	OSBC	The Nasdaq Stock Market
Preferred Securities of Old Second Capital Trust I	OSBCP	The Nasdaq Stock Market

As of November 4, 2019, the Registrant has 29,903,154 shares of common stock outstanding at $1.00 par value per share.

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	39
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	57
Item 4.	Controls and Procedures	58
	PART II

Item 1.	Legal Proceedings	59
Item 1.A.	Risk Factors	59
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	59
Item 3.	Defaults Upon Senior Securities	59
Item 4.	Mine Safety Disclosure	59
Item 5.	Other Information	59
Item 6.	Exhibits	59

	Signatures	60

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report and other publicly available documents of the Company contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act, including with respect to management’s expectations regarding future plans, strategies and financial performance, including 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,” “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 materially 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;

our ability to achieve anticipated results from our acquisition of Greater Chicago Financial Corp. depends on the state of the economic and financial markets going forward. Specifically, we may incur more credit losses than expected, cost savings may be less than expected, anticipated strategic gains may be significantly harder or take longer to achieve than expected or may not be achieved in their entirety, and customer attrition may be greater than expected;

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

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 from other financial service businesses and from nontraditional financial technology (“FinTech”) companies;

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 and other counter-party risk;

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;

adverse federal or state tax assessments;

risks associated with actual or potential litigation or investigations by customers, regulatory agencies or others;

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; and

each of the factors and risks under the heading “Risk Factors” in our 2018 Annual Report on Form 10-K and in subsequent filings we make 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, except as required by applicable law.

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands, except share data)


	(unaudited)
	September 30,		December 31,
	2019		2018
Assets
Cash and due from banks	$	42,671	$	38,599
Interest earning deposits with financial institutions		11,366		16,636
Cash and cash equivalents		54,037		55,235
Securities available-for-sale, at fair value		488,422		541,248
Federal Home Loan Bank Chicago ("FHLBC") and Federal Reserve Bank Chicago ("FRBC") stock		10,711		13,433
Loans held-for-sale		5,592		2,984
Loans		1,899,811		1,897,027
Less: allowance for loan and lease losses		19,651		19,006
Net loans		1,880,160		1,878,021
Premises and equipment, net		42,900		42,439
Other real estate owned		4,682		7,175
Mortgage servicing rights, net		5,361		7,357
Goodwill and core deposit intangible		21,404		21,814
Bank-owned life insurance ("BOLI")		62,589		61,544
Deferred tax assets, net		12,691		21,280
Other assets		25,766		23,473
Total assets	$	2,614,315	$	2,676,003

Liabilities
Deposits:
Noninterest bearing demand	$	643,355	$	618,830
Interest bearing:
Savings, NOW, and money market		1,004,501		1,040,668
Time		426,635		457,175
Total deposits		2,074,491		2,116,673
Securities sold under repurchase agreements		48,870		46,632
Other short-term borrowings		84,000		149,500
Junior subordinated debentures		57,722		57,686
Senior notes		44,244		44,158
Notes payable and other borrowings		8,856		15,379
Other liabilities		26,111		16,894
Total liabilities		2,344,294		2,446,922

Stockholders’ Equity
Common stock		34,825		34,720
Additional paid-in capital		120,291		119,081
Retained earnings		204,486		175,463
Accumulated other comprehensive income (loss)		6,371		(4,079)
Treasury stock		(95,952)		(96,104)
Total stockholders’ equity		270,021		229,081
Total liabilities and stockholders’ equity	$	2,614,315	$	2,676,003


	September 30, 2019		December 31, 2018
	Common		Common
	Stock		Stock
Par value	$	1.00	$	1.00
Shares authorized		60,000,000		60,000,000
Shares issued		34,825,340		34,719,517
Shares outstanding		29,903,154		29,763,078
Treasury shares		4,922,186		4,956,439

See accompanying notes to consolidated financial statements .

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Income

(In thousands, except per share data)


		(unaudited)			(unaudited)
	Three Months Ended September 30,				Nine Months Ended September 30,
	2019		2018		2019		2018
Interest and dividend income
Loans, including fees	$	25,109	$	23,377	$	74,132	$	64,625
Loans held-for-sale		47		39		100		94
Securities:
Taxable		2,296		2,491		6,933		7,053
Tax exempt		1,719		2,064		5,958		6,239
Dividends from FHLBC and FRBC stock		154		121		459		338
Interest bearing deposits with financial institutions		119		84		344		230
Total interest and dividend income		29,444		28,176		87,926		78,579
Interest expense
Savings, NOW, and money market deposits		724		642		2,254		1,487
Time deposits		1,672		1,568		4,931		4,187
Securities sold under repurchase agreements		135		140		431		323
Other short-term borrowings		429		311		1,611		916
Junior subordinated debentures		933		930		2,791		2,784
Senior notes		682		672		2,026		2,016
Notes payable and other borrowings		89		173		312		268
Total interest expense		4,664		4,436		14,356		11,981
Net interest and dividend income		24,780		23,740		73,570		66,598
Provision for loan and lease losses		550		-		1,450		728
Net interest and dividend income after provision for loan and lease losses		24,230		23,740		72,120		65,870
Noninterest income
Trust income		1,730		1,644		4,955		4,784
Service charges on deposits		2,020		1,923		5,841		5,284
Secondary mortgage fees		282		199		621		556
Mortgage servicing rights mark to market (loss) gain		(946)		(11)		(2,902)		189
Mortgage servicing income		460		471		1,408		1,550
Net gain on sales of mortgage loans		2,074		965		3,999		3,122
Securities gains, net		3,463		13		4,476		360
Increase in cash surrender value of BOLI		267		347		1,045		946
Death benefit realized on BOLI		-		-		-		1,026
Debit card interchange income		1,124		1,135		3,277		3,279
Other income		1,459		1,128		3,838		3,755
Total noninterest income		11,933		7,814		26,558		24,851
Noninterest expense
Salaries and employee benefits		12,062		11,165		35,261		33,727
Occupancy, furniture and equipment		2,235		1,782		6,149		4,992
Computer and data processing		1,490		1,247		4,346		5,332
FDIC insurance		(114)		162		176		483
General bank insurance		270		230		756		780
Amortization of core deposit intangible		157		136		410		254
Advertising expense		360		492		975		1,325
Debit card interchange expense		279		320		659		902
Legal fees		111		243		480		688
Other real estate expense, net		26		(370)		324		232
Other expense		3,078		3,304		9,738		9,636
Total noninterest expense		19,954		18,711		59,274		58,351
Income before income taxes		16,209		12,843		39,404		32,370
Provision for income taxes		4,036		3,201		9,485		6,978
Net income	$	12,173	$	9,642	$	29,919	$	25,392

Basic earnings per share	$	0.41	$	0.32	$	1.00	$	0.85
Diluted earnings per share		0.40		0.32		0.98		0.84
Dividends declared per share		0.01		0.01		0.03		0.03

See accompanying notes to consolidated financial statements.

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

(In thousands)


	(unaudited)				(unaudited)
	Three Months Ended September 30,				Nine Months Ended September 30,
	2019		2018		2019		2018
Net Income	$	12,173	$	9,642	$	29,919	$	25,392

Unrealized holding gains (losses) on available-for-sale securities arising during the period		5,824		(2,801)		23,661		(12,999)
Related tax (expense) benefit		(1,638)		788		(6,657)		3,664
Holding gains (losses) after tax on available-for-sale securities		4,186		(2,013)		17,004		(9,335)

Less: Reclassification adjustment for the net gains realized during the period
Net realized gains		3,463		13		4,476		360
Related tax expense		(973)		(3)		(1,257)		(100)
Net realized gains after tax		2,490		10		3,219		260
Other comprehensive income (loss) on available-for-sale securities		1,696		(2,023)		13,785		(9,595)

Changes in fair value of derivatives used for cash flow hedges		(1,996)		628		(4,638)		2,422
Related tax benefit (expense)		559		(176)		1,303		(683)
Other comprehensive (loss) income on cash flow hedges		(1,437)		452		(3,335)		1,739

Total other comprehensive income (loss)		259		(1,571)		10,450		(7,856)
Total comprehensive income	$	12,432	$	8,071	$	40,369	$	17,536


	Accumulated		Accumulated		Total
	Unrealized Gain		Unrealized Gain		Accumulated Other
	(Loss) on Securities		(Loss) on Derivative		Comprehensive
	Available-for -Sale		Instruments		Income/(Loss)
For the Three Months Ended
Balance, June 30, 2019	$	8,051	$	(1,939)	$	6,112
Other comprehensive income (loss), net of tax		1,696		(1,437)		259
Balance, September 30, 2019	$	9,747	$	(3,376)	$	6,371

Balance, June 30, 2018	$	(4,851)	$	364	$	(4,487)
Other comprehensive (loss) income, net of tax		(2,023)		452		(1,571)
Balance, September 30, 2018	$	(6,874)	$	816	$	(6,058)



For the nine Months Ended
Balance, December 31, 2018	$	(4,038)	$	(41)	$	(4,079)
Other comprehensive income (loss), net of tax		13,785		(3,335)		10,450
Balance, September 30, 2019	$	9,747	$	(3,376)	$	6,371

Balance, December 31, 2017	$	2,239	$	(760)	$	1,479
Reclassification of stranded tax effects		482		(163)		319
Other comprehensive (loss) income, net of tax		(9,595)		1,739		(7,856)
Balance, September 30, 2018	$	(6,874)	$	816	$	(6,058)

See accompanying notes to consolidated financial statements.

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(In thousands)


		(Unaudited)
	Nine Months Ended September 30,
	2019		2018
Cash flows from operating activities
Net income	$	29,919	$	25,392
Adjustments to reconcile net income to net cash provided by operating activities:
Net premium / discount from amortization on securities		2,128		2,128
Securities gains, net		(4,476)		(360)
Provision for loan and lease losses		1,450		728
Originations of loans held-for-sale		(126,929)		(107,947)
Proceeds from sales of loans held-for-sale		127,455		111,169
Net gains on sales of mortgage loans		(3,999)		(3,122)
Mortgage servicing rights mark to market loss (gain)		2,902		(189)
Net discount / premium from accretion on loans		(1,052)		(776)
Increase in cash surrender value of BOLI		(1,045)		(946)
Net gains on sale of other real estate owned		(254)		(716)
Provision for other real estate owned valuation losses		399		485
Depreciation of fixed assets and amortization of leasehold improvements		1,869		1,778
Net (gains) on disposal and transfer of fixed assets		(32)		-
Amortization of core deposit intangible		410		254
Change in current income taxes receivable		3,319		671
Provision for deferred tax expense		4,493		6,777
Change in accrued interest receivable and other assets		(7,441)		533
Accretion of purchase accounting adjustment on time deposits		(38)		-
Amortization of purchase accounting adjustment on notes payable and other borrowings		75		-
Amortization of junior subordinated debentures issuance costs		36		35
Amortization of senior notes issuance costs		86		75
Change in accrued interest payable and other liabilities		6,366		2,432
Stock based compensation		1,905		1,641
Net cash provided by operating activities		37,546		40,042
Cash flows from investing activities
Proceeds from maturities and calls including pay down of securities available-for-sale		32,631		32,890
Proceeds from sales of securities available-for-sale		177,824		94,663
Purchases of securities available-for-sale		(136,096)		(71,488)
Net proceeds from sales of FHLBC stock		2,722		2,627
Net disbursements from purchases of FRB stock		-		(1,421)
Net change in loans		(2,833)		9,988
Proceeds from claims on BOLI		-		1,204
Improvements in other real estate owned		-		(59)
Proceeds from sales of other real estate owned, net of participation purchase		2,644		4,292
Proceeds from disposition of fixed assets		32		-
Net purchases of premises and equipment		(2,330)		(1,563)
Cash paid for acquisition, net of cash and cash equivalents retained		-		(35,711)
Net cash provided by investing activities		74,594		35,422
Cash flows from financing activities
Net change in deposits		(42,144)		(39,053)
Net change in securities sold under repurchase agreements		2,238		8,792
Net change in other short-term borrowings		(65,500)		(44,000)
Net change in notes payable and other borrowings		(6,598)		(5,317)
Proceeds from exercise of stock options		32		-
Dividends paid on common stock		(896)		(892)
Purchase of treasury stock		(470)		(505)
Net cash used in financing activities		(113,338)		(80,975)
Net change in cash and cash equivalents		(1,198)		(5,511)
Cash and cash equivalents at beginning of period		55,235		55,833
Cash and cash equivalents at end of period	$	54,037	$	50,322

See accompanying notes to consolidated financial statements .

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
For the Three Months Ended
Balance, June 30, 2019	$	34,825	$	119,762	$	192,612	$	6,112	$	(96,047)	$	257,264
Net income						12,173						12,173
Other comprehensive income, net of tax								259				259
Dividends declared and paid, ($0.01 per share)						(299)						(299)
Vesting of restricted stock				(135)						135		-
Stock based compensation				664								664
Purchase of treasury stock										(40)		(40)
Balance, September 30, 2019	$	34,825	$	120,291	$	204,486	$	6,371	$	(95,952)	$	270,021

Balance, June 30, 2018	$	34,717	$	118,082	$	157,796	$	(4,487)	$	(96,294)	$	209,814
Net income						9,642						9,642
Other comprehensive loss, net of tax								(1,571)				(1,571)
Dividends declared and paid, ($0.01 per share)						(298)						(298)
Stock based compensation				543								543
Balance, September 30, 2018	$	34,717	$	118,625	$	167,140	$	(6,058)	$	(96,294)	$	218,130


							Accumulated
			Additional				Other				Total
	Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders’
	Stock		Capital		Earnings		Income (Loss)		Stock		Equity
For the Nine Months Ended
Balance, December 31, 2018	$	34,720	$	119,081	$	175,463	$	(4,079)	$	(96,104)	$	229,081
Net income						29,919						29,919
Other comprehensive income, net of tax								10,450				10,450
Dividends declared and paid, ($0.03 per share)						(896)						(896)
Vesting of restricted stock		103		(389)						286		-
Stock option exercised		2		7						23		32
Stock warrants exercised				(313)						313		-
Stock based compensation				1,905								1,905
Purchase of treasury stock										(470)		(470)
Balance, September 30, 2019	$	34,825	$	120,291	$	204,486	$	6,371	$	(95,952)	$	270,021

Balance, December 31, 2017	$	34,626	$	117,742	$	142,959	$	1,479	$	(96,456)	$	200,350
Net income						25,392						25,392
Other comprehensive loss, net of tax								(7,856)				(7,856)
Dividends declared and paid, ($0.03 per share)						(892)						(892)
Vesting of restricted stock		91		(758)						667		-
Reclassification of stranded tax effects						(319)		319				-
Stock based compensation				1,641								1,641
Purchase of treasury stock										(505)		(505)
Balance, September 30, 2018	$	34,717	$	118,625	$	167,140	$	(6,058)	$	(96,294)	$	218,130

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 September 30, 2019, are not necessarily indicative of the results that may be expected for the year ending December 31, 2019. 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, 2018. 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, 2018. 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.

Recent Accounting Pronouncements

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 to create a new model to follow for sale-leaseback transactions. The impact of this pronouncement will primarily affect lessees, 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. In July 2018, the FASB issued ASU No. 2018-11, “Leases (Topic 842): Targeted Improvements ” which provided additional guidance on the transition method, including application as a cumulative-effect adjustment to equity and practical expedients to use when accounting for lease components. The Company adopted this standard as of January 1, 2019, and recorded right of use assets of $817,000 with a like lease liability. As of September 30, 2019, the right of use assets and lessee lease liability both totaled $3.3 million. The Company also recorded leases receivable related to lessor leases of $174,000 as of January 1, 2019 with a like entry to lease liabilities for the lessor position; these tenant leases receivable balances and lessor lease liabilities both totaled approximately $97,000 as of September 30, 2019. There was no impact to equity for the adoption of this standard on a modified retrospective basis.

In June 2016, the FASB issued ASU No. 2016-13 “ Measurement of Credit Losses on Financial Instruments (Topic 326). ” This ASU 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 has determined that a combination of loss rate models utilizing weighted average remaining life, migration and vintage analysis will be used for calculation of future expected losses based on data availability and the characteristics of each loan pool being assessed upon the ASU’s adoption in 2020. The Company has accumulated historical data by loan pools and collateral classifications, and is reviewing and refining the parallel calculation performed as of September 30, 2019, to confirm the model processes and determine financial statement impact prior to adoption in 2020. The Company is also developing internal control processes and disclosure documentation related to adoption of this standard.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Subsequent Events

On October 15, 2019, the Company’s Board of Directors declared a cash dividend of $0.01 per share payable on November 4, 2019, to stockholders of record as of October 25, 2019; dividends of $299,000 were paid to stockholders on November 4, 2019.

Note 2 – Acquisitions

On April 20, 2018, the Company acquired Greater Chicago Financial Corp. (“GCFC”) and its wholly-owned subsidiary, ABC Bank, which operated 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 retirement of the debentures 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 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 $10.2 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 $10.2 million recorded as goodwill is expected to be deductible for tax purposes. Acquisition related costs incurred by the Company for the year ended December 31, 2018, totaled $3.5 million, pre-tax, and included $1.1 million of salaries and employee benefits related expenses, and $1.8 million of data processing, computer and ATM related conversion costs. No acquisition related costs were incurred in the nine months ended September 30, 2019.

The assets and liabilities associated with the acquisition of GCFC were recorded in the Consolidated Balance Sheets at their estimated fair values 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 table shows the estimated fair value of the assets acquired and liabilities assumed as of April 20, 2018. These fair value estimates were considered final as of March 31, 2019, and no further refinements to the values listed below are anticipated.

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		401
Goodwill and core deposit intangible		13,280
Deferred tax assets, net		3,459
Other assets		1,767
Total assets	$	336,949

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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		5,623
Other short-term borrowings		10,875
Notes payable and other borrowings		23,367
Other liabilities		1,406
Total liabilities		289,769

Cash consideration paid		47,180
Total Liabilities Assumed and Cash Consideration Paid for Acquisition	$	336,949

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 loans should be considered purchased credit impaired (“PCI loans”), defined as impaired loans as those that were either not accruing interest or exhibited credit risk factors consistent with nonperforming loans at the acquisition date, or purchased non-credit impaired loans (“non-PCI loans”), defined as loans acquired that did not show signs of deteriorated credit quality at acquisition.

The following table represents the acquired loans as of date of acquisition and as of September 30, 2019:


	April 20, 2018				September 30, 2019
ABC Bank Acquired Loans	PCI		Non-PCI		PCI		Non-PCI
Fair Value	$	11,360	$	216,234	$	9,403	$	134,536
Contractually required principal and interest payments		19,447		220,308		15,083		135,822
Best estimate of contractual cash flows not expected to be collected		6,537		2,511		4,893		614
Best estimate of contractual cash flows expected to be collected		12,910		217,797		10,190		135,208

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 $4.5 million at September 30, 2019, and $7.2 million at December 31, 2018. FRBC stock was recorded at $6.2 million at September 30, 2019, and December 31, 2018.

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 summarize the amortized cost and fair value of the securities portfolio at September 30, 2019, and December 31, 2018, and the corresponding amounts of gross unrealized gains and losses:


			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
September 30, 2019	Cost		Gains		Losses		Value
Securities available-for-sale
U.S. Treasuries	$	4,009	$	29	$	-	$	4,038
U.S. government agencies		9,304		-		(161)		9,143
U.S. government agencies mortgage-backed		16,338		619		(17)		16,940
States and political subdivisions		227,680		11,962		(915)		238,727
Collateralized mortgage obligations		62,965		1,216		(60)		64,121
Asset-backed securities		82,106		1,243		(167)		83,182
Collateralized loan obligations		72,454		46		(229)		72,271
Total securities available-for-sale	$	474,856	$	15,115	$	(1,549)	$	488,422


			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
December 31, 2018	Cost		Gains		Losses		Value
Securities available-for-sale
U.S. Treasury	$	4,006	$	-	$	(83)	$	3,923
U.S. government agencies		11,112		-		(161)		10,951
U.S. government agencies mortgage-backed		14,407		45		(377)		14,075
States and political subdivisions		277,112		1,916		(4,961)		274,067
Collateralized mortgage obligations		66,494		79		(2,144)		64,429
Asset-backed securities		108,574		1,165		(225)		109,514
Collateralized loan obligations		65,162		24		(897)		64,289
Total securities available-for-sale	$	546,867	$	3,229	$	(8,848)	$	541,248

The fair value, amortized cost and weighted average yield of debt securities at September 30, 2019, 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	$	736	1.92	%	$	736
Due after one year through five years		4,655	1.88			4,687
Due after five years through ten years		4,645	3.29			4,944
Due after ten years		230,957	3.04			241,541
		240,993	3.02			251,908
Mortgage-backed and collateralized mortgage obligations		79,303	3.15			81,061
Asset-backed securities		82,106	3.27			83,182
Collateralized loan obligations		72,454	4.53			72,271
Total securities available-for-sale	$	474,856	3.31	%	$	488,422

At September 30, 2019, the Company’s investments included $55.7 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 $4.7 million, or 8.30% 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 two originators that individually amount to over 10% of the Company’s stockholders equity. Information regarding these two issuers and the value of the securities issued follows:


	September 30, 2019
	Amortized		Fair
Issuer	Cost		Value
GCO Education Loan Funding Corp	$	27,840	$	27,744
Towd Point Mortgage Trust		33,744		34,378

Securities with unrealized losses at September 30, 2019, and December 31, 2018, 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
September 30, 2019	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	-	$	-	$	-	-	$	-	$	-	-	$	-	$	-
U.S. government agencies	-		-		-	4		161		9,143	4		161		9,143
U.S. government agencies mortgage-backed	3		7		3,044	2		10		848	5		17		3,892
States and political subdivisions	3		326		15,526	2		589		6,757	5		915		22,283
Collateralized mortgage obligations	2		44		9,320	3		16		2,332	5		60		11,652
Asset-backed securities	2		101		29,389	1		66		3,213	3		167		32,602
Collateralized loan obligations	5		56		26,932	4		173		25,030	9		229		51,962
Total securities available-for-sale	15	$	534	$	84,211	16	$	1,015	$	47,323	31	$	1,549	$	131,534


	Less than 12 months					12 months or more
December 31, 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	$	83	$	3,923	1	$	83	$	3,923
U.S. government agencies	3		100		7,385	1		61		3,566	4		161		10,951
U.S. government agencies mortgage-backed	-		-		-	11		377		11,439	11		377		11,439
States and political subdivisions	4		126		17,713	33		4,835		110,326	37		4,961		128,039
Collateralized mortgage obligations	2		309		15,211	10		1,835		43,687	12		2,144		58,898
Asset-backed securities	-		-		-	4		225		16,473	4		225		16,473
Collateralized loan obligations	7		721		46,547	1		176		7,824	8		897		54,371
Total securities available-for-sale	16	$	1,256	$	86,856	61	$	7,592	$	197,238	77	$	8,848	$	284,094

Recognition of other-than-temporary impairment was not necessary as of the three months ended September 30, 2019. 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 nine months ended September 30, 2019 and 2018.


		Three Months Ended						Nine Months Ended
		September 30,						September 30,
Securities available-for-sale	2019			2018			2019			2018
Proceeds from sales of securities	$	57,228		$	1,917		$	177,824		$	94,663
Gross realized gains on securities		3,841			23			5,432			370
Gross realized losses on securities		(378)			(10)			(956)			(10)
Net realized gains	$	3,463		$	13		$	4,476		$	360
Income tax expense on net realized gains	$	(973)		$	(3)		$	(1,257)		$	(100)
Effective tax rate applied		28.1	%		23.1	%		28.1	%		27.8	%

Securities valued at $328.8 million as of September 30, 2019, an increase from $311.2 million at year-end 2018, 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:


	September 30, 2019		December 31, 2018
Commercial	$	333,664	$	314,323
Leases		108,152		78,806
Real estate - commercial		826,780		820,941
Real estate - construction		91,066		108,390
Real estate - residential		388,511		407,068
HELOC		126,309		140,442
Other 1		14,140		14,439
Total loans, excluding deferred loan costs and PCI loans		1,888,622		1,884,409
Net deferred loan costs		2,054		1,653
Total loans, excluding PCI loans		1,890,676		1,886,062
PCI loans, net of purchase accounting adjustments		9,135		10,965
Total loans	$	1,899,811	$	1,897,027

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 75.4% and 77.9% of the portfolio at September 30, 2019, and December 31, 2018, respectively.

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
September 30, 2019	Past Due		Past Due		Due		Due		Current		Nonaccrual		Total Loans		Accruing
Commercial	$	-	$	-	$	-	$	-	$	333,516	$	148	$	333,664	$	-
Leases		-		-		-		-		108,078		74		108,152		-
Real estate - commercial
Owner occupied general purpose		1,397		1,216		-		2,613		140,928		1,183		144,724		-
Owner occupied special purpose		1,416		93		-		1,509		173,835		1,591		176,935		-
Non-owner occupied general purpose		623		-		-		623		328,870		564		330,057		-
Non-owner occupied special purpose		-		-		-		-		106,043		2,960		109,003		-
Retail properties		597		-		-		597		51,015		1,122		52,734		-
Farm		-		-		-		-		13,327		-		13,327		-
Real estate - construction
Homebuilder		93		-		-		93		5,142		-		5,235		-
Land		-		-		-		-		12,258		-		12,258		-
Commercial speculative		-		-		-		-		51,991		-		51,991		-
All other		-		-		-		-		21,488		94		21,582		-
Real estate - residential
Investor		-		496		-		496		68,114		379		68,989		-
Multi-family		1		-		-		1		183,475		-		183,476		-
Owner occupied		106		307		-		413		132,933		2,700		136,046		-
HELOC		627		93		18		738		124,556		1,015		126,309		19
Other 1		7		-		-		7		16,165		22		16,194		-
Total, excluding PCI loans	$	4,867	$	2,205	$	18	$	7,090	$	1,871,734	$	11,852	$	1,890,676	$	19
PCI loans, net of purchase accounting adjustments		865		-		-		865		6,474		1,796		9,135		-
Total	$	5,732	$	2,205	$	18	$	7,955	$	1,878,208	$	13,648	$	1,899,811	$	19

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, 2018	Past Due		Past Due		Due		Due		Current		Nonaccrual		Total Loans		Accruing
Commercial	$	58	$	-	$	352	$	410	$	313,913	$	-	$	314,323	$	361
Leases		-		-		-		-		78,806		-		78,806		-
Real estate - commercial
Owner occupied general purpose		1,768		-		33		1,801		160,892		1,579		164,272		36
Owner occupied special purpose		826		135		-		961		192,426		395		193,782		-
Non-owner occupied general purpose		2,832		203		-		3,035		286,115		4,236		293,386		-
Non-owner occupied special purpose		-		-		-		-		106,036		3,099		109,135		-
Retail properties		-		620		-		620		45,968		-		46,588		-
Farm		-		-		-		-		13,778		-		13,778		-
Real estate - construction
Homebuilder		-		-		-		-		5,102		-		5,102		-
Land		266		-		-		266		2,478		-		2,744		-
Commercial speculative		-		-		350		350		55,060		-		55,410		355
All other		-		-		-		-		45,028		106		45,134		-
Real estate - residential
Investor		801		156		-		957		69,148		353		70,458		-
Multi-family		545		-		179		724		195,504		-		196,228		180
Owner occupied		1,241		705		-		1,946		135,360		3,076		140,382		-
HELOC		775		-		-		775		138,801		866		140,442		-
Other 1		53		5		3		61		16,000		31		16,092		3
Total, excluding PCI loans	$	9,165	$	1,824	$	917	$	11,906	$	1,860,415	$	13,741	$	1,886,062	$	935
PCI loans, net of purchase accounting adjustments		1,452		-		-		1,452		7,248		2,265		10,965		-
Total	$	10,617	$	1,824	$	917	$	13,358	$	1,867,663	$	16,006	$	1,897,027	$	935

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

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:


September 30, 2019			Special
	Pass		Mention		Substandard		Doubtful		Total
Commercial	$	316,680	$	8,905	$	8,079	$	-	$	333,664
Leases		108,078		-		74		-		108,152
Real estate - commercial
Owner occupied general purpose		140,867		851		3,006		-		144,724
Owner occupied special purpose		170,525		4,819		1,591		-		176,935
Non-owner occupied general purpose		325,621		590		3,846		-		330,057
Non-owner occupied special purpose		106,043		-		2,960		-		109,003
Retail Properties		51,015		597		1,122		-		52,734
Farm		10,899		1,218		1,210		-		13,327
Real estate - construction
Homebuilder		5,235		-		-		-		5,235
Land		12,258		-		-		-		12,258
Commercial speculative		51,991		-		-		-		51,991
All other		21,318		-		264		-		21,582
Real estate - residential
Investor		68,005		-		984		-		68,989
Multi-Family		183,046		-		430		-		183,476
Owner occupied		132,146		134		3,766		-		136,046
HELOC		124,185		139		1,985		-		126,309
Other 1		15,832		340		22		-		16,194
Total, excluding PCI loans	$	1,843,744	$	17,593	$	29,339	$	-	$	1,890,676
PCI loans, net of purchase accounting adjustments		825		-		8,310		-		9,135
Total	$	1,844,569	$	17,593	$	37,649	$	-	$	1,899,811

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, 2018			Special
	Pass		Mention		Substandard		Doubtful		Total
Commercial	$	305,993	$	8,193	$	137	$	-	$	314,323
Leases		78,806		-		-		-		78,806
Real estate - commercial
Owner occupied general purpose		157,334		1,660		5,278		-		164,272
Owner occupied special purpose		186,218		3,429		4,135		-		193,782
Non-owner occupied general purpose		284,818		202		8,366		-		293,386
Non-owner occupied special purpose		104,526		1,510		3,099		-		109,135
Retail Properties		44,805		-		1,783		-		46,588
Farm		11,307		1,249		1,222		-		13,778
Real estate - construction
Homebuilder		5,102		-		-		-		5,102
Land		2,744		-		-		-		2,744
Commercial speculative		55,410		-		-		-		55,410
All other		42,524		-		2,610		-		45,134
Real estate - residential
Investor		69,242		-		1,216		-		70,458
Multi-Family		195,249		-		979		-		196,228
Owner occupied		135,858		-		4,524		-		140,382
HELOC		138,553		-		1,889		-		140,442
Other 1		16,061		-		31		-		16,092
Total, excluding PCI loans	$	1,834,550	$	16,243	$	35,269	$	-	$	1,886,062
PCI loans, net of purchase accounting adjustments		907		2,906		7,152		-		10,965
Total	$	1,835,457	$	19,149	$	42,421	$	-	$	1,897,027

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

The Company had $425,000 and $448,000 in residential real estate loans in the process of foreclosure as of September 30, 2019 and December 31, 2018, 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 as of September 30, 2019, and the average recorded investment and interest income recognized for the three and nine months ended September 30, 2019:


							Three Months Ended				Nine Months Ended
	As of September 30, 2019						September 30, 2019				September 30, 2019
			Unpaid				Average		Interest		Average		Interest
	Recorded		Principal		Related		Recorded		Income		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized		Investment		Recognized
With no related allowance recorded
Commercial	$	-	$	-	$	-	$	-	$	-	$	-	$	-
Leases		74		75		-		43		-		37		-
Commercial real estate
Owner occupied general purpose		1,254		1,328		-		1,108		2		1,457		5
Owner occupied special purpose		1,591		1,748		-		1,045		-		993		-
Non-owner occupied general purpose		564		595		-		566		-		851		-
Non-owner occupied special purpose		2,960		3,575		-		2,960		-		1,480		-
Retail properties		1,122		1,159		-		1,130		-		561		-
Farm		-		-		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-		-		-
Land		-		-		-		-		-		-		-
Commercial speculative		-		-		-		-		-		-		-
All other		94		131		-		98		-		71		-
Residential
Investor		379		500		-		381		-		366		-
Multi-Family		-		-		-		-		-		-		-
Owner occupied		3,059		4,595		-		3,078		11		3,209		32
HELOC		1,032		1,407		-		1,075		-		958		1
Other 1		4		4		-		4		-		6		-
Total impaired loans with no recorded allowance		12,133		15,117		-		11,488		13		9,989		38

With an allowance recorded
Commercial		148		150		110		149		-		74		-
Leases		-		-		-		57		-		-		-
Commercial real estate
Owner occupied general purpose		125		125		36		395		3		260		11
Owner occupied special purpose		-		-		-		-		-		-		-
Non-owner occupied general purpose		55		55		1		55		2		1,577		4
Non-owner occupied special purpose		-		-		-		-		-		1,549		-
Retail properties		-		-		-		-		-		-		-
Farm		-		-		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-		-		-
Land		-		-		-		-		-		-		-
Commercial speculative		-		-		-		-		-		-		-
All other		-		-		-		-		-		29		-
Residential
Investor		791		791		10		795		13		799		35
Multi-Family		-		-		-		-		-		-		-
Owner occupied		3,280		3,280		55		3,321		37		3,478		117
HELOC		1,359		1,359		55		1,370		20		1,358		59
Other 1		18		20		7		19		-		21		-
Total impaired loans with a recorded allowance		5,776		5,780		274		6,161		75		9,145		226
Total impaired loans	$	17,909	$	20,897	$	274	$	17,649	$	88	$	19,134	$	264

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)

The following tables set forth the recorded investments, unpaid principal balance and related allowance, excluding purchased credit-impaired loans, by class of loans as of December 31, 2018, and the average recorded investment and interest income recognized for the three and nine months ended September 30, 2018:


							Three Months Ended				Nine Months Ended
	As of December 31, 2018						September 30, 2018				September 30, 2018
			Unpaid				Average		Interest		Average		Interest
	Recorded		Principal		Related		Recorded		Income		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized		Investment		Recognized
With no related allowance recorded
Commercial	$	-	$	-	$	-	$	-	$	-	$	-	$	-
Leases		-		-		-		-		-		-		-
Commercial real estate
Owner occupied general purpose		1,659		1,782		-		1,263		2		1,035		5
Owner occupied special purpose		395		530		-		417		-		375		-
Non-owner occupied general purpose		1,138		1,159		-		91		-		653		-
Non-owner occupied special purpose		-		-		-		-		-		-		-
Retail properties		-		-		-		-		-		-		-
Farm		-		-		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-		-		-
Land		-		-		-		-		-		-		-
Commercial speculative		-		-		-		-		-		-		-
All other		49		73		-		121		-		125		-
Residential
Investor		353		459		-		368		-		369		-
Multi-Family		-		-		-		-		-		2,361		-
Owner occupied		3,359		4,882		-		4,050		11		4,532		29
HELOC		884		1,003		-		687		-		880		1
Other 1		7		7		-		15		-		10		-
Total impaired loans with no recorded allowance		7,844		9,895		-		7,012		13		10,340		35

With an allowance recorded
Commercial		-		-		-		-		-		-		-
Leases		-		-		-		-		-		-		-
Commercial real estate
Owner occupied general purpose		396		396		3		259		22		259		22
Owner occupied special purpose		-		-		-		-		-		-		-
Non-owner occupied general purpose		3,098		4,038		97		-		-		-		-
Non-owner occupied special purpose		3,099		3,575		139		3,099		-		1,550		-
Retail properties		-		-		-		-		-		-		-
Farm		-		-		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-		-		-
Land		-		-		-		-		-		-		-
Commercial speculative		-		-		-		-		-		-		-
All other		57		58		1		30		-		29		-
Residential
Investor		808		808		4		812		11		820		33
Multi-Family		-		-		-		-		-		-		-
Owner occupied		3,676		3,679		46		3,678		35		3,576		108
HELOC		1,357		1,357		49		1,371		17		1,203		41
Other 1		24		25		13		14		-		13		-
Total impaired loans with a recorded allowance		12,515		13,936		352		9,263		85		7,450		204
Total impaired loans	$	20,359	$	23,831	$	352	$	16,275	$	98	$	17,790	$	239

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)

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-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 September 30, 2019					Nine Months Ended September 30, 2019
	# 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
Non-owner occupied general purpose
Other 1	-	$	-	$	-	1	$	58	$	55
Retail properties
Other 1	1		1,159		1,122	1		1,159		1,122
Real estate - residential
Owner occupied
HAMP 2	-		-		-	3		399		297
HELOC
HAMP 2	-		-		-	1		39		34
Other 1	-		-		-	1		39		38
Total	1	$	1,159	$	1,122	7	$	1,694	$	1,546

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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


	TDR Modifications					TDR Modifications
	Three Months Ended September 30, 2018					Nine Months Ended September 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 general purpose
Other 1	1	$	427	$	424	1	$	427	$	424
Owner occupied special purpose
Other 1						1		110		52
Real estate - residential
Owner occupied
HAMP 2	1		211		211	3		383		331
Other 1	1		34		29	1		34		29
HELOC
HAMP 2	1		26		26	1		26		26
Rate 3						1		24		24
Other 1	2		93		92	9		596		587
Total	6	$	791	$	782	17	$	1,600	$	1,473

1 Other: Change of terms from bankruptcy court.

2 HAMP: Home Affordable Modification Program.

3 Rate: Refers to interest rate reduction.

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 periods ended September 30, 2019 and September 30, 2018, 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 September 30, 2019 and September 30, 2018. The Company acquired non-PCI loans when it purchased the Chicago branch of Talmer Bank and Trust in late 2016 and in its acquisition of ABC Bank in 2018. The accretable discount recorded in the third quarter of 2019 totaled $1.0 million; the balance of the non-PCI loan discount was $6.6 million as of September 30, 2019. In the third quarter of 2018, the accretable discount totaled $775,000; the balance of the non-PCI loan discount was $9.6 million as of September 30, 2018. The accretable discount recorded for the nine months ended 2019 totaled $1.8 million; the balance of the non-PCI loan discount was $6.6 million as of September 30, 2019. For the nine months ended 2018, the accretable discount totaled $2.0 million; the balance of the non-PCI loan discount was $9.6 million as of September 30, 2018.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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


Purchased Accounting Accretion

For the Three Months Ended	Accretable Discount- Non-PCI Loans		Accretable Discount- PCI Loans		Non-Accretable Discount- PCI Loans		Total
Beginning balance, July 1, 2019	$	1,216	$	931	$	5,500	$	7,647
Accretion		(217)		(218)		(606)		(1,041)
Transfer		-		1		(1)		-
Ending balance, September 30, 2019	$	999	$	714	$	4,893	$	6,606



For the Three Months Ended	Accretable Discount- Non-PCI Loans		Accretable Discount- PCI Loans		Non-Accretable Discount- PCI Loans		Total
Beginning balance, July 1, 2018	$	2,995	$	1,373	$	6,403	$	10,771
Accretion		(312)		(129)		(334)		(775)
Transfer		(373)		(26)		-		(399)
Ending balance, September 30, 2018	$	2,310	$	1,218	$	6,069	$	9,597


For the Nine Months Ended	Accretable Discount - Non-PCI Loans		Accretable Discount - PCI Loans		Non-Accretable Discount - PCI Loans		Total
Beginning balance, January 1, 2019	$	1,867	$	1,099	$	5,969	$	8,935
Accretion		(868)		(340)		(606)		(1,814)
Charge-offs		-		(48)		(467)		(515)
Transfer		-		3		(3)		-
Ending balance, September 30, 2019	$	999	$	714	$	4,893	$	6,606


For the Nine Months Ended	Accretable Discount - Non-PCI Loans		Accretable Discount - PCI Loans		Non-Accretable Discount - PCI Loans		Total
Beginning balance, January 1, 2018	$	835	$	-	$	-	$	835
Purchases		3,182		1,551		6,536		11,269
Accretion		(1,334)		(305)		(334)		(1,973)
Transfer		(373)		(28)		(133)		(534)
Ending balance, September 30, 2018	$	2,310	$	1,218	$	6,069	$	9,597

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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 nine months ended September 30, 2019, 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 September 30, 2019
Beginning balance	$	3,377	$	961	$	10,517	$	820	$	1,790	$	1,335	$	572	$	19,372
Charge-offs		20		47		159		7		3		19		142		397
Recoveries		10		-		12		-		22		21		61		126
(Release) Provision		(49)		66		(88)		(7)		56		(74)		646		550
Ending balance	$	3,318	$	980	$	10,282	$	806	$	1,865	$	1,263	$	1,137	$	19,651

Nine months ended September 30, 2019
Beginning balance	$	2,832	$	734	$	10,470	$	969	$	1,931	$	1,449	$	621	$	19,006
Charge-offs		99		47		432		8		21		298		311		1,216
Recoveries		46		-		47		1		86		79		152		411
Provision (Release)		539		293		197		(156)		(131)		33		675		1,450
Ending balance	$	3,318	$	980	$	10,282	$	806	$	1,865	$	1,263	$	1,137	$	19,651

Ending balance: Individually evaluated for impairment	$	110	$	-	$	37	$	-	$	65	$	55	$	7	$	274
Ending balance: Collectively evaluated for impairment		3,208		980		9,690		806		1,800		1,208		1,113		18,805
Ending balance: Acquired and accounted for ASC 310-30		-		-		555		-		-		-		17		572
Total ending allowance balance	$	3,318	$	980	$	10,282	$	806	$	1,865	$	1,263	$	1,137	$	19,651

Loans:
Ending balance: Individually evaluated for Impairment	$	148	$	74	$	7,671	$	94	$	7,509	$	2,391	$	22	$	17,909
Ending balance: Collectively evaluated for impairment		333,516		108,078		819,109		90,972		381,002		123,918		16,172		1,872,767
Ending balance: Acquired and accounted for ASC 310-30		-		-		3,933		637		4,565		-		-		9,135
Total ending loans balance	$	333,664	$	108,152	$	830,713	$	91,703	$	393,076	$	126,309	$	16,194	$	1,899,811

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

Changes in the allowance for loan and lease losses by segment of loans based on method of impairment for three and nine months ended September 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 September 30, 2018
Beginning balance	$	2,676	$	634	$	10,537	$	1,398	$	1,818	$	1,390	$	868	$	19,321
Charge-offs		7		-		201		-		-		49		115		372
Recoveries		32		-		37		32		83		139		56		379
Provision (Release)		96		31		(144)		(374)		67		(372)		696		-
Ending balance	$	2,797	$	665	$	10,229	$	1,056	$	1,968	$	1,108	$	1,505	$	19,328

Nine months ended September 30, 2018
Beginning balance	$	2,453	$	692	$	9,522	$	923	$	1,846	$	1,446	$	579	$	17,461
Charge-offs		38		13		609		(16)		(55)		141		316		1,046
Recoveries		141		-		425		35		1,099		277		208		2,185
Provision (Release)		241		(14)		891		82		(1,032)		(474)		1,034		728
Ending balance	$	2,797	$	665	$	10,229	$	1,056	$	1,968	$	1,108	$	1,505	$	19,328

Ending balance: Individually evaluated for impairment	$	-	$	-	$	185	$	42	$	59	$	61	$	26	$	373
Ending balance: Collectively evaluated for impairment		2,797		665		10,044		1,014		1,909		1,047		1,479		18,955
Ending balance: Acquired and accounted for ASC 310-30		-		-		-		-		-		-		-		-
Total ending allowance balance	$	2,797	$	665	$	10,229	$	1,056	$	1,968	$	1,108	$	1,505	$	19,328

Loans:
Ending balance: Individually evaluated for impairment	$	-	$	-	$	5,782	$	109	$	8,740	$	2,054	$	40	$	16,725
Ending balance: Collectively evaluated for impairment		306,407		70,661		798,402		112,764		384,858		119,968		14,277		1,807,337
Ending balance: Acquired and accounted for ASC 310-30		-		-		4,126		778		5,983		-		-		10,887
Total ending loan balance	$	306,407	$	70,661	$	808,310	$	113,651	$	399,581	$	122,022	$	14,317	$	1,834,949

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)

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				Nine Months Ended
	September 30,				September 30,
Other real estate owned	2019		2018		2019		2018
Balance at beginning of period	$	5,668	$	8,912	$	7,175	$	8,371
Property additions, net of acquisition adjustments		305		(217)		305		2,595
Property improvements		-		-		-		59
Less:
Proceeds from property disposals, net of participation purchase and of gains/losses		1,088		1,612		2,390		3,576
Period valuation adjustments		203		119		399		485
Other adjustments		-		-		9		-
Balance at end of period	$	4,682	$	6,964	$	4,682	$	6,964

Activity in the valuation allowance was as follows:


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2019		2018		2019		2018
Balance at beginning of period	$	8,061	$	8,348	$	8,027	$	8,208
Provision for unrealized losses		203		119		399		485
Reductions taken on sales		(798)		(456)		(960)		(682)
Balance at end of period	$	7,466	$	8,011	$	7,466	$	8,011

Expenses related to OREO, net of lease revenue includes:


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2019		2018		2019		2018
Gain on sales, net	$	(104)	$	(612)	$	(254)	$	(716)
Provision for unrealized losses		203		119		399		485
Operating expenses		(73)		133		184		502
Less:
Lease revenue		-		10		5		39
Net OREO expense	$	26	$	(370)	$	324	$	232

Note 7 – Deposits

Major classifications of deposits were as follows:


	September 30, 2019		December 31, 2018
Noninterest bearing demand	$	643,355	$	618,830
Savings		304,726		304,400
NOW accounts		413,291		425,878
Money market accounts		286,484		310,390
Certificates of deposit of less than $100,000		222,378		230,781
Certificates of deposit of $100,000 through $250,000		142,669		159,953
Certificates of deposit of more than $250,000		61,588		66,441
Total deposits	$	2,074,491	$	2,116,673

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Note 8 – Borrowings

The following table is a summary of borrowings as of September 30, 2019, and December 31, 2018. Junior subordinated debentures are discussed in detail in Note 9:


	September 30, 2019		December 31, 2018
Securities sold under repurchase agreements	$	48,870	$	46,632
Other short-term borrowings 1		84,000		149,500
Junior subordinated debentures		57,722		57,686
Senior notes		44,244		44,158
Notes payable and other borrowings		8,856		15,379
Total borrowings	$	243,692	$	313,355

1 Includes short-term FHLBC advances for both periods presented as well as the outstanding portion of an operating line of credit as of December 31, 2018, which totaled $4.0 million.

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 $48.9 million at September 30, 2019, and $46.6 million at December 31, 2018. The fair value of the pledged collateral was $62.4 million at September 30, 2019 and $72.8 million at December 31, 2018. At September 30, 2019, there were no customers 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 September 30, 2019, the Bank had $84.0 million in short-term advances outstanding under the FHLBC compared to $145.5 million outstanding as of December 31, 2018; $65.0 million and $10.0 million of the September 30, 2019, balance was issued at 2.02% and 2.04%, respectively, and the remaining $8.9 million was issued at rates ranging from 1.76% to 2.23%. The additional $4.0 million in other short-term borrowings as of December 31, 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; advances under the line can be outstanding up to 360 days from the date of issuance. This line of credit was repaid with operating cash on hand in late January 2019. The Bank also assumed $23.4 million of long-term FHLBC advances with the ABC Bank acquisition. At September 30, 2019, these advances have a total outstanding balance of $8.9 million and are scheduled to mature over the next seven years with interest rates ranging between 2.19% and 2.83%. FHLBC stock held at September 30, 2019 was valued at $4.5 million, and any potential FHLBC advances were collateralized by securities with a fair value of $54.9 million and loans with a principal balance of $610.3 million, which carried a FHLBC-calculated combined collateral value of $464.1 million. The Company had excess collateral of $277.0 million available to secure borrowings at September 30, 2019. The increase in collateral availability of 367.4% since December 2018 is due to the completion of an analysis of FHLBC loan collateral eligibility in the first quarter of 2019, which expanded the capacity of funding at the FHLBC as additional loan collateral was deemed acceptable.

The Company also has $44.2 million of senior notes outstanding, net of deferred issuance costs, as of September 30, 2019, and December 31, 2018. The senior notes were issued in December 2016 with a ten years maturity, 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 September 30, 2019, and December 31, 2018, unamortized debt issuance costs related to the senior notes were $756,000 and $842,000, 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. Distributions on the securities are payable quarterly at an annual rate of 7.80%, unless the Company

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

elects to defer such interest payments as permitted by the terms of the securities. 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. Upon conversion to a floating rate, a cash flow hedge was initiated which resulted in the total interest rate paid on the debt of 4.40% as of September 30, 2019, 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 September 30, 2019, and December 31, 2018, unamortized debt issuance costs related to the junior subordinated debentures were $657,000 and $692,000 respectively, and are included as a reduction to the balance of the junior subordinated debentures on the Consolidated Balance Sheet. These deferred issuance costs will be amortized to interest expense over the 30-year term of the notes and are included in the Consolidated Statements of Income.

Note 10 – Equity Compensation Plans

Stock-based awards are outstanding under the Company’s 2008 Equity Incentive Plan (the “2008 Plan”), the Company’s 2014 Equity Incentive Plan, as amended (the “2014 Plan”), and the Company’s 2019 Equity Incentive Plan (the “2019 Plan” and together with the 2008 Plan and the 2014 Plan, the “Plans”). The 2019 Plan was approved at the May 2019 annual stockholders’ meeting and the number of authorized shares under the 2019 Plan is fixed at 600,000. Following approval of the 2014 Plan, no further awards were to be granted under the 2008 Plan or any other prior Company equity compensation plan, and following the approval of the 2019 Plan, no further awards will be granted under the 2014 Plan. The 2019 Plan authorizes the granting of qualified stock options, non-qualified stock options, restricted stock, restricted stock units, and stock appreciation rights (“SARs”). Awards may be granted to selected directors, officers, employees or eligible service providers under the 2019 Plan at the discretion of the Compensation Committee of the Company’s Board of Directors. As of September 30, 2019, 433,894 shares remained available for issuance under the 2019 Plan.

There were 4,500 stock options exercised and no stock options granted in the nine months ended September 30, 2019, and no stock options granted or exercised in the nine months ended September 30, 2018. 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 nine months ended September 30, 2019, is as follows:


				Weighted-
		Weighted		Average
		Average		Remaining
		Exercise		Contractual	Aggregate
	Shares	per Price		Term (years)	Intrinsic Value
Beginning outstanding	4,500	$	7.49	0.1	$	25
Canceled	-		-	-		-
Exercised	(4,500)		7.49	-		(27)
Expired	-		-	-		-
Ending outstanding	-	$	-	-	$	-

Exercisable at end of period	-	$	-	-	$	-

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.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Under the 2019 Plan, unless otherwise provided in an award agreement, upon the occurrence of a change in control, all stock options and SARs then held by the participant will become fully exercisable immediately if, and all stock awards and cash incentive awards will become fully earned and vested immediately if, (i) the 2019 Plan is not an obligation of the successor entity following a change in control or (ii) the 2019 Plan is an obligation of the successor entity following a change in control and the participant incurs a termination of service without cause or for good reason following the change in control. Notwithstanding the immediately preceding sentence, if the vesting of an award is conditioned upon the achievement of performance measures, then such vesting will generally be subject to the following: if, at the time of the change in control, the performance measures are less than 50% attained (pro rata based upon the time of the period through the change in control), the award will become vested and exercisable on a fractional basis with the numerator being equal to the percentage of attainment and the denominator being 50%; and if, at the time of the change in control, the performance measures are at least 50% attained (pro rata based upon the time of the period through the change in control), the award will become fully earned and vested immediately upon 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. Awards of restricted stock 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. Awards of 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 166,106 restricted stock units issued under the 2019 Plan during the nine months ended September 30, 2019. There were 254,281 restricted stock units issued under the 2014 Plan during the nine months ended September 30, 2018. Compensation expense is recognized over the vesting period of the restricted stock unit based on the market value of the award on the issue date. Total compensation cost that has been recorded for the Plans was $1.9 million and $1.7 million in the first nine months of 2019 and 2018, respectively.

A summary of changes in the Company’s unvested restricted awards for the nine months ended September 30, 2019, is as follows:


	September 30, 2019
		Weighted
	Restricted	Average
	Stock Shares	Grant Date
	and Units	Fair Value
Unvested at January 1	552,281	$	11.30
Granted	166,106		12.77
Vested	(123,937)		7.43
Forfeited	-		-
Unvested at September 30	594,450	$	12.52

Total unrecognized compensation cost of restricted awards was $3.6 million as of September 30, 2019, which is expected to be recognized over a weighted-average period of 1.97 years.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Note 11 – Earnings Per Share

The earnings per share, both basic and diluted, are included below as of September 30:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2019		2018		2019		2018
Basic earnings per share:
Weighted-average common shares outstanding		29,899,063		29,747,078		29,880,511		29,718,191
Net income	$	12,173	$	9,642	$	29,919	$	25,392
Basic earnings per share	$	0.41	$	0.32	$	1.00	$	0.85

Diluted earnings per share:
Weighted-average common shares outstanding		29,899,063		29,747,078		29,880,511		29,718,191
Dilutive effect of unvested restricted awards		539,270		563,781		510,454		525,627
Dilutive effect of stock options and warrants		-		73,032		-		53,476
Diluted average common shares outstanding		30,438,333		30,383,891		30,390,965		30,297,294
Net Income	$	12,173	$	9,642	$	29,919	$	25,392
Diluted earnings per share	$	0.40	$	0.32	$	0.98	$	0.84

The above 2018 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 September 30, 2018, and was considered 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. This warrant was not included as a dilutive factor as of September 30, 2019, due to its cashless exercise on January 16, 2019. As of the date of exercise, the Company’s closing market stock price was $14.23 per share, resulting in 45,836 shares being issued. The cashless warrant exercise resulted in a net $313,000 reduction to treasury stock as these shares were issued from stock held by the Company.

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 risk-based capital regulatory guidelines, the Bank’s Board of Directors has established an internal guideline requiring the Bank to 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 September 30, 2019, the Bank exceeded those thresholds.

At September 30, 2019, the Bank’s Tier 1 capital leverage ratio was 12.68%, an increase of 132 basis points from December 31, 2018, and is well above the 8.00% objective. The Bank’s total capital ratio was 15.72%, an increase of 158 basis points from December 31, 2018, and also well above the objective of 12.00%.

Bank holding companies are generally 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 September 30, 2019 and December 31, 2018.

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. The Basel III Rules are applicable to all banking organizations that are subject to minimum capital requirements, including federal and state banks and savings and loan associations, as well as to bank and savings and loan holding companies, other than “small bank holding companies” generally holding companies with consolidated assets of less than $3 billion. The Company is currently considered a “small bank holding company.” 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, 2018, under the heading “Supervision and Regulation.”

At September 30, 2019, and December 31, 2018, 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				Well Capitalized
					Adequacy with Capital				Under Prompt Corrective
	Actual				Conservation Buffer, if applicable 1				Action Provisions 2
	Amount		Ratio		Amount		Ratio		Amount		Ratio
September 30, 2019
Common equity tier 1 capital to risk weighted assets
Consolidated	$	240,643	10.89	%	$	154,683	7.000	%		N/A	N/A
Old Second Bank		325,983	14.83			153,869	7.000		$	153,869	6.50	%
Total capital to risk weighted assets
Consolidated		316,914	14.34			232,050	10.500			N/A	N/A
Old Second Bank		345,629	15.72			230,859	10.500			230,859	10.00
Tier 1 capital to risk weighted assets
Consolidated		297,268	13.45			187,865	8.500			N/A	N/A
Old Second Bank		325,983	14.83			186,841	8.500			186,841	8.00
Tier 1 capital to average assets
Consolidated		297,268	11.54			103,039	4.00			N/A	N/A
Old Second Bank		325,983	12.68			102,834	4.00			128,542	5.00

December 31, 2018
Common equity tier 1 capital to risk weighted assets
Consolidated	$	207,597	9.29	%	$	142,444	6.375	%		N/A	N/A
Old Second Bank		295,599	13.29			141,791	6.375		$	144,571	6.50	%
Total capital to risk weighted assets
Consolidated		282,126	12.63			220,648	9.875			N/A	N/A
Old Second Bank		314,600	14.14			219,637	9.875			222,417	10.00
Tier 1 capital to risk weighted assets
Consolidated		263,125	11.78			175,960	7.875			N/A	N/A
Old Second Bank		295,599	13.29			175,153	7.875			177,934	8.00
Tier 1 capital to average assets
Consolidated		263,125	10.08			104,415	4.00			N/A	N/A
Old Second Bank		295,599	11.36			104,084	4.00			130,105	5.00

1 As of September 30, 2019, amounts are shown inclusive of a capital conservation buffer of 2.50%; as compared to 1.875% at December 31, 2018. Under the Federal Reserve’s Small Bank Holding Company Policy Statement, the Company is not subject to the minimum capital adequacy and capital conservation buffer capital requirements at the holding company level, unless otherwise advised by the Federal Reserve (such capital requirements are applicable only at the Bank level). Although the minimum regulatory capital requirements are not applicable to the Company, we calculate these ratios for our own planning and monitoring purposes.

2 The prompt corrective action provisions are only applicable at the Bank level. 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 and were fully phased in as of January 1, 2019, the Bank must keep a capital conservation buffer of 2.50% above the new regulatory minimum capital requirements, which must consist entirely of Common Equity Tier 1 capital in order to avoid additional limitations on capital distributions and certain other payments.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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:

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

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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 fair value, less costs to sell. Fair values are based on third party appraisals of the property, resulting in a Level 3 classification, or an executed pending sales contract. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.

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

The tables below present the balance of assets and liabilities at September 30, 2019, and December 31, 2018, respectively, measured by the Company at fair value on a recurring basis:


	September 30, 2019
	Level 1		Level 2		Level 3		Total
Assets:
Securities available-for-sale
U.S. Treasury	$	4,038	$	-	$	-	$	4,038
U.S. government agencies		-		9,143		-		9,143
U.S. government agencies mortgage-backed		-		16,940		-		16,940
States and political subdivisions		-		232,854		5,873		238,727
Collateralized mortgage obligations		-		64,121		-		64,121
Asset-backed securities		-		83,182		-		83,182
Collateralized loan obligations		-		72,271		-		72,271
Loans held-for-sale		-		5,592		-		5,592
Mortgage servicing rights		-		-		5,361		5,361
Interest rate swap agreements		-		3,756		-		3,756
Mortgage banking derivatives		-		453		-		453
Total	$	4,038	$	488,312	$	11,234	$	503,584

Liabilities:
Interest rate swap agreements, including risk participation agreements	$	-	$	8,532	$	-	$	8,532
Total	$	-	$	8,532	$	-	$	8,532


	December 31, 2018
	Level 1		Level 2		Level 3		Total
Assets:
Securities available-for-sale
U.S. Treasury	$	3,923	$	-	$	-	$	3,923
U.S. government agencies		-		10,951		-		10,951
U.S. government agencies mortgage-backed		-		14,075		-		14,075
States and political subdivisions		-		265,902		8,165		274,067
Corporate bonds		-		-		-		-
Collateralized mortgage obligations		-		64,429		-		64,429
Asset-backed securities		-		109,514		-		109,514
Collateralized loan obligations		-		64,289		-		64,289
Loans held-for-sale		-		2,984		-		2,984
Mortgage servicing rights		-		-		7,357		7,357
Interest rate swap agreements		-		672		-		672
Mortgage banking derivatives		-		159		-		159
Total	$	3,923	$	532,975	$	15,522	$	552,420

Liabilities:
Interest rate swap agreements, including risk participation agreements	$	-	$	756	$	-	$	756
Total	$	-	$	756	$	-	$	756

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:


	Nine Months Ended September 30, 2019
	Securities available-for-sale
	Collateralized		States and		Mortgage
	Mortgage		Political		Servicing
	Obligation		Subdivisions		Rights
Beginning balance January 1, 2019	$	-	$	8,165	$	7,357
Transfers into Level 3		-		-		-
Transfers out of Level 3		-		-		-
Total gains or losses
Included in earnings		-		(25)		(2,384)
Included in other comprehensive income		-		898		-
Purchases, issuances, sales, and settlements
Purchases		-		17,643		-
Issuances		-		-		906
Settlements		-		(20,808)		(518)
Ending balance September 30, 2019	$	-	$	5,873	$	5,361


	Nine Months Ended September 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		32		-		636
Included in other comprehensive income		34		(805)		-
Purchases, issuances, sales, and settlements
Purchases		-		20,421		-
Issuances		-		-		997
Settlements		(770)		(24,366)		(446)
Ending balance September 30, 2018	$	1,564	$	9,511	$	8,131

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of September 30, 2019:

Weighted

Measured at fair value

Unobservable

Average

on a recurring basis:

Fair Value

Valuation Methodology

Inputs

Range of Input

of Inputs

Mortgage servicing rights

5,361

Discounted Cash Flow

Discount Rate

10.0% - 17.0%

10.1

Prepayment Speed

7.0 - 69.0%

16.6

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, 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

7,357

Discounted Cash Flow

Discount Rate

10.0 - 229.7%

10.2

Prepayment Speed

7.0 - 68.9%

9.6

In addition to the above, Level 3 fair value measurement included $5.9 million for state and political subdivisions representing various local municipality securities at September 30, 2019. This was classified as securities available-for-sale, and was 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 September 30, 2018, was $9.5 million and collateralized mortgage obligation balance in Level 3 was $1.6 million. 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 September 30, 2019, and December 31, 2018, respectively, the following tables provide the level of valuation assumptions used to determine each valuation and the carrying value of the related assets:


	September 30, 2019
	Level 1		Level 2		Level 3		Total
Impaired loans 1	$	-	$	-	$	5,502	$	5,502
Other real estate owned, net 2		-		-		4,682		4,682
Total	$	-	$	-	$	10,184	$	10,184

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 $5.8 million and a valuation allowance of $274,000 resulting in a decrease of specific allocations within the allowance for loan and lease losses of $78,000 for the nine months ended September 30, 2019.

2 OREO is measured at fair value, less costs to sell, and had a net carrying amount of $4.7 million, which is made up of the outstanding balance of $13.1 million, net of a valuation allowance of $8.1 million and a participation of $937,000 at September 30, 2019.


	December 31, 2018
	Level 1		Level 2		Level 3		Total
Impaired loans 1	$	-	$	-	$	12,163	$	12,163
Other real estate owned, net 2		-		-		7,175		7,175
Total	$	-	$	-	$	19,338	$	19,338

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 $12.5 million and a valuation allowance of $352,000, resulting in an increase of specific allocations within the allowance for loan and lease losses of $208,000 for the year December 31, 2018.

2 OREO is measured at fair value, less costs to sell, and had a net carrying amount of $7.2 million, which is made up of the outstanding balance of $16.0 million, net of a valuation allowance of $8.0 million and a participation of $900,000, at December 31, 2018.

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

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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. As of September 30, 2019 and 2018, the fair values of loans and leases are estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors. 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:


	September 30, 2019
	Carrying		Fair
	Amount		Value		Level 1		Level 2		Level 3
Financial assets:
Cash and due from banks	$	42,671	$	42,671	$	42,671	$	-	$	-
Interest bearing deposits with financial institutions		11,366		11,366		11,366		-		-
Securities available-for-sale		488,422		488,422		4,038		478,511		5,873
FHLBC and FRBC stock		10,711		10,711		-		10,711		-
Loans held-for-sale		5,592		5,592		-		5,592		-
Net loans		1,880,160		1,915,103		-		-		1,915,103
Accrued interest receivable		9,854		9,854		-		9,854		-

Financial liabilities:
Noninterest bearing deposits	$	643,355	$	643,355	$	643,355	$	-	$	-
Interest bearing deposits		1,431,136		1,431,267		-		1,431,267		-
Securities sold under repurchase agreements		48,870		48,870		-		48,870		-
Other short-term borrowings		84,000		84,000		-		84,000		-
Junior subordinated debentures		57,722		42,170		34,557		7,613		-
Senior notes		44,244		46,269		46,269		-		-
Note payable and other borrowings		8,856		8,856		-		8,856		-
Interest rate swap agreements		4,696		4,696		-		4,696		-
Borrowing interest payable		744		744		-		744		-
Deposit interest payable		950		950		-		950		-

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, 2018
	Carrying		Fair
	Amount		Value		Level 1		Level 2		Level 3
Financial assets:
Cash and due from banks	$	38,599	$	38,599	$	38,599	$	-	$	-
Interest bearing deposits with financial institutions		16,636		16,636		16,636		-		-
Securities available-for-sale		541,248		541,248		3,923		529,160		8,165
FHLBC and FRBC stock		13,433		13,433		-		13,433		-
Loans held-for-sale		2,984		2,984		-		2,984		-
Net loans		1,878,021		1,867,594		-		-		1,867,594
Accrued interest receivable		10,940		10,940		-		10,940		-

Financial liabilities:
Noninterest bearing deposits	$	618,830	$	618,830	$	618,830	$	-	$	-
Interest bearing deposits		1,497,843		1,495,614		-		1,495,614		-
Securities sold under repurchase agreements		46,632		46,632		-		46,632		-
Other short-term borrowings		149,500		149,500		-		149,500		-
Junior subordinated debentures		57,686		47,625		32,989		14,636		-
Senior notes		44,158		45,008		45,008		-		-
Note payable and other borrowings		15,379		15,379		-		15,379		-
Interest rate swap agreements		58		58		-		58		-
Borrowing interest payable		281		281		-		281		-
Deposit interest payable		973		973		-		973		-

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 2019 and 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 $256,000 will be reclassified as an increase 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

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 minimizes its net risk exposure resulting from such transactions. As the interest rate derivatives associated with this 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.

The Company also grants mortgage loan interest rate lock commitments to borrowers, subject to normal loan underwriting standards. The interest rate risk associated with these loan interest rate lock commitments is managed with contracts for future deliveries of loans as well as selling forward mortgage-backed securities contracts. Loan interest rate lock commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Commitments to originate residential mortgage loans held-for-sale and forward commitments to sell residential mortgage loans or forward MBS contracts are considered derivative instruments and changes in the fair value are recorded to mortgage banking revenue. Fair values are estimated based on observable changes in mortgage interest rates including mortgage-backed securities prices from the date of the commitment.

Disclosure of Fair Values of Derivative Instruments on the Balance Sheet

The Company entered into a forward starting interest rate swap on August 18, 2015, with an effective date of June 15, 2017. This transaction had a notional amount totaling $25.8 million as of December 31, 2018, was designated as a cash flow hedge of certain junior subordinated debentures and was determined to be fully effective during the period presented. As such, no amount of ineffectiveness has been included in net income. Therefore, the aggregate fair value of the swap is recorded in other liabilities with changes in fair value recorded in other comprehensive income, net of tax. The amount included in other comprehensive income would be reclassified to current earnings should all or a portion of the hedge no longer be considered effective. The Company expects the hedge to remain fully effective during the remaining term of the swap. The Bank will pay the counterparty a fixed rate and receive a floating rate based on three month LIBOR. The trust preferred securities changed from fixed rate to floating rate in June 15, 2017. The cash flow hedge has a maturity date of June 15, 2037.

The Bank also has interest rate derivative positions to assist with risk management that are not designated as hedging instruments. These derivative positions relate to transactions in which the Bank enters an interest rate swap with a client while at the same time entering into an offsetting interest rate swap with another financial institution. The Bank had $176,000 of cash collateral pledged with one correspondent financial institution to support interest rate swap activity at September 30, 2019; $11.3 million of investment securities were required to be pledged to two correspondent financial institutions. The Bank had $260,000 of cash collateral pledged with one correspondent financial institution to support interest rate swap activity at December 31, 2018; no investment securities were required to be pledged. At September 30, 2019, the notional amount of non-hedging interest rate swaps was $174.5 million with a weighted average maturity of 6.0 years. At December 31, 2018, the notional amount of non-hedging interest rate swaps was $188.9 million with a weighted average maturity of 6.6 years. The Bank offsets derivative assets and liabilities that are subject to a master netting arrangement.

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 September 30, 2019, and December 31, 2018.

Fair Value of Derivative Instruments


			September 30, 2019
	No. of Trans.	Notional Amount $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $
Derivatives designated as hedging instruments
Interest rate swaps	1	25,774	Other Assets	-	Other Liabilities	4,696
Total derivatives designated as hedging instruments				-		4,696

Derivatives not designated as hedging instruments
Interest rate swaps with commercial loan customers	24	174,531	Other Assets	3,756	Other Liabilities	3,756
Interest rate lock commitments and forward contracts	141	50,520	Other Assets	453	Other Liabilities	-
Other contracts	4	28,231	Other Assets	-	Other Liabilities	79
Total derivatives not designated as hedging instruments				4,209		3,835

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, 2018
	No. of Trans.	Notional Amount $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $
Derivatives designated as hedging instruments
Interest rate swaps	1	25,774	Other Assets	-	Other Liabilities	58
Total derivatives designated as hedging instruments				-		58

Derivatives not designated as hedging instruments
Interest rate swaps with commercial loan customers	25	188,931	Other Assets	672	Other Liabilities	672
Interest rate lock commitments and forward contracts	63	18,130	Other Assets	159	Other Liabilities	-
Other contracts	3	18,155	Other Assets	-	Other Liabilities	26
Total derivatives not designated as hedging instruments				831		698

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 $2.0 million as of September 30, 2019, and a loss in AOCI of $599,000 as of September 30, 2018. The amount of the loss reclassified from AOCI to interest income on the income statement totaled $12,000 and $29,000 for the three months ended September 30, 2019, and September 30, 2018, respectively. The amount of the loss reclassified from AOCI to interest income or interest expense on the income statement totaled $27,000 and $145,000 for the nine months ended September 30, 2019, and September 30, 2018, 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.

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.

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 September 30, 2019, and December 31, 2018.

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 is a summary of letter of credit commitments:


	September 30, 2019						December 31, 2018
	Fixed		Variable		Total		Fixed		Variable		Total
Letters of credit:
Borrower:
Financial standby	$	339	$	7,418	$	7,757	$	327	$	7,158	$	7,485
Commercial standby		-		354		354		-		397		397
Performance standby		571		6,312		6,883		532		6,381		6,913
		910		14,084		14,994		859		13,936		14,795
Non-borrower:
Performance standby		-		67		67		-		67		67
Total letters of credit	$	910	$	14,151	$	15,061	$	859	$	14,003	$	14,862

Table of Contents

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

Overview

The following discussion provides additional information regarding our operations for the three and nine months ended September 30, 2019, as compared to September 30, 2018, and our financial condition at September 30, 2019 and December 31, 2018. This discussion should be 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, 2018. The results of operations for the three and nine months ended September 30, 2019, are not necessarily indicative of future results. Dollar amounts presented in the following tables are in thousands, except per share data, and September 2019 and 2018 amounts are unaudited.

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 bank 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, DeKalb, DuPage, Kane, Kendall, 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 growth in total loans in the third quarter of 2019, compared to both the year ended December 31, 2018 and the third quarter of 2018, and we believe we are positioned for further loan 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 to 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. Overall stable market conditions over the past few years are reflected in the financials presented for the reporting period ended September 30, 2019.

The following provides an overview of some of the factors impacting our financial performance for the quarter and nine month period ending September 30, 2019:

Net income for the third quarter of 2019 was $12.2 million, or $0.40 per diluted share, compared to $9.6 million, or $0.32 per diluted share, for the third quarter of 2018. Net income for the nine months ended September 30, 2019, totaled $29.9 million, or $0.98 per diluted share, compared to $25.4 million, or $0.84 per diluted share for the nine months ended September 30, 2018.

Net interest and dividend income was $24.8 million for the third quarter of 2019, compared to $23.7 million for the third quarter September 30, 2018. Net interest and dividend income was $73.6 million for the nine months ended September 30, 2019, compared to $66.6 million for the like period in 2018. The increases in 2019 were primarily due to growth in our loan portfolio, as well as a more profitable loan product mix, with increases in our commercial, leases and real estate-commercial loan portfolios and reductions in our real estate-residential and construction loan portfolios.

Noninterest income was $11.9 million for the third quarter of 2019, compared to $7.8 million for the third quarter of 2018. The increase was primarily due to pretax securities gains, net, of $3.5 million in the third quarter of 2019, compared to $13,000 in the third quarter of 2018, as well as growth in net gain on sales of mortgage loans of $1.1 million, compared to the third quarter of 2018. This increase was partially offset by a $946,000 interest rate driven mark to market loss on mortgage servicing rights (“MSR”) recorded in the third quarter of 2019, compared to $11,000 of MSR losses recorded in the third quarter of 2018. Noninterest income was $26.6 million for the nine months ended September 30, 2019, which reflected a 6.9% increase from the like period in 2018, due primarily to a $4.1 million increase in income related to pretax securities

Table of Contents

gains, net, for the nine months ended September 30, 2019, partially offset by a $3.1 million interest rate driven mark to market loss on MSRs increase for the nine months ended September 30, 2019, compared to a $189,000 MSR gain recorded for the nine months ended September 30, 2018.

Noninterest expense was $20.0 million for the third quarter of 2019, compared to $18.7 million for the third quarter of 2018, an increase of $1.2 million, or 6.6%. Noninterest expense totaled $59.3 million for the nine months ended September 30, 2019, compared to $58.4 million for the like 2018 period, reflecting an increase of $923,000, or 1.6%. The increases in 2019 were due primarily to an increase in salaries and employee benefit expense related to recent hires within our commercial lending team, as well as growth in occupancy, furniture and equipment expense due to scheduled facilities repairs.

Income tax expense increased in the third quarter of 2019 compared to the like period in 2018, due primarily to the increase in pretax income of $3.4 million. The effective tax rate was 24.9% for both the third quarter of 2019 and 2018. Income tax expense for the nine months ended September 30, 2019 totaled $9.5 million, which was $2.5 million, or 35.9%, higher than the income tax expense for the nine months ended September 30, 2018, due primarily to the increase in pretax income of $7.0 million. The effective tax rate was 24.1% for the nine months ended September 30, 2019, compared to 21.6% for the nine months ended September 30, 2018.

Asset quality remained consistent with nonperforming loans as a percent of total loans remaining relatively steady at 0.7% as of September 30, 2019 and 0.6% as of September 30, 2018.

We added $11.4 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. As of September 30, 2019, PCI loans, net of purchase accounting adjustments, totaled $9.1 million, and PCI loans to total loans was 0.5%. As of September 30, 2018, PCI loans, net of purchase accounting adjustments, totaled $10.9 million, and PCI loans to total loans was 0.6%. We had no PCI loans before our acquisition of ABC Bank.

Critical Accounting Policies

Our 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 our 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, income taxes and the accounting related to loans acquired in business combinations. Our 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, 2018, 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, 2018. There have been no material changes to our significant accounting policies or the estimates made pursuant to those policies from those disclosed in our 2018 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.

Table of Contents

Results of Operations

Overview

Three months ended September 30, 2019 and 2018

Our income before taxes was $16.2 million in the third quarter of 2019 compared to $12.8 million in the third quarter of 2018. The $3.4 million increase in pretax income for the third quarter of 2019, compared to the like quarter in 2018, resulted in a $835,000 increase in income tax expense for the third quarter of 2019, compared to the like quarter in 2018. Our net income was $12.2 million, or $0.40 per diluted share, for the third quarter of 2019, compared to net income of $9.6 million, or $0.32 per diluted share, for the third quarter of 2018.

The increase in net income was driven by a $1.3 million increase in interest and dividend income in the third quarter of 2019, compared to the third quarter of 2018, primarily because of higher loan yields in the 2019 period due to growth in average volumes, partially offset by a $228,000 increase in interest expense. In addition, our noninterest income increased $4.1 million in the third quarter of 2019, compared to the like quarter in 2018, which was partially offset by a $1.2 million increase in noninterest expense in the third quarter of 2019, compared to the third quarter of 2018.

Management has remained diligent in reviewing our loan portfolio to analyze and determine if charge-offs are required. Average loan growth, including loans held for sale, in the third quarter of 2019 totaled $51.7 million, primarily in commercial loans and leases, compared to the third quarter of 2018. Management’s review of the loan portfolio resulted in $550,000 of provision expense in the third quarter of 2019, based on analysis of the allowance and loan portfolio held; no provision expense was recorded in the third quarter of 2018. Our allowance for loan and lease loss analysis methodology remained consistent, with no material changes incorporated in the third quarter of 2019 from the prior quarter.

Nine months ended September 30, 2019 and 2018

Our income before taxes was $39.4 million for the nine months ended September 30, 2019, compared to $32.4 million for the nine months ended September 30, 2018. The $7.0 million increase in pretax income for the nine months ended September 30, 2019, compared to the like period in 2018, resulted in a $2.5 million increase in income tax expense for the nine months ended September 30, 2019, compared to the like period in 2018.

Our net income was $29.9 million, or $0.98 per diluted share, for the nine months ended September 30, 2019, compared to net income of $25.4 million, or $0.84 per diluted share, for the nine months ended September 30, 2018. The increase in net income was driven by a $9.3 million increase in interest and dividend income for the nine months ended September 30, 2019, compared the like period of 2018, driven by increased average loan volumes due to organic loan and lease growth and a select HELOC portfolio purchase in late 2018, partially offset by a $2.4 million increase in interest expense and an additional $722,000 in provision expense. Also impacting net income was a $1.7 million increase in noninterest income for the nine months ended September 30, 2019, compared to the 2018 period, driven primarily by an increase in pretax securities gains, net, of $4.1 million for the nine months ended September 30, 2019, compared to the like 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 September 30, 2019 and 2018

Our net interest and dividend income increased by $1.1 million, from $23.7 million for the third quarter of 2018, to $24.8 million for the third quarter of 2019. Our interest and dividend income decreased $142,000, or 0.48%, for the third quarter 2019, compared to the second quarter of 2019, but reflected an increase of $1.3 million, or 4.5%, compared to the third quarter of 2018. Interest and dividend income (TE) increased by $1.2 million, or 4.1%, from $28.7 million for the third quarter of 2018, to $29.9 million for the third quarter of 2019.

Table of Contents

Average earning assets for the third quarter of 2019 were $2.42 billion, reflecting a decrease of $26.4 million compared to the second quarter of 2019, but an increase of $9.6 million compared to the third quarter of 2018. Total average loans, including loans held-for-sale, totaled $1.90 billion in the third quarter of 2019, which reflected a decrease of $1.9 million compared to the second quarter of 2019, but an increase of $52.9 million compared to the third quarter of 2018. The growth in average loan balances and resultant interest income in the year over year period was primarily due to an increase in commercial, lease and real estate-commercial loans stemming from organic growth, as well as a HELOC portfolio purchase of $20.7 million in late 2018. For the third quarter of 2019, yields on average securities decreased by 14 basis points and yields on average loans increased by 23 basis points, each compared to the third quarter of 2018, due primarily to the growth in loans partially funded by securities.

Average interest bearing liabilities decreased $59.8 million, or 3.5%, in the third quarter of 2019, compared to the second quarter of 2019, and decreased $96.6 million, or 5.5%, compared to third quarter of 2018. The reduction in average interest bearing deposits from the prior quarter and prior year periods was partially offset by growth in average noninterest bearing deposits of $6.3 million, compared to the prior quarter, and $25.9 million, compared to like 2018 quarter, primarily consisting of commercial demand deposits. Average other short-term borrowings, which primarily consist of FHLBC advances, decreased $18.1 million in the third quarter of 2019, compared to the second quarter of 2019, and increased $20.2 million compared to the third quarter of 2018. The average rate paid on short-term FHLBC advances was impacted by the reduction in interest rates in the third quarter of 2019, resulting in an average rate of 2.26% for the third quarter of 2019, compared to 2.47% for the second quarter of 2019 and 2.24% for the third quarter of 2018. In addition, we acquired notes payable and other borrowings in our acquisition of ABC Bank, consisting solely of long-term FHLBC advances, which resulted in increases to average interest bearing liabilities of $11.0 million for the third quarter of 2019, $13.1 million for the second quarter of 2019, and $20.8 million for the third quarter of 2018. The average cost of funds on these long-term advances was 3.22% for the third quarter of 2019, 3.28% for the second quarter of 2019, and 3.30% for the third quarter of 2018. The rate on our junior subordinated debentures was within a seven basis point range over the past year, reflecting an average rate of 6.41% for the third quarter of 2019, 6.47% for the second quarter of 2019, and 6.40% for the third quarter of 2018.

Our net interest margin, on a tax-equivalent (TE) basis, expressed as a percentage of average earning assets, was 4.14% for the third quarter of 2019, reflecting one basis point decrease from the second quarter of 2019, and an increase of 14 basis points from the third quarter of 2018. The average tax-equivalent yield on earning assets decreased to 4.90% for the third quarter of 2019, compared to 4.94% for the second quarter of 2019, but reflected an increase compared to 4.73% for the third quarter of 2018. The decreases in net interest margin and the yield on average earning assets for the third quarter of 2019, compared to the second quarter of 2019, was attributable to a decline in loan and security volumes and interest rate reductions in the third quarter of 2019. The cost of funds on interest bearing liabilities was 1.11% for the third quarter of 2019, 1.13% for the second quarter of 2019, and 1.00% for the third quarter of 2018. The decrease in our cost of funds for the linked quarter in the 2019 period was driven by declining interest bearing deposit volumes in the third quarter of 2019 and the decline in interest rates in the third quarter, specifically impacting the rates on FHLBC advances.

Nine months ended September 30, 2019 and 2018

Our net interest and dividend income increased by $7.0 million, from $66.6 million for the nine months ended September 30, 2018, to $73.6 million for the nine months ended September 30, 2019. Our interest and dividend income increased $9.3 million, or 11.9%, for the nine months ended September 30, 2019, compared to the nine months ended September 30, 2018. Interest and dividend income (TE) increased by $9.3 million from $80.3 million for the nine months ended September 30, 2018 to $89.5 million for the nine months ended September 30, 2019.

Average earning assets for the nine months ended September 30, 2019 were $2.43 billion, reflecting an increase of $109.0 million compared to the nine months ended September 30, 2018. The yield on average earning assets for the nine months ended September 30, 2019 was 4.91%, compared to 4.61% for the nine months ended September 30, 2018. Total average loans, including loans held-for-sale, totaled $1.90 billion for the nine months ended September 30, 2019, which reflected an increase of $143.7 million compared to the nine months ended September 30, 2018. The growth in average loan balances and the 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, organic loan growth and the rising interest rate environment for the majority of the year over year period. For the nine months ended September 30, 2019, yields on average securities increased by 16 basis points and yields on average loans increased by 30 basis points, each as compared to the nine months ended September 30, 2018, due primarily to the rising interest rate environment. The $3.5 million gain on sale recorded in the third quarter of 2019 was driven by the sale of approximately $57.2 million of tax exempt municipal securities, as the spread risk on these assets has increased considerably due to historically tight spreads in the sector. The security sales occurred to reduce the exposure related to this risk; these sale proceeds were partially used to purchase taxable municipal bonds, which had spread levels near their historical average.

Average interest bearing liabilities increased $18.1 million, or 1.07%, in the nine months ended September 30, 2019, compared to the nine months ended September 30, 2018. The reduction in average interest bearing deposits for the nine months ended September 30, 2019, compared to the like 2018 period, was partially offset by growth in average noninterest bearing deposits of $41.0 million, primarily consisting of commercial demand deposits. The increase was due primarily to increases in other short-term borrowings of

Table of Contents

$22.1 million, which primarily consist of FHLBC advances. The average rate paid on short-term FHLBC advances was impacted by the higher interest rate environment, resulting in an average rate of 2.42% for the nine months ended September 30, 2019, compared to 1.83% for the nine months ended September 30, 2018. In addition, we acquired notes payable and other borrowings in our acquisition of ABC Bank, consisting solely of long-term FHLBC advances, which resulted in an increase to average interest bearing liabilities of $13.1 million for the nine months ended September 30, 2019, and an increase of $13.6 million for the nine months ended September 30, 2018. The average cost of funds on these long-term advances was 3.18% for the nine months ended September 30, 2019, compared to 2.64% for the nine months ended September 30, 2018. The rate on our junior subordinated debentures was 6.47% for the nine months ended September 30, 2019, compared to 6.46% for the nine months ended September 30, 2018.

Our net interest margin (TE) for the nine months ended September 30, 2019, was 4.13% compared to 3.92% for the nine months ended September 30, 2018, reflecting a 21 basis point increase. The increase in net interest margin for the nine months ended September 30, 2019, compared to the nine months ended September 30, 2018, was due primarily to the ABC Bank acquisition and organic loan growth, as well as a shift to noninterest bearing deposit accounts, which partially offset increases in cost of funds due to the rising rate environment year over year.

We continue to observe competitive pressure to maintain reduced interest rates on loans retained at renewal. While our loan prices are targeted to achieve certain returns on equity, significant competition for commercial and industrial loans 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 our average consolidated balance sheet 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 2019 and 2018 to more appropriately compare returns on tax-exempt loans and securities to other earning assets.

Table of Contents


Analysis of Average Balances,
Tax Equivalent Income / Expense and Rates
(Dollars in thousands - unaudited)

	Quarters Ended
	September 30, 2019						June 30, 2019						September 30, 2018
	Average			Income /		Rate	Average			Income /		Rate	Average			Income /		Rate
	Balance			Expense		%	Balance			Expense		%	Balance			Expense		%
Assets
Interest earning deposits with financial institutions	$	21,425		$	119	2.20	$	19,053		$	111	2.34	$	17,975		$	84	1.85
Securities:
Taxable		260,842			2,296	3.49		229,263			2,223	3.89		268,015			2,491	3.69
Non-taxable (TE) 1		233,208			2,176	3.70		290,743			2,710	3.74		274,282			2,612	3.78
Total securities (TE) 1		494,050			4,472	3.59		520,006			4,933	3.80		542,297			5,103	3.73
Dividends from FHLBC and FRBC		10,398			154	5.88		11,317			156	5.53		8,905			121	5.39
Loans and loans held-for-sale 1, 2		1,895,454			25,159	5.27		1,897,324			24,958	5.28		1,842,561			23,421	5.04
Total interest earning assets		2,421,327			29,904	4.90		2,447,700			30,158	4.94		2,411,738			28,729	4.73
Cash and due from banks		34,315			-	-		33,618			-	-		34,608			-	-
Allowance for loan and lease losses		(19,452)			-	-		(19,435)			-	-		(19,696)			-	-
Other noninterest bearing assets		172,250			-	-		174,075			-	-		191,296			-	-
Total assets	$	2,608,440					$	2,635,958					$	2,617,946

Liabilities and Stockholders' Equity
NOW accounts	$	420,437		$	334	0.32	$	442,430		$	373	0.34	$	444,790		$	301	0.27
Money market accounts		282,797			269	0.38		288,698			262	0.36		319,492			250	0.31
Savings accounts		308,483			121	0.16		313,822			124	0.16		300,519			91	0.12
Time deposits		420,429			1,672	1.58		422,975			1,641	1.56		467,933			1,568	1.33
Interest bearing deposits		1,432,146			2,396	0.66		1,467,925			2,400	0.66		1,532,734			2,210	0.57
Securities sold under repurchase agreements		40,342			135	1.33		44,184			147	1.33		46,850			140	1.19
Other short-term borrowings		75,310			429	2.26		93,369			575	2.47		55,119			311	2.24
Junior subordinated debentures		57,716			933	6.41		57,704			931	6.47		57,669			930	6.40
Senior notes		44,222			682	6.12		44,196			672	6.10		44,121			672	6.04
Notes payable and other borrowings		10,973			89	3.22		13,101			107	3.28		20,768			173	3.30
Total interest bearing liabilities		1,660,709			4,664	1.11		1,720,479			4,832	1.13		1,757,261			4,436	1.00
Noninterest bearing deposits		651,863			-	-		645,580			-	-		625,982			-	-
Other liabilities		30,329			-	-		19,586			-	-		20,142			-	-
Stockholders' equity		265,539			-	-		250,313			-	-		214,561			-	-
Total liabilities and stockholders' equity	$	2,608,440					$	2,635,958					$	2,617,946
Net interest income (GAAP)				$	24,780					$	24,754					$	23,740
Net interest margin (GAAP)						4.06						4.06						3.91

Net interest income (TE) 1				$	25,240					$	25,326					$	24,293
Net interest margin (TE) 1						4.14						4.15						4.00
Interest bearing liabilities to earning assets		68.59	%					70.29	%					72.86	%

1 Tax equivalent basis is calculated using a marginal tax rate of 21% in 2019 and 2018. See the discussion entitled “Non-GAAP Presentations” below and the table on page 46 that provides a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.

2 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 46, and includes fees of $295,000, $184,000 and $197,000 for the third quarter of 2019, the second quarter of 2019, and the third quarter of 2018, respectively. Nonaccrual loans are included in the above-stated average balances.

Table of Contents


Analysis of Average Balances,
Tax Equivalent Income / Expense and Rates
(Dollars in thousands - unaudited)

	Nine Months Ended September 30,
	2019						2018
	Average			Income /		Rate	Average			Income /		Rate
	Balance			Expense		%	Balance			Expense		%
Assets
Interest earning deposits with financial institutions	$	19,783		$	344	2.32	$	17,000		$	230	1.81
Securities:
Taxable		242,417			6,933	3.82		268,640			7,053	3.51
Non-taxable (TE) 1		266,694			7,542	3.78		280,221			7,897	3.77
Total securities (TE) 1		509,111			14,475	3.80		548,861			14,950	3.64
Dividends from FHLBC and FRBC		11,056			459	5.55		8,815			338	5.13
Loans and loans held-for-sale 1 , 2		1,896,096			74,243	5.24		1,752,406			64,740	4.94
Total interest earning assets		2,436,046			89,521	4.91		2,327,082			80,258	4.61
Cash and due from banks		33,896			-	-		33,719			-	-
Allowance for loan and lease losses		(19,375)			-	-		(18,823)			-	-
Other noninterest bearing assets		175,998			-	-		178,228			-	-
Total assets	$	2,626,565					$	2,520,206

Liabilities and Stockholders' Equity
NOW accounts	$	437,025		$	1,086	0.33	$	439,283		$	715	0.22
Money market accounts		290,206			801	0.37		304,362			552	0.24
Savings accounts		310,018			367	0.16		288,499			220	0.10
Time deposits		429,403			4,931	1.54		437,401			4,187	1.28
Interest bearing deposits		1,466,652			7,185	0.65		1,469,545			5,674	0.52
Securities sold under repurchase agreements		43,210			431	1.33		43,951			323	0.98
Other short-term borrowings		88,918			1,611	2.42		66,802			916	1.83
Junior subordinated debentures		57,704			2,791	6.47		57,657			2,784	6.46
Senior notes		44,196			2,026	6.13		44,096			2,016	6.11
Notes payable and other borrowings		13,100			312	3.18		13,597			268	2.64
Total interest bearing liabilities		1,713,780			14,356	1.12		1,695,648			11,981	0.94
Noninterest bearing deposits		641,053			-	-		600,052			-	-
Other liabilities		21,285			-	-		16,619			-	-
Stockholders' equity		250,447			-	-		207,887			-	-
Total liabilities and stockholders' equity	$	2,626,565					$	2,520,206
Net interest income (GAAP)				$	73,570					$	66,598
Net interest margin (GAAP)						4.04						3.83

Net interest income (TE) 1				$	75,165					$	68,277
Net interest margin (TE) 1						4.13						3.92
Interest bearing liabilities to earning assets		70.35	%					72.87	%

2 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 46, and includes fees of $708,000 and $611,000 for the first nine months of 2019 and 2018, respectively. Nonaccrual loans are included in the above-stated average balances.

Reconciliation of Tax-Equivalent Non-GAAP Financial Measures

Net interest and dividend income (TE) and net interest income (TE) to average interest earning assets are non-GAAP measures that have been adjusted on a TE basis using a marginal rate of 21% for 2019 and 2018 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:

Table of Contents


	Three Months Ended									Nine Months Ended
	September 30,			June 30,			September 30,			September 30,
	2019			2019			2018			2019			2018
Net Interest Margin
Interest income (GAAP)	$	29,444		$	29,586		$	28,176		$	87,926		$	78,579
Taxable-equivalent adjustment:
Loans		3			3			5			11			21
Securities		457			569			548			1,584			1,658
Interest and dividend income (TE)		29,904			30,158			28,729			89,521			80,258
Interest expense (GAAP)		4,664			4,832			4,436			14,356			11,981
Net interest income (TE)	$	25,240		$	25,326		$	24,293		$	75,165		$	68,277
Net interest income (GAAP)	$	24,780		$	24,754		$	23,740		$	73,570		$	66,598
Average interest earning assets	$	2,421,327		$	2,447,700		$	2,411,738		$	2,436,046		$	2,327,082
Net interest margin (GAAP)		4.06	%		4.06	%		3.91	%		4.04	%		3.83	%
Net interest margin (TE)		4.14	%		4.15	%		4.00	%		4.13	%		3.92	%

Noninterest Income

Three months ended September 30, 2019 and 2018

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


							3rd Quarter 2019
Noninterest Income	Three Months Ended						Percent Change From
	September 30,		June 30,		September 30,		June 30,	September 30,
	2019		2019		2018		2019	2018
Trust income	$	1,730	$	1,739	$	1,644	(0.5)	5.2
Service charges on deposits		2,020		1,959		1,923	3.1	5.0
Residential mortgage banking revenue
Secondary mortgage fees		282		203		199	38.9	41.7
Mortgage servicing rights mark to market (loss)		(946)		(1,137)		(11)	16.8	N/M
Mortgage servicing income		460		491		471	(6.3)	(2.3)
Net gain on sales of mortgage loans		2,074		1,163		965	78.3	114.9
Total residential mortgage banking revenue		1,870		720		1,624	159.7	15.1
Securities gain, net		3,463		986		13	251.2	N/M
Increase in cash surrender value of BOLI		267		320		347	(16.6)	(23.1)
Debit card interchange income		1,124		1,166		1,135	(3.6)	(1.0)
Other income		1,459		1,253		1,128	16.4	29.3
Total noninterest income	$	11,933	$	8,143	$	7,814	46.5	52.7

Noninterest income for the third quarter of 2019 increased $3.8 million, or 46.5%, compared to the second quarter of 2019, and increased $4.1 million, or 52.7%, compared to the third quarter of 2018.

The $3.8 million increase in noninterest income in the third quarter of 2019, compared to the second quarter of 2019, was driven primarily by a $2.5 million increase in pretax securities gain, net, in the third quarter of 2019, primarily due to tax exempt security sales in the quarter. In addition, aggregate increases of $1.4 million were reflected in the third quarter of 2019 in service charges on deposits, total residential mortgage banking revenue, and other income, compared to the second quarter of 2019. Due to interest rate driven valuation reductions, income related to the cash surrender value of BOLI decreased $53,000 in the third quarter of 2019, compared to the prior linked quarter.

The $4.1 million increase in noninterest income for the third quarter of 2019, compared to the third quarter of 2018, was primarily driven by a $3.5 million increase in pretax securities gains, net, in the third quarter of 2019, as well as growth in net gain on sales of mortgage loans of $1.1 million, compared to the third quarter of 2018. In addition, service charges on deposits, total residential mortgage banking income, and other income reflected increases in the year over year period. These increases were partially offset by a $946,000 interest rate driven mark to market loss on mortgage servicing rights (“MSR”) recorded in the third quarter of 2019, compared to $11,000 of MSR losses recorded in the third quarter of 2018.

Table of Contents

Nine months ended September 30, 2019 and 2018

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


Noninterest Income	Nine Months Ended				YTD
	September 30,		September 30,		Percent
	2019		2018		Change
Trust income	$	4,955	$	4,784	3.6
Service charges on deposits		5,841		5,284	10.5
Residential mortgage banking revenue
Secondary mortgage fees		621		556	11.7
Mortgage servicing rights mark to market (loss) gain		(2,902)		189	N/M
Mortgage servicing income		1,408		1,550	(9.2)
Net gain on sales of mortgage loans		3,999		3,122	28.1
Total residential mortgage banking revenue		3,126		5,417	(42.3)
Securities gain, net		4,476		360	N/M
Increase in cash surrender value of BOLI		1,045		946	10.5
Debit card interchange income		3,277		3,279	(0.1)
Other income		3,838		3,755	2.2
Total noninterest income	$	26,558	$	24,851	6.9

N/M - Not meaningful

Noninterest income for the nine months ended September 30, 2019 increased $1.7 million, or 6.9%, compared to the nine months ended September 30, 2018. The increase in noninterest income for the nine months ended September 30, 2019, compared to the prior year period, was primarily driven by a $4.1 million increase in pretax securities gains, net. This increase was partially offset by the $2.3 million decrease in total residential mortgage banking revenue, which included a $3.1 million increase in the interest rate driven mark to market loss on MSRs for the nine months ended September 30, 2019, compared to a $189,000 MSR gain recorded for the nine months ended September 30, 2018, due to the impact of changes in interest rates.

Noninterest Expense

Three months ended September 30, 2019 and 2018

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


										3rd Quarter 2019
Noninterest Expense	Three Months Ended									Percent Change From
	September 30,			June 30,			September 30,			June 30,	September 30,
	2019			2019			2018			2019	2018
Salaries	$	9,460		$	9,004		$	8,509		5.1	11.2
Officers incentive		923			893			820		3.4	12.6
Benefits and other		1,679			1,690			1,836		(0.7)	(8.6)
Total salaries and employee benefits		12,062			11,587			11,165		4.1	8.0
Occupancy, furniture and equipment expense		2,235			1,925			1,782		16.1	25.4
Computer and data processing		1,490			1,524			1,247		(2.2)	19.5
FDIC insurance		(114)			116			162		(198.3)	(170.4)
General bank insurance		270			236			230		14.4	17.4
Amortization of core deposit intangible asset		157			121			136		29.8	15.4
Advertising expense		360			381			492		(5.5)	(26.8)
Debit card interchange expense		279			233			320		19.7	(12.8)
Legal fees		111			243			243		(54.3)	(54.3)
Other real estate owned expense, net		26			248			(370)		(89.5)	(107.0)
Other expense		3,078			3,512			3,304		(12.4)	(6.8)
Total noninterest expense	$	19,954		$	20,126		$	18,711		(0.9)	6.6
Efficiency ratio (GAAP) 1		59.46	%		61.91	%		60.06	%
Adjusted efficiency ratio (non-GAAP) 2		58.53	%		60.66	%		59.11	%

Table of Contents

1 The efficiency ratio shown in the table above is a GAAP financial measure calculated as noninterest expense, excluding OREO expenses and amortization of core deposits, divided by the sum of net interest income and total noninterest income less net gains and losses on securities and any BOLI death benefit recorded.

2 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 any BOLI death benefit, and includes a tax equivalent adjustment on the increase in cash surrender value of BOLI recorded.

See the section entitled “Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures” on page 49 for a reconciliation of this non-GAAP measure to the most comparable GAAP equivalent.

Noninterest expense for the third quarter of 2019 decreased $172,000, or 0.9%, compared to the second quarter of 2019, and increased $1.2 million, or 6.6%, compared to the third quarter of 2018.

The decrease in noninterest expense in the third quarter of 2019, compared to the second quarter of 2019, was primarily attributable to a $222,000 decrease in other real estate expense, net, and a decrease of $434,000 in other expense due to decline in appraisal and commercial loan related fees, consulting fees, and the timing of audit fees. FDIC insurance also reflected a decrease in the third quarter of 2019, compared to the second quarter of 2019, due to an assessment credit being issued through the first quarter of 2020.

The increase in noninterest expense in the third quarter of 2019, compared to the third quarter of 2018, is primarily attributable to growth in salaries and employee benefits primarily related to recent hires within our commercial lending team, as well as growth in occupancy, furniture and equipment expense due to scheduled facilities maintenance, and net gains on the sale of OREO in the third quarter of 2018 that were not repeated in the third quarter of 2019. Partially offsetting the year over year increases were aggregate reductions of $807,000 in FDIC insurance, advertising expenses, legal fees, debit card interchange expense, and other expenses, compared to the third quarter of 2018.

Nine months ended September 30, 2019 and 2018

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


Noninterest Expense	Nine Months Ended						YTD
	September 30,			September 30,			Percent
	2019			2018			Change
Salaries	$	27,098		$	25,547		6.1
Officers incentive		2,698			2,347		15.0
Benefits and other		5,465			5,833		(6.3)
Total salaries and employee benefits		35,261			33,727		4.5
Occupancy, furniture and equipment expense		6,149			4,992		23.2
Computer and data processing		4,346			5,332		(18.5)
FDIC insurance		176			483		(63.6)
General bank insurance		756			780		(3.1)
Amortization of core deposit intangible asset		410			254		61.4
Advertising expense		975			1,325		(26.4)
Debit card interchange expense		659			902		(26.9)
Legal fees		480			688		(30.2)
Other real estate owned expense, net		324			232		39.7
Other expense		9,738			9,636		1.1
Total noninterest expense	$	59,274		$	58,351		1.6
Efficiency ratio (GAAP) 1		61.20	%		64.25	%
Adjusted efficiency ratio (non-GAAP) 2		60.03	%		59.10	%

Table of Contents

See the section entitled “Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures” on page 49 for a reconciliation of this non-GAAP measure to the most comparable GAAP equivalent.

Noninterest expense for the nine months ended September 30, 2019, increased $923,000, or 1.6%, compared to the nine months ended September 30, 2018, primarily due to the increase in salaries and employee benefits of $1.5 million and occupancy, furniture and equipment expense of $1.2 million compared to the nine months ended September 30, 2018.

Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures


	GAAP									Non-GAAP
		Three Months Ended									Three Months Ended
	September 30,			June 30,			September 30,			September 30,			June 30,			September 30,
	2019			2019			2018			2019			2019			2018
Efficiency Ratio / Adjusted Efficiency Ratio
Noninterest expense	$	19,954		$	20,126		$	18,711		$	19,954		$	20,126		$	18,711
Less amortization of core deposit		157			121			136			157			121			136
Less other real estate expense, net		26			248			(370)			26			248			(370)
Less acquisition related costs		N/A			N/A			N/A			-			-			(82)
Noninterest expense less adjustments	$	19,771		$	19,757		$	18,945		$	19,771		$	19,757		$	19,027

Net interest income	$	24,780		$	24,754		$	23,740		$	24,780		$	24,754		$	23,740
Taxable-equivalent adjustment:
Loans		N/A			N/A			N/A			3			3			5
Securities		N/A			N/A			N/A			457			569			548
Net interest income including adjustments		24,780			24,754			23,740			25,240			25,326			24,293
Noninterest income		11,933			8,143			7,814			11,933			8,143			7,814
Less securities gain, net		3,463			986			13			3,463			986			13
Taxable-equivalent adjustment:
Increase in cash surrender value of BOLI		N/A			N/A			N/A			71			85			92
Noninterest income (less) / including adjustments		8,470			7,157			7,801			8,541			7,242			7,893

Net interest income including adjustments plus noninterest income (less) / including adjustments	$	33,250		$	31,911		$	31,541		$	33,781		$	32,568		$	32,186
Efficiency ratio / Adjusted efficiency ratio		59.46	%		61.91	%		60.06	%		58.53	%		60.66	%		59.11	%

Income Taxes

We recorded tax expense of $4.0 million on $16.2 million of pretax income for the third quarter of 2019, compared to income tax expense of $3.0 million in the second quarter of 2019, and $3.2 million of income tax expense in the third quarter of 2018. The effective tax rate for the third quarter of 2019 was 24.9%, compared to 24.7% for the second quarter of 2019, and 24.9% for the third quarter of 2018.

We recorded tax expense of $9.5 million on $39.4 million of pretax income for the nine months ended September 30, 2019, compared to income tax expense of $7.0 million on $32.4 million of pretax income for the nine months ended September 30, 2018. The effective tax rate for the nine months ended September 30, 2019 was 24.1%, which was an increase from the effective tax rate of 21.6% for the nine months ended September 30, 2018, due to higher levels of taxable income in the nine months ended September 30, 2019, as the 2018 period included $1.0 million of proceeds from a nontaxable BOLI death benefit, and the 2019 period included lower levels of tax exempt securities income.

Income tax expense reflected all relevant statutory tax rates and GAAP accounting. There were no significant changes in our ability to utilize the deferred tax assets during the quarter or nine months ended September 30, 2019. We had no valuation reserve on the deferred tax assets as of September 30, 2019.

Financial Condition

Total assets decreased $61.7 million from $2.68 billion at December 31, 2018, to $2.61 billion at September 30, 2019, due primarily to a decrease of $52.8 million in securities available-for-sale, as well as $8.6 million decrease in the deferred tax assets, net. Total loans

Table of Contents

as of September 30, 2019, increased $2.8 million, or 0.1%, compared to December 31, 2018. Total deposits were $2.07 billion at September 30, 2019, a decrease of $42.2 million from December 31, 2018, primarily due to reductions in time, NOW and money market accounts, partially offset by an increase in noninterest bearing demand accounts.


							September 30, 2019
Securities	As of						Percent Change From
	September 30,		December 31,		September 30,		December 31,	September 30,
	2019		2018		2018		2018	2018
Securities available-for-sale, at fair value
U.S. Treasuries	$	4,038	$	3,923	$	3,854	2.9	4.8
U.S. government agencies		9,143		10,951		11,703	(16.5)	(21.9)
U.S. government agencies mortgage-backed		16,940		14,075		14,766	20.4	14.7
States and political subdivisions		238,727		274,067		272,264	(12.9)	(12.3)
Collateralized mortgage obligations		64,121		64,429		64,960	(0.5)	(1.3)
Asset-backed securities		83,182		109,514		109,173	(24.0)	(23.8)
Collateralized loan obligations		72,271		64,289		65,618	12.4	10.1
Total securities	$	488,422	$	541,248	$	542,338	(9.8)	(9.9)

Available-for-sale security sales during the nine months ended September 30, 2019 totaled $177.8 million and primarily consisted of asset-backed securities and state and political subdivisions, whereas purchases during the nine month period of 2019 totaled $136.1 million and were primarily tax exempt state and political subdivisions securities. During the nine months ended September 30, 2019, security sales resulted in net realized gains of $4.5 million, compared to $360,000 of security gains, net, for the nine months ended September 30, 2018.

Loans

Total loans were $1.90 billion as of September 30, 2019, an increase of $2.8 million from December 31, 2018. The increase in total loans in the first nine months of 2019 was due primarily to organic growth in our commercial, leases, and real estate-commercial loan portfolios, partially offset by reductions in our real estate-construction, real-estate residential and HELOC portfolios. Total loans increased $64.9 million from September 30, 2018 to September 30, 2019, due primarily to organic loan growth in our commercial, leases, and real estate-commercial portfolios, as well as a HELOC loan pool purchase of $20.7 million in November 2018.


							September 30, 2019
Loans	As of						Percent Change From
	September 30,		December 31,		September 30,		December 31,	September 30,
	2019		2018		2018		2018	2018
Commercial	$	333,664	$	314,323	$	306,407	6.2	8.9
Leases		108,152		78,806		70,661	37.2	53.1
Real estate - commercial		826,780		820,941		804,184	0.7	2.8
Real estate - construction		91,066		108,390		112,873	(16.0)	(19.3)
Real estate - residential		388,511		407,068		393,598	(4.6)	(1.3)
HELOC		126,309		140,442		122,022	(10.1)	3.5
Other 1		14,140		14,439		12,969	(2.1)	9.0
Total loans, excluding deferred loan costs and PCI loans		1,888,622		1,884,409		1,822,714	0.2	3.6
Net deferred loan costs		2,054		1,653		1,348	24.3	52.4
Total loans, excluding PCI loans		1,890,676		1,886,062		1,824,062	0.2	3.7
PCI loans, net of purchase accounting adjustments		9,135		10,965		10,887	(16.7)	(16.1)
Total loans	$	1,899,811	$	1,897,027	$	1,834,949	0.1	3.5

1 The “Other” class includes consumer and overdrafts.

The quality of our loan portfolio is impacted not only by our 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 estate lending (including commercial, construction, residential, and HELOCs) has been and continues to be a sizeable portion of our portfolio. These categories comprised 75.4% of the portfolio as of September 30, 2019, compared to 77.9% of the portfolio as of December 31, 2018. We continue to oversee and seek to manage our loan portfolio in accordance with interagency guidance on risk management.

Table of Contents

Asset Quality

We recorded a $550,000 provision for loan and lease losses for third quarter of 2019, compared to no provision for the third quarter of 2018. In the third quarter of 2019, we determined provision expense was necessary at a level slightly higher than our net charge-offs for the quarter, which were $271,000. Runoffs on our acquired loan portfolios are trending with expectations. Management estimates the amount of provision required on a quarterly basis and records the appropriate provision expense, or release of expense, 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. We do not consider our PCI loans, which showed evidence of deteriorated credit quality at acquisition, to be nonperforming assets as long as their cash flows and the timing of such cash flows continue to be estimable and probable of collection. Therefore, interest income is recognized through accretion of the difference between the carrying value of these loans and the present value of expected future cash flows. As a result, management has excluded PCI loans from the nonperforming loans in the table below. Remediation work continues in all segments. Nonperforming loans decreased by $2.9 million at September 30, 2019, to $13.4 million from $16.3 million at December 31, 2018. 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 0.7% as of September 30, 2019, from 0.9% as of December 31, 2018, and increased from 0.6% as of September 30, 2018. The distribution of our nonperforming loans is shown in the following table.


							September 30, 2019
Nonperforming Loans	As of						Percent Change From
	September 30,		December		September 30,		December	September 30,
	2019		2018		2018		2018	2018
Commercial	$	148	$	352	$	6	(58.0)	N/M
Leases		74		-		-	N/M	N/M
Real estate-commercial, nonfarm		7,600		9,738		5,699	(22.0)	33.4
Real estate-construction		94		455		109	(79.3)	(13.8)
Real estate-residential:
Investor		379		353		365	7.4	3.8
Multi-Family		-		179		73	(100.0)	(100.0)
Owner occupied		3,300		3,616		4,108	(8.7)	(19.7)
HELOC		1,785		1,614		1,379	10.6	29.4
Other 1		22		34		40	(35.3)	(45.0)
Total nonperforming loans	$	13,402	$	16,341	$	11,779	(18.0)	13.8

N/M - Not meaningful

1 The “Other” class includes consumer and overdrafts.

Table of Contents


Loan Charge-offs, net of recoveries	Three Months Ended
	September 30,		% of	June 30,		% of	September 30,		% of
	2019		Total 1	2019		Total 1	2018		Total 1
Commercial	$	10	3.7	$	61	15.5	$	(25)	357.1
Leases		47	17.3		-	-		-	-
Real estate-commercial, nonfarm
Owner general purpose		-	-		42	10.7		(6)	85.7
Owner special purpose		-	-		-	-		192	(2,742.9)
Non-owner general purpose		147	54.2		(12)	(3.0)		(22)	314.3
Non-owner special purpose		-	-		-	-		-	-
Retail properties		-	-		-	-		-	-
Total real estate-commercial, nonfarm		147	54.2		30	7.7		164	(2,342.9)
Real estate-commercial, farm		-	-		-	-		-	-
Real estate-construction
Homebuilder		-	-		-	-		-	-
Land		-	-		-	-		(23)	328.6
Commercial speculative		-	-		(2)	(0.5)		-	-
All other		7	2.6		1	0.3		(9)	128.6
Total real estate-construction		7	2.6		(1)	(0.2)		(32)	457.2
Real estate-residential
Investor		(6)	(2.2)		(3)	(0.8)		(18)	257.1
Multi-Family		-	-		-	-		(11)	157.1
Owner occupied		(13)	(4.8)		(11)	(2.8)		(54)	771.4
Total real estate-residential		(19)	(7.0)		(14)	(3.6)		(83)	1,185.6
HELOC		(2)	(0.7)		267	67.8		(90)	1,285.7
Other 2		81	29.9		51	12.8		59	(842.7)
Net charge-offs / (recoveries)	$	271	100.0	$	394	100.0	$	(7)	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 of $271,000 were recorded for the third quarter of 2019, compared to net charge-offs of $394,000 for the second quarter of 2019 and net recoveries of $7,000 for the third quarter of 2018, reflecting continuing management attention to credit quality and remediation efforts. 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.


							September 30, 2019
Classified Assets	As of						Percent Change From
	September 30,		December 31,		September 30,		December 31,	September 30,
	2019		2018		2018		2018	2018
Commercial	$	8,079	$	137	$	353	N/M	N/M
Leases		74		-		-	N/M	N/M
Real estate-commercial, nonfarm		12,525		22,661		21,008	(44.7)	(40.4)
Real estate-commercial, farm		1,210		1,222		1,241	(1.0)	(2.5)
Real estate-construction		264		2,610		282	(89.9)	(6.4)
Real estate-residential:
Investor		984		1,216		1,103	(19.1)	(10.8)
Multi-Family		430		979		3,177	(56.1)	(86.5)
Owner occupied		3,766		4,524		5,022	(16.8)	(25.0)
HELOC		1,985		1,889		1,829	5.1	8.5
Other 1		22		31		55	(29.0)	(60.0)
Total classified loans, excluding PCI loans		29,339		35,269		34,070	(16.8)	(13.9)
Other real estate owned		4,682		7,175		6,964	(34.7)	(32.8)
Total classified assets, excluding PCI loans		34,021		42,444		41,034	(19.8)	(17.1)
PCI, net of purchase accounting adjustments		9,135		10,965		10,887	(16.7)	(16.1)
Total classified assets	$	43,156	$	53,409	$	51,921	(19.2)	(16.9)

N/M - Not meaningful

1 The “Other” class includes consumer and overdrafts.

Table of Contents

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 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 we will sustain some loss if deficiencies remain uncorrected.

Total classified loans decreased as of September 30, 2019, from the levels at December 31, 2018 and September 30, 2018, primarily due to paydowns and upgrades of classified loans. Total classified assets reflected a decline as of September 30, 2019, compared to the level at December 31, 2018, and the level one year ago. 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 9.84% for the period ended September 30, 2019, compared to 13.49% as of December 31, 2018 and 13.48% as of September 30, 2018. The decrease in the classified assets ratio for period ended September 30, 2019, compared to December 31, 2018, is also due to a $2.3 million decrease in other real estate owned and the continuing accretion of PCI loans, net of purchase accounting adjustments.

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								Nine Months Ended
	September 30,			June 30,			September 30,			September 30,			September 30,
	2019			2019			2018			2019			2018
Allowance at beginning of period	$	19,372		$	19,316		$	19,321		$	19,006		$	17,461
Charge-offs:
Commercial		20			67			7			99			38
Leases		47			-			-			47			13
Real estate - commercial		159			42			201			432			609
Real estate - construction		7			1			-			8			(16)
Real estate - residential		3			-			-			21			(55)
HELOC		19			279			49			298			141
Other 1		142			85			115			311			316
Total charge-offs		397			474			372			1,216			1,046
Recoveries:
Commercial		10			6			32			46			141
Leases		-			-			-			-			-
Real estate - commercial		12			12			37			47			425
Real estate - construction		-			2			32			1			35
Real estate - residential		22			14			83			86			1,099
HELOC		21			12			139			79			277
Other 1		61			34			56			152			208
Total recoveries		126			80			379			411			2,185
Net charge-offs / (recoveries)		271			394			(7)			805			(1,139)
Provision (release) for loan and lease losses		550			450			-			1,450			728
Allowance at end of period	$	19,651		$	19,372		$	19,328		$	19,651		$	19,328

Average total loans (exclusive of loans held-for-sale)	$	1,890,992		$	1,894,454		$	1,839,341		$	1,893,025		$	1,749,589
Net charge-offs / (recoveries) to average loans		0.01	%		0.02	%		(0.00)	%		0.04	%		(0.07)	%
Allowance at period end to average loans		1.04	%		1.02	%		1.05	%		1.04	%		1.10	%

Ending balance: Individually evaluated for impairment	$	274		$	455		$	373		$	274		$	373
Ending balance: Collectively evaluated for impairment	$	18,805		$	18,513		$	18,955		$	18,805		$	18,955
Ending balance: Acquired and accounted for ASC 310-30	$	572		$	404		$	-		$	572		$	-

1 The “Other” class includes consumer and overdrafts.

Net charge-offs for the quarter ended September 30, 2019 totaled $271,000, compared to $394,000 for the quarter ended June 30, 2019, and net recoveries of $7,000 for the quarter ended September 30, 2018. The coverage ratio of the allowance for loan and lease losses to nonperforming loans was 146.6% as of September 30, 2019, which was a decrease from the coverage ratio of 153.0% as of June 30, 2019, and a decrease from 164.1% as of September 30, 2018. When measured as a percentage of average loans, our total allowance for loan and lease losses was 1.04% of quarterly average loans as of September 30, 2019 and 1.05% as of September 30, 2018. The total

Table of Contents

allowance for loan and lease losses as a percent of total period end loans was 1.16% as of September 30, 2019, excluding the loans acquired in our acquisition of ABC Bank and in our Talmer branch purchase.

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 purchased non-credit impaired loans (“non-PCI loans”), which refers to loans acquired in our acquisition that did not show signs of credit deterioration at acquisition, 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 $227.1 million as of September 30, 2019, net of purchase accounting adjustments of $1.0 million, which included $738,000 of credit discounts. At September 30, 2019, of our $19.7 million allowance for loan and lease losses, $1.4 million related to non-PCI loans and $572,000 for PCI loans. In management’s judgment, an adequate allowance for estimated losses has been established for inherent losses at September 30, 2019, 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, which refers to loans that showed evidence of deteriorated credit quality upon purchase, in our acquisition of ABC Bank. PCI loans totaled $9.1 million, net of purchase accounting adjustments, as of September 30, 2019, and included $4.9 million of credit discounts as of September 30, 2019. We 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 September 30, 2019, OREO decreased to $4.7 million, compared to $7.2 million at December 31, 2018, and $7.0 million at September 30, 2018. There was one property addition of $305,000 to the OREO portfolio in the third quarter of 2019. Property disposals in the third quarter of 2019 totaled $1.1 million due to six property sales. Nine valuation write-downs occurred in the third quarter of 2019 with an expense total of $203,000, compared to $119,000 of valuation write-downs recorded in the third quarter of 2018.


							September 30, 2019
OREO	Three Months Ended						Percent Change From
	September 30,		December 31,		September 30,		December 31,	September 30,
	2019		2018		2018		2018	2018
Balance at beginning of period	$	5,668	$	6,964	$	8,912	(18.6)	(36.4)
Property additions, net of acquisition adjustments		305		721		(217)	(57.7)	NM
Less:
Proceeds from property disposals, net of participation purchase and of gains/losses		1,088		414		1,612	162.8	(32.5)
Period valuation adjustments		203		96		119	111.5	70.6
Balance at end of period	$	4,682	$	7,175	$	6,964	(34.7)	(32.8)

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 $4.0 million, or approximately 86.0% of total OREO at September 30, 2019, 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
	September 30, 2019				December 31, 2018				September 30, 2018
		Amount	% of Total			Amount	% of Total			Amount	% of Total
Single family residence	$	-	0	%	$	1,137	16	%	$	638	9	%
Lots (single family and commercial)		4,045	86	%		4,310	60	%		4,310	62	%
Vacant land		41	1	%		470	6	%		470	7	%
Commercial property		596	13	%		1,258	18	%		1,546	22	%
Total other real estate owned	$	4,682	100	%	$	7,175	100	%	$	6,964	100	%

Table of Contents

Deposits and Borrowings


							September 30, 2019
Deposits	As of						Percent Change From
	September 30,		December 31,		September 30,		December 31,	September 30,
	2019		2018		2018		2018	2018
Noninterest bearing demand	$	643,355	$	618,830	$	621,580	4.0	3.5
Savings		304,726		304,400		298,073	0.1	2.2
NOW accounts		413,291		425,878		437,361	(3.0)	(5.5)
Money market accounts		286,484		310,390		310,452	(7.7)	(7.7)
Certificates of deposit of less than $100,000		222,378		230,781		235,272	(3.6)	(5.5)
Certificates of deposit of $100,000 through $250,000		142,669		159,953		163,716	(10.8)	(12.9)
Certificates of deposit of more than $250,000		61,588		66,441		65,916	(7.3)	(6.6)
Total deposits	$	2,074,491	$	2,116,673	$	2,132,370	(2.0)	(2.7)

Total deposits were $2.07 billion at September 30, 2019, which reflects a $42.2 million decrease from total deposits of $2.12 billion at December 31, 2018, and a decrease of $57.9 million from the $2.13 billion at September 30, 2018. The decrease in deposits at September 30, 2019, compared to December 31, 2018, was due primarily to declines in NOW accounts, money market accounts and certificates of deposit, which was partially offset by growth in noninterest bearing demand and savings accounts. The reduction in deposits in the year over year period reflected an aggregate decrease in NOW accounts, money markets, and time deposits of $86.3 million or 7.1%, partially offset by aggregate increases in demand deposits and savings accounts of $28.4 million, or 3.1% An increase in noninterest bearing demand deposits in the third quarter of 2019 compared to the second quarter of 2019 and the year over year like period 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, we obtained funding from other sources in all periods presented. Securities sold under repurchase agreements totaled $48.9 million at September 30, 2019, a $2.2 million, or 4.8%, increase from $46.6 million at December 31, 2018. We also recorded short-term borrowings of $84.0 million from the FHLBC at September 30, 2019, as compared to $149.5 million in short-term borrowings at December 31, 2018. We assumed $23.4 million of long-term FHLBC advances in our ABC Bank acquisition, with maturities scheduled over the next seven years and paying interest at rates of 1.60% to 2.83%. These long-term advances totaled $8.9 million as of September 30, 2019, compared to $15.4 million as of December 31, 2018.

The Company is indebted on senior notes totaling $44.2 million, net of deferred issuance costs, as of September 30, 2019. 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 4.40% as of September 30, 2019, as compared to 6.77%, which was the rate paid during the period prior to the June 15, 2017 rate reset.

Capital

As of September 30, 2019, total stockholders’ equity was $270.0 million, which was an increase of $40.9 million from $229.1 million as of December 31, 2018. This increase is directly attributable to net income of $29.9 million for the first nine months of 2019, and a change in accumulated other comprehensive net income (loss), which was a net loss of $4.1 million at December 31, 2018, and a net gain of $6.4 million as of September 30, 2019. In addition, we paid $896,000 of dividends to our common stockholders in the nine months ended September 30, 2019.

Our total stockholders’ equity in 2018 included $4.8 million related to the value of a ten-year warrant to purchase shares of our common stock, with an exercise price of $13.43 per share. We issued the warrant in January 2009 as part of our Series B preferred stock issuance. We redeemed all of our Series B preferred stock as of September 30, 2015. The warrant was subsequently sold at auction by the U.S. Treasury in June 2013 to a third party investor. The warrant was exercised on January 16, 2019, in a cashless transaction. As of the date of exercise, our closing market stock price was $14.23 per share, resulting in 45,836 shares being issued, and a net $313,000 reduction to treasury stock.

In the third quarter of 2019, our Board of Directors authorized a stock repurchase program, in which we may repurchase up to approximately 1.5 million shares (or approximately 5%) of our outstanding common stock over the next 18 months through open market purchases, trading plans established in accordance with U.S. Securities and Exchange Commission rules, privately negotiated transactions, or by other means. The actual means and timing of any repurchases, quantity of purchased shares and prices will be, subject to certain limitations, at the discretion of management and will depend on a number of factors, including, without limitation,

Table of Contents

market prices of our common stock, general market and economic condition, and applicable legal and regulatory requirements. These share purchases, if any, are anticipated to be funded by our cash on hand.

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 :


	Minimum Capital		Well Capitalized
	Adequacy with		Under Prompt
	Capital Conservation		Corrective Action		September 30,		December 31,		September 30,
	Buffer, if applicable 1		Provisions 2		2019		2018		2018
The Company
Common equity tier 1 capital ratio	7.00	%	N/A		10.89	%	9.29	%	9.12	%
Total risk-based capital ratio	10.50	%	N/A		14.34	%	12.63	%	12.57	%
Tier 1 risk-based capital ratio	8.50	%	N/A		13.45	%	11.78	%	11.67	%
Tier 1 leverage ratio	4.00	%	N/A		11.54	%	10.08	%	9.72	%

The Bank
Common equity tier 1 capital ratio	7.00	%	6.50	%	14.83	%	13.29	%	13.26	%
Total risk-based capital ratio	10.50	%	10.00	%	15.72	%	14.14	%	14.16	%
Tier 1 risk-based capital ratio	8.50	%	8.00	%	14.83	%	13.29	%	13.26	%
Tier 1 leverage ratio	4.00	%	5.00	%	12.68	%	11.36	%	11.05	%

1 Amounts are shown inclusive of a capital conservation buffer of 2.50%. Under the Federal Reserve’s Small Bank Holding Company Policy Statement, the Company is not subject to the minimum capital adequacy and capital conservation buffer capital requirements at the holding company level, unless otherwise advised by the Federal Reserve (such capital requirements are applicable only at the Bank level). Although the minimum regulatory capital requirements are not applicable to the Company, we calculate these ratios for our own planning and monitoring purposes.

2 The prompt corrective action provisions are only applicable at the Bank level.

As of September 30, 2019, the Company, on a consolidated basis, exceeded the minimum capital ratios to be deemed “well capitalized” and met the now fully phased-in capital conservation buffer requirements. In addition to the above regulatory ratios, our GAAP common equity to total assets ratio, which is used as a performance measurement for capital analysis and peer comparisons, increased from 8.56% at December 31, 2018, to 10.33% at September 30, 2019, due to net income generated for the first nine months of 2019, as well as a more favorable position related to unrealized gains on securities available-for-sale. Our GAAP tangible common equity to tangible assets ratio was 9.59% at September 30, 2019, compared to 7.81% as of December 31, 2018. Our non-GAAP tangible common equity to tangible assets ratio, which management also considers a valuable performance measurement for capital analysis, increased from 7.83% at December 31, 2018 to 9.61% at September 30, 2019.

On September 17, 2019, the federal banking agencies issued a final rule to provide an optional simplified measure of capital adequacy for qualifying community banking organizations, which we refer to as the community bank leverage ratio (“CBLR”) framework. Generally, under the CBLR framework, qualifying community banking organizations with total assets of less than $10 billion, and limited amounts of off-balance-sheet exposures and trading assets and liabilities, may elect whether to be subject to the CBLR framework if they have a CBLR of greater than 9%. Qualifying community banking organizations that elect to be subject to the CBLR framework and continue to meet all requirements under the framework would not be subject to risk-based or other leverage capital requirements and, in the case of an insured depository institution, would be considered to have met the well capitalized ratio requirements for purposes of the FDIC’s Prompt Corrective Action framework. The final rule will become effective on January 1, 2020. We are currently evaluating the CBLR framework and potential advantages and disadvantages that it may present for us.

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


	September 30, 2019				December 31, 2018
	GAAP		Non-GAAP		GAAP		Non-GAAP
Tangible common equity
Total Equity	$	270,021	$	270,021	$	229,081	$	229,081
Less: Goodwill and intangible assets		21,404		21,404		21,814		21,814
Add: Limitation of exclusion of core deposit intangible (80%)		N/A		560		N/A		642
Adjusted goodwill and intangible assets		21,404		20,844		21,814		21,172
Tangible common equity	$	248,617	$	249,177	$	207,267	$	207,909
Tangible assets

Table of Contents

Total assets	$	2,614,315		$	2,614,315		$	2,676,003		$	2,676,003
Less: Adjusted goodwill and intangible assets		21,404			20,844			21,814			21,172
Tangible assets	$	2,592,911		$	2,593,471		$	2,654,189		$	2,654,831

Common equity to total assets		10.33	%		10.33	%		8.56	%		8.56	%
Tangible common equity to tangible assets		9.59	%		9.61	%		7.81	%		7.83	%

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 us when reviewing risk based capital ratios and equity performance metrics.

Liquidity

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

Net cash inflows from operating activities were $37.5 million during the first nine months of 2019, compared with net cash inflows of $40.0 million in the same period of 2018. 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 nine months of 2019 and inflows for the 2018 like period. Interest paid, net of interest received, combined with changes in other assets and liabilities were a source of outflows for the first nine months of 2019 and inflows for 2018. 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.

Net cash inflows from investing activities were $74.6 million in the first nine months of 2019, compared to net cash inflows of $35.4 million in the same period in 2018. In the first nine months of 2019, securities transactions accounted for net inflows of $77.1 million, and the principal change on loans accounted for net outflows of $2.8 million. In the first nine months of 2018, securities transactions accounted for net inflows of $57.3 million, and net principal disbursed on loans accounted for net inflows of $10.0 million. Proceeds from claims on BOLI, net of premiums paid, accounted for net inflows of $1.2 million in the third quarter of 2018; there were no BOLI death benefits received in the third quarter of 2019. Proceeds from sales of OREO accounted for $2.6 and $4.3 million in investing cash inflows for the first nine months of 2019 and 2018, respectively.

Net cash outflows from financing activities in the first nine months of 2019 were $113.3 million, compared with net cash outflows of $81.0 million in the first nine months of 2018. Net deposit outflows in the first nine months of 2019 were $42.1 million compared to net deposit outflows of $39.1 million in the first nine months of 2018. Other short-term borrowings had net cash outflows of $65.5 million in the first nine months of 2019 and $44.0 million in the first nine months of 2018. Changes in securities sold under repurchase agreements accounted for $2.2 million in net inflows and $8.8 million in net inflows in the first nine months of 2019 and 2018, respectively.

Cash and cash equivalents for the nine months ended September 30, 2019, totaled $54.0 million, as compared to $50.3 million as of September 30, 2018. In addition to cash and cash equivalents on hand or held as deposits with other financial institutions, we rely on funding sources from customer deposits, cash flows from securities available-for-sale and loans, and a line of credit with the FHLBC to meet potential liquidity needs. These sources of liquidity are immediately available to satisfy any funding requirements due to depositor or borrower demands through the ordinary course of our business. Additional sources of funding include a $20 million undrawn line of credit held by the Company with a third party financial institution, as well as unpledged securities available-for-sale. As of September 30, 2019, our unused borrowing capacity from the FHLBC totaled $277.0 million, and unpledged securities available-for-sale totaled $159.6 million.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

As part of our normal operations, we are subject to interest-rate risk on the assets we invest in (primarily loans and securities) and the liabilities we fund (primarily customer deposits and borrowed funds). Fluctuations in interest rates may result in changes in the fair market values our financial instruments, cash flows, and net interest income. Like most financial institutions, we have an exposure to changes in both short-term and long-term interest rates.

In July, September and October 2019, the Federal Reserve lowered short-term interest rates by 0.25% for a total rate reduction of 0.75%. Generally, Federal Reserve actions have not had a significant impact on long-term rates. We manage interest rate risk within

Table of Contents

guidelines established by policy which are intended to limit the amount of rate exposure. In practice, we seek to manage our interest rate risk exposure well within our guidelines so that such exposure does not pose a material risk to our future earnings.

We manage various market risks in the normal course of our 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 our business activities and operations. In addition, since we do not hold a trading portfolio, we are not exposed to significant market risk from trading activities. Our interest rate risk exposures at December 31, 2018 and September 30, 2019 are outlined in the table below.

Our 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. Our asset-liability committee seeks to manage interest rate risk under a variety of rate environments by structuring our 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. We seek to monitor and manage interest rate risk within approved policy guidelines and limits.

We use simulation analysis to quantify the impact of various rate scenarios on our net interest income. Specific cash flows, repricing characteristics, and embedded options of the assets and liabilities held by us are incorporated into the simulation model. Earnings at risk are 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, 2018, we 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 September 2019 were similar compared to those of December 2018. The general balance sheet composition, both assets and liabilities, did not change appreciably during the quarter, which resulted in minimal change to our interest rate risk profile. 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 dropped by 0.50% during the quarter to 2.00% and 5.00%, respectively.

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. Because of recent declines in market interest rates, it was not possible to calculate a decrease of 2% because many of the market interest rates would fall below zero in that scenario.

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	%
September 30, 2019
Dollar change		N/A		$	(5,135)		$	(1,945)		$	1,128		$	2,218		$	4,136
Percent change		N/A			(5.6)	%		(2.1)	%		1.2	%		2.4	%		4.5	%

December 31, 2018
Dollar change	$	(12,303)		$	(5,356)		$	(2,062)		$	1,084		$	2,145		$	4,178
Percent change		(12.2)	%		(5.3)	%		(2.1)	%		1.1	%		2.1	%		4.2	%

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 September 30, 2019. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that as of September 30, 2019, 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.

Table of Contents

There were no changes in the Company’s internal controls over financial reporting during the quarter ended September 30, 2019, 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, 2018.

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

In September 2019, our Board of Directors authorized the repurchase of up to approximately 1.5 million shares of our common stock. No shares have been repurchased under such repurchase program since the board authorization.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable

Item 5. Other Information

None.

Item 6. Exhibits

Exhibits:






3.1	Bylaws of Old Second Bancorp, Inc. as amended and restated through August 20, 2019 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on August 21, 2019).

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 September 30, 2019, and December 31, 2018; (ii) Consolidated Statements of Income for the nine months ended September 30, 2019 and 2018; (iii) Consolidated Statements of Stockholders’ Equity for the nine months ended September 30, 2019 and 2018; (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2019 and 2018; 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: November 7, 2019

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 Operations 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

3.1 Bylaws of Old Second Bancorp, Inc. as amended and restated through August 20, 2019 (incorporated by reference to Exhibit 3.1 to the Companys Current Report on Form 8-K filed on August 21, 2019). 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 Sept. 30, 2019

Exhibits