MidWestOne Financial Group, Inc. Reports Third Quarter 2018 Financial Results

Donnerstag, 25.10.2018 23:20 von

PR Newswire

IOWA CITY, Iowa, Oct. 25, 2018 /PRNewswire/ -- MidWestOne Financial Group, Inc. (Nasdaq - MOFG) today reported its financial results for the third quarter of 2018. Net income for the third quarter of 2018 was $6.8 million, or $0.55 per diluted common share, compared to net income of $8.2 million, or $0.67 per diluted common share, for the second quarter of 2018 (the "linked quarter") and net income of $6.3 million, or $0.52 per diluted common share for the prior year period. The decrease in net income from the linked quarter was primarily due to higher noninterest expense partially offset by higher noninterest income and a lower provision for loan losses. The increase from the prior year period was primarily due to a lower provision for loan losses partially offset by lower net interest income and higher noninterest expense. Noninterest expense during the quarter was negatively impacted by the following:

  • $605 thousand of professional fees related to our planned merger with ATBancorp;
  • $585 thousand of occupancy expenses related to the write-down of a former branch facility; and
  • $274 thousand in compensation costs stemming from the retirement of the Company's Chief Credit Officer, which was effective August 31, 2018.

The combination of those charges reduced diluted earnings per share by approximately $0.10.

"Third quarter results were impacted by several items - some were related to the recently announced ATBancorp transaction and others were non-recurring expenses," Charles Funk, President and CEO, commented. "Our underlying business fundamentals remain solid. Although we experienced lower than expected loan growth in the third quarter, we expect a rebound in the fourth quarter."

FINANCIAL HIGHLIGHTS





As of or For the Three Months Ended



As of or For the Nine Months Ended



September 30,



June 30,



September 30,



September 30,



September 30,



2018



2018



2017



2018



2017



(Dollars in thousands, except per share amounts)

Net income

$

6,778





$

8,156





$

6,342





$

22,727





$

20,289



Diluted earnings per share

0.55





0.67





0.52





1.86





1.69



Return on average assets-annualized

0.83

%



1.01

%



0.81

%



0.94

%



0.88

%

Return on average equity-annualized

7.72

%



9.55

%



7.29

%



8.84

%



8.20

%

Return on average tangible equity-annualized(1)

10.45

%



12.91

%



10.06

%



12.00

%



11.47

%





















Net interest margin (tax equivalent)(1)

3.56

%



3.65

%



3.85

%



3.64

%



3.85

%

Yield on average loans (tax equivalent)(1)

4.74

%



4.76

%



4.76

%



4.74

%



4.74

%

Cost of average total deposits

0.70

%



0.62

%



0.46

%



0.63

%



0.45

%

Efficiency ratio(1)

68.58

%



60.76

%



56.69

%



63.30

%



58.78

%





















Total assets

$

3,267,965





$

3,276,277





$

3,144,199





$

3,267,965





$

3,144,199



Loans held for investment

2,377,649





2,364,035





2,263,811





2,377,649





2,263,811



Total deposits

2,632,259





2,604,201





2,490,415





2,632,259





2,490,415























Equity to assets ratio

10.69

%



10.57

%



11.02

%



10.69

%



11.02

%

Tangible equity/tangible assets(1)

8.61

%



8.48

%



8.84

%



8.61

%



8.84

%

Book value per share

$

28.57





$

28.33





$

28.36





$

28.57





$

28.36



Tangible book value per share(1)

22.50





22.22





22.20





22.50





22.20



Loan to deposit ratio

90.33

%



90.78

%



90.90

%



90.33

%



90.90

%



(1) Non-GAAP measure. See pages 12-14 for a detailed explanation.

INCOME STATEMENT HIGHLIGHTS

Net Interest Income

Net interest income decreased slightly in the third quarter of 2018 to $26.4 million from $26.6 million in the linked quarter and $26.5 million in the prior year period. Loan interest income increased primarily due to the effect of higher loan volumes but was negatively impacted by the reversal of $313 thousand from nonaccrual loans, which resulted in a 4 basis point drop in the quarter's net interest margin. In addition, discount accretion from acquired loans decreased to $605 thousand from $783 thousand in the linked quarter and $1.3 million in the prior year period.

The cost of average total deposits in the third quarter of 2018, was 0.70% compared to 0.62% and 0.46% in the linked and prior year periods, respectively. The increase reflects the higher rates paid to attract and retain deposits in light of recent market rate increases and the competitive market for deposits.

The tax equivalent net interest margin decreased to 3.56% from 3.65% in the linked period and 3.85% in the prior year period as increases in the cost of interest-bearing liabilities outpaced the benefit from higher average loan rates. In addition, the current year margins reflect the impact from the reduction in the federal income tax rate from 35% to 21%.

Mr. Funk commented, "Deposit competition remains intense. That said, our new business development activity in deposit generation has increased over the past thirty days. The net interest margin was negatively impacted by a reversal of interest, primarily from two loans placed on nonaccrual during the period."

Provision for Loan Losses

For the third quarter of 2018, the provision for loan losses was $950 thousand, a decrease of $300 thousand and $3.4 million from the linked and prior year periods, respectively. The decreased provision from the prior year period was primarily due to the recognition of individual impairments against certain large credits last year with no similarly large impairments in the third quarter of 2018.

Noninterest Income

Noninterest income for the third quarter of 2018 increased $497 thousand, or 9.1%, from the linked quarter and was flat from the prior year period. The increase from the linked quarter was primarily due to gains recognized in connection with the sales of certain tax-exempt municipal securities and certain foreclosed assets. The investment security sales were completed to take advantage of favorable market pricing for those securities. From the prior year period, trust, investment and insurance fees increased $72 thousand, or 5.0%, to $1.5 million for the third quarter of 2018 primarily from increased trust services activity. Service charges and fees on deposit accounts decreased $147 thousand, or 11.4%, to $1.1 million primarily from lower overdraft charges on deposit accounts. Loan origination and servicing fees reflected the lower level of mortgage loans originated and sold on the secondary market which was a result of the general decrease in mortgage activity in the Company's markets.

The following table presents details of noninterest income for the periods indicated:



Three Months Ended



September 30,



June 30,



September 30,

Noninterest Income

2018



2018



2017



(In thousands)

Trust, investment, and insurance fees

$

1,526





$

1,537





$

1,454



Service charges and fees on deposit accounts

1,148





1,158





1,295



Loan origination and servicing fees

891





906





1,012



Other service charges and fees

1,502





1,582





1,625



Bank-owned life insurance

399





397





344



Investment securities gains (losses), net

192





(4)





176



Other

326





(89)





10



Total noninterest income

$

5,984





$

5,487





$

5,916



Noninterest Expense

Noninterest expense for the third quarter of 2018 increased $2.3 million, or 11%, from the linked quarter. Linked quarter increases were driven by salaries and employee benefits, occupancy charges and professional fees. Salaries and employee benefits increased $826 thousand primarily from increased incentives and commissions of $272 thousand, approximately $274 thousand related to the retirement of the Company's Chief Credit Officer, and employee relocation costs of $100 thousand. Occupancy and equipment, net reflected the $585 thousand write-down of a former Minnesota branch facility. Finally, professional fees were impacted by $605 thousand of costs related to our planned merger with ATBancorp and increased credit-related legal fees.

Noninterest expense increased $3.1 million from the prior year period. Salaries and employee benefits increased $1.0 million, or 8.4%, due to annual salary adjustments and the compensation-related items described above. Professional fees increased $928 thousand, or 99.5%, from the prior year period mainly due to the $605 thousand of ATBancorp merger-related charges, and credit-related legal fees. Occupancy and equipment expense, net, increased $965 thousand, or 32.3%, to $4.0 million from the third quarter of 2017, due primarily to increased building rental and depreciation expenses as well as the aforementioned branch facility write-down. Partially offsetting these increases, amortization of intangible asset expense decreased $212 thousand between the two periods as those intangibles are amortized on an accelerated basis.

The following table presents details of noninterest expense for the periods indicated:



Three Months Ended



September 30,



June 30,



September 30,

Noninterest Expense

2018



2018



2017



(In thousands)

Salaries and employee benefits

$

13,051





$

12,225





$

12,039



Occupancy and equipment, net

3,951





3,238





2,986



Professional fees

1,861





959





933



Data processing

697





691





723



FDIC insurance

393





392





238



Amortization of intangibles

547





589





759



Other

2,311





2,437





2,066



Total noninterest expense

$

22,811





$

20,531





$

19,744



Income Taxes

Income tax expense was $1.8 million for the third quarter of 2018 compared to $1.9 million for the same period in 2017. The decrease in income tax expense was primarily due to the reduction in the maximum corporate federal income tax rate to 21% for 2018 compared to 35% for 2017 as a result of the Tax Cuts and Jobs Act enacted by the U.S. government on December 22, 2017.

BALANCE SHEET HIGHLIGHTS

Loans Held for Investment

Loans held for investment, net of unearned income, increased $91.0 million, or 4.0%, from $2.29 billion at December 31, 2017, to $2.38 billion at September 30, 2018. Loan portfolio segments experiencing the largest increases were commercial real estate and commercial and industrial. As of September 30, 2018, commercial real estate loans comprised approximately 53% of the loan portfolio. Commercial and industrial loans was the next largest category at 22% of total loans, followed by residential real estate loans at 19%, agricultural loans at 4%, and consumer loans at 2%.

The following table presents the composition of loans held for investment, net of unearned income, as of the dates indicated:



September 30,



June 30,



December 31,

Loans Held for Investment

2018



2018



2017



(In thousands)

Commercial and industrial

$

523,333





$

512,357





$

503,624



Agricultural

103,207





103,429





105,512



Commercial real estate











Construction and development

223,324





206,269





165,276



Farmland

85,735





88,761





87,868



Multifamily

126,663





129,659





134,506



Other

818,068





819,205





784,321



Total commercial real estate

1,253,790





1,243,894





1,171,971



Residential real estate











One-to-four family first liens

342,755





350,281





352,226



One-to-four family junior liens

115,768





117,138





117,204



Total residential real estate

458,523





467,419





469,430



Consumer

38,796





36,936





36,158



Total loans held for investment, net of unearned income

$

2,377,649





$

2,364,035





$

2,286,695



Allowance for Loan Losses

The following table shows the changes to the allowance for loan losses for the periods indicated:



Three Months Ended



Nine Months Ended



September 30,



June 30,



September 30,



September 30,



September 30,

Allowance for Loan Losses Roll Forward

2018



2018



2017



2018



2017



(In thousands)

Beginning balance

$

30,800





$

29,671





$

22,510





$

28,059





$

21,850



Charge-offs

(817)





(291)





(978)





(1,584)





(2,737)



Recoveries

345





170





594





753





732



Net charge-offs

(472)





(121)





(384)





(831)





(2,005)



Provision for credit losses

950





1,250





4,384





4,050





6,665



Ending balance

$

31,278





$

30,800





$

26,510





$

31,278





$

26,510



Deposits and Borrowings

Total deposits at September 30, 2018, were $2.63 billion, an increase of $26.9 million from December 31, 2017. The mix of deposits saw increases between December 31, 2017 and September 30, 2018 of $23.4 million, or 3.3%, in certificates of deposit, and $8.8 million, or 0.7%, in interest-bearing checking deposits. These increases were partially offset by a decrease of $3.4 million, or 0.7%, in non-interest-bearing demand deposits, and $1.8 million, or 0.9%, in savings deposits between the two dates.

The following table presents the composition of our deposit portfolio as of the dates indicated:



September 30,



June 30,



December 31,

Deposit Composition

2018



2018



2017



(In thousands)

Noninterest-bearing demand

$

458,576





$

469,862





$

461,969



Interest checking

691,743





654,094





687,434



Money market

545,179





529,290





540,678



Savings

211,591





216,866





213,430



Total non-maturity deposits

1,907,089





1,870,112





1,903,511



Time deposits less than $100,000

348,099





341,584





324,681



Time deposits of $100,000 to $250,000

174,459





172,579





158,259



Time deposits of $250,000 and over

202,612





219,926





218,868



Total time deposits

725,170





734,089





701,808



Total deposits

$

2,632,259





$

2,604,201





$

2,605,319



Between December 31, 2017 and September 30, 2018, federal funds purchased rose $18.1 million, to $19.1 million compared to $1.0 million, while securities sold under agreements to repurchase declined $27.3 million, due to normal cash need fluctuations by customers. FHLB borrowings rose $28.0 million or 24.3%, between the two dates. The overall increase in borrowings was the result of growth in the loan portfolio exceeding deposit growth. At September 30, 2018, long-term debt had an outstanding balance of $8.8 million, a decrease of $3.8 million, or 30.0%, from December 31, 2017, due to normal scheduled repayments.

CREDIT QUALITY

Nonaccrual loans increased $6.1 million between December 31, 2017 and September 30, 2018, primarily due to $8.7 million being added to nonaccrual status, partially offset by $1.8 million of payments and net charge-offs of $0.8 million. The balance of loans modified in a troubled debt restructuring ("TDRs") decreased $1.5 million from year-end 2017, primarily due to payments of  $1.2 million, and $265 thousand of performing TDRs transferred to non-disclosed status. Loans 90 days or more past due and still accruing interest were largely unchanged between December 31, 2017, and September 30, 2018. At September 30, 2018, net foreclosed assets totaled $549 thousand, down from $2.0 million at December 31, 2017. During the first nine months of 2018, the Company had a net decrease of 17 properties from foreclosed assets. As of September 30, 2018, the allowance for loan losses was $31.3 million, or 1.32% of total loans, compared with $28.1 million, or 1.23% of total loans at December 31, 2017.

Mr. Funk commented, "While our nonaccrual loans increased, the necessary reserve set aside for these loans had been identified in prior periods. The allowance for loan losses to nonaccrual loans remains strong at 149%."

The following table presents selected loan credit quality metrics as of the dates indicated:



September 30,



June 30,



December 31,



September 30,

Credit Quality Metrics

2018



2018



2017



2017



(dollars in thousands)

Nonaccrual loans held for investment

$

20,929





$

13,067





$

14,784





$

19,871



Performing troubled debt restructured loans held for investment

7,354





8,362





8,870





5,531



Accruing loans contractually past due 90 days or more

171





151





207





486



Foreclosed assets, net

549





676





2,010





1,343



Total nonperforming assets

$

29,003





$

22,256





$

25,871





$

27,231



Allowance for loan losses

31,278





30,800





28,059





26,510



Provision for loan losses (for the quarter)

950





1,250





10,669





4,384



Net charge-offs (for the quarter)

472





121





9,120





384



Net charge-offs to average loans held for investment (for the quarter)

0.08

%



0.02

%



1.60

%



0.07

%

Allowance for loan losses to loans held for investment

1.32

%



1.30

%



1.23

%



1.17

%

Allowance for loan losses to nonaccrual loans held for investment

149.45

%



235.71

%



189.79

%



133.41

%

Nonaccrual loans held for investment to loans held for investment

0.88

%



0.55

%



0.65

%



0.88

%

CORPORATE UPDATE

Proposed Merger with ATBancorp

On August 21, 2018, the Company entered into a merger agreement with ATBancorp, an Iowa corporation, pursuant to which ATBancorp will merge with and into the Company. In connection with the merger, American Trust & Savings Bank, an Iowa-chartered bank, and American Bank & Trust of Wisconsin, a Wisconsin-chartered bank, both of which are wholly-owned subsidiaries of ATBancorp, will become wholly-owned subsidiaries of the Company. After the merger is completed, these banks will be merged into MidWestOne Bank, which will continue as the surviving bank. The corporate headquarters of the combined company will be in Iowa City, Iowa.

Subject to the terms and conditions of the merger agreement, each share of common stock of ATBancorp will automatically be converted into the right to receive (i) 117.55 shares of common stock of the Company, and (ii) $992.51 in cash, subject to certain adjustments as described in the merger agreement. The merger is anticipated to be completed in the first quarter of 2019.

For further information, please refer to the Current Report on Form 8-K filed by the Company with the SEC on August 22, 2018.

Mr. Funk commented, "Our pending acquisition of ATBancorp is progressing on schedule. We look forward to combining these two companies together for the benefit of our customers, the communities we serve, and our shareholders by expanding our platform of financial services."

Quarterly Cash Dividend Declared

On October 16, 2018, the Company's board of directors declared a quarterly cash dividend of $0.195 per common share, the same as the dividend paid in the previous two quarters. The dividend is payable December 17, 2018, to shareholders of record at the close of business on December 1, 2018. At this quarterly rate, the indicated annual cash dividend is equal to $0.78 per common share.

New Share Repurchase Plan Approved

On October 16, 2018, the Company's board of directors approved a new share repurchase program, allowing for the repurchase of up to $5.0 million of stock through December 31, 2020. The new repurchase program replaces the Company's prior repurchase program, pursuant to which the Company had bought 33,998 shares for approximately $1.1 million since the plan was announced in July 2016. The prior program had authorized the repurchase of $5.0 million of stock and was due to expire December 31, 2018. There were no shares repurchased in the third quarter of 2018.

CONFERENCE CALL DETAILS

The Company will host a conference call for investors at 11:00 a.m., CDT, on Friday, October 26, 2018. To participate, please dial 866-233-3483 at least fifteen minutes before the call start time. If you are unable to participate on the call, a replay will be available until January 26, 2019, by calling 877-344-7529 and using the replay access code of 10114836. A transcript of the call will also be available on the company's web site (www.midwestone.com) within three business days of the event.

ABOUT MIDWESTONE FINANCIAL GROUP, INC.

MidWestOne Financial Group, Inc. is a financial holding company headquartered in Iowa City, Iowa. MidWestOne Financial is the parent company of MidWestOne Bank, which operates banking offices in Iowa, Minnesota, Wisconsin, Florida, and Colorado. MidWestOne provides electronic delivery of financial services through its website, MidWestOne.com. MidWestOne Financial trades on the Nasdaq Global Select Market under the symbol "MOFG".

Cautionary Note Regarding Forward-Looking Statements

This release contains certain "forward-looking statements" within the meaning of such term in the Private Securities Litigation Reform Act of 1995. We and our representatives may, from time to time, make written or oral statements that are "forward-looking" and provide information other than historical information. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results to be materially different from any results, levels of activity, performance or achievements expressed or implied by any forward-looking statement. These factors include, among other things, the factors listed below. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as "believe," "expect," "anticipate," "should," "could," "would," "plans," "goals," "intend," "project," "estimate," "forecast," "may" or similar expressions. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those expressed in, or implied by, these statements. Readers are cautioned not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Additionally, we undertake no obligation to update any statement in light of new information or future events, except as required under federal securities law.

Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors that could have an impact on our ability to achieve operating results, growth plan goals and future prospects include, but are not limited to, the following: (1) credit quality deterioration or pronounced and sustained reduction in real estate market values causing an increase in the allowance for credit losses, an increase in the provision for loan losses, and a reduction in net earnings; (2) the risk of mergers, including with ATBancorp, including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions; (3) our management's ability to reduce and effectively manage interest rate risk and the impact of interest rates in general on the volatility of our net interest income; (4) changes in the economic environment, competition, or other factors that may affect our ability to acquire loans or influence the anticipated growth rate of loans and deposits and the quality of the loan portfolio and loan and deposit pricing; (5) fluctuations in the value of our investment securities; (6) governmental monetary and fiscal policies; (7) legislative and regulatory changes, including changes in banking, securities, trade, and tax laws and regulations and their application by our regulators and changes in the scope and cost of Federal Deposit Insurance Corporation insurance and other coverages; (8) the ability to attract and retain key executives and employees experienced in banking and financial services; (9) the sufficiency of the allowance for loan losses to absorb the amount of actual losses inherent in our existing loan portfolio; (10) our ability to adapt successfully to technological changes to compete effectively in the marketplace; (11) credit risks and risks from concentrations (by geographic area and by industry) within our loan portfolio; (12) the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds, and other financial institutions operating in our markets or elsewhere or providing similar services; (13) the failure of assumptions underlying the establishment of allowances for loan losses and estimation of values of collateral and various financial assets and liabilities; (14) volatility of rate-sensitive deposits; (15) operational risks, including data processing system failures or fraud; (16) asset/liability matching risks and liquidity risks; (17) the costs, effects and outcomes of existing or future litigation; (18) changes in general economic or industry conditions, nationally, internationally or in the communities in which we conduct business; (19) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies and the Financial Accounting Standards Board; (20) war or terrorist activities which may cause further deterioration in the economy or cause instability in credit markets; (21) cyber-attacks; (22) the imposition of tariffs or other domestic or international governmental policies impacting the value of the agricultural or other products of our borrowers; and (23) other risk factors detailed from time to time in Securities and Exchange Commission filings made by the Company.

Additional Information and Where You Can Find It

The Company filed a preliminary proxy statement with the SEC in connection with the proposed transaction with ATBancorp on October 19, 2018, and will mail a definitive proxy statement and other relevant materials to the Company's shareholders. Shareholders are advised to read the preliminary proxy statement, and, when available, any amendments thereto, and the definitive proxy statement because these documents contain and will contain important information about the Company, ATBancorp and the proposed transaction. When filed, these documents and other documents relating to the proposed transaction filed by the Company can be obtained free of charge from the SEC's website at www.sec.gov. These documents also can be obtained free of charge by accessing the Company's website at www.midwestone.com under the tab "About MidWestOne Financial Group" and then under "SEC Filings - Documents." Alternatively, these documents, when available, can be obtained free of charge from MidWestOne upon written request to MidWestOne Financial Group, Inc., Attention: Barry Ray, P.O. Box 1700, Iowa City, IA 52244 or by calling (319) 356-5800.

Participants in Solicitation

The Company, certain of its directors and executive officers and other persons may be deemed to be participants in the solicitation of proxies from shareholders in connection with the proposed transaction with ATBancorp under the rules of the SEC. Information about these participants may be found in the definitive proxy statement of the Company relating to its 2018 Annual Meeting of Shareholders filed with the SEC by the Company on March 9, 2018. This definitive proxy statement can be obtained free of charge from the sources indicated above. Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the definitive proxy statement and other relevant materials to be filed by the Company with the SEC in conjunction with the proposed transaction (when they become available).

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS





September 30,



June 30,



December 31,



2018



2018



2017



(In thousands)

ASSETS











Cash and due from banks

$

49,229





$

41,547





$

44,818



Interest-earning deposits in banks

4,150





1,717





5,474



Federal funds sold







680



Total cash and cash equivalents

53,379





43,264





50,972



Equity securities at fair value

2,797





2,809





2,336



Debt securities available for sale at fair value

407,766





438,312





445,324



Held to maturity securities at amortized cost

191,733





192,896





195,619



Loans held for sale

1,124





1,528





856



Loans held for investment, net of unearned income

2,377,649





2,364,035





2,286,695



Allowance for loan losses

(31,278)





(30,800)





(28,059)



Loans held for investment, net

2,346,371





2,333,235





2,258,636



Premises and equipment, net

76,497





78,106





75,969



Goodwill

64,654





64,654





64,654



Other intangible assets, net

10,378





10,925





12,046



Foreclosed assets, net

549





676





2,010



Other

112,717





109,872





103,849



Total assets

$

3,267,965





$

3,276,277





$

3,212,271



LIABILITIES











Non-interest-bearing deposits

$

458,576





$

469,862





$

461,969



Interest-bearing deposits

2,173,683





2,134,339





2,143,350



Total deposits

2,632,259





2,604,201





2,605,319



Federal funds purchased

19,056





52,421





1,000



Securities sold under agreements to repurchase

68,922





75,046





96,229



Federal Home Loan Bank borrowings

143,000





143,000





115,000



Junior subordinated notes issued to capital trusts

23,865





23,841





23,793



Long-term debt

8,750





10,000





12,500



Other

22,924





21,567





18,126



Total liabilities

2,918,776





2,930,076





2,871,967



SHAREHOLDERS' EQUITY











Common stock

12,463





12,463





12,463



Additional paid-in capital

187,581





187,304





187,486



Treasury stock

(5,474)





(5,474)





(5,121)



Retained earnings

163,709





159,315





148,078



Accumulated other comprehensive loss

(9,090)





(7,407)





(2,602)



Total shareholders' equity

349,189





346,201





340,304



Total liabilities and shareholders' equity

$

3,267,965





$

3,276,277





$

3,212,271



 

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME





Three Months Ended



Nine Months Ended



September 30,



June 30,



September 30,



September 30,



2018



2018



2017



2018



2017



(In thousands, except per share data)

Interest income



















Loans

$

28,088





$

27,486





$

26,206





$

82,141





$

76,135



Taxable securities

2,965





2,940





2,589





8,793





7,897



Tax-exempt securities

1,395





1,528





1,547





4,452





4,699



Deposits in banks and federal funds sold

12





19





19





39





51



Total interest income

32,460





31,973





30,361





95,425





88,782



Interest expense



















Deposits

4,625





4,009





2,900





12,170





8,369



Federal funds purchased

144





211





81





480





152



Securities sold under agreements to repurchase

173





144





53





451





125



Federal Home Loan Bank borrowings

741





615





474





1,873





1,321



Other borrowings

3





4





3





9





9



Junior subordinated notes issued to capital trusts

313





307





243





878





704



Long-term debt

100





102





115





309





338



Total interest expense

6,099





5,392





3,869





16,170





11,018



Net interest income

26,361





26,581





26,492





79,255





77,764



Provision for loan losses

950





1,250





4,384





4,050





6,665



Net interest income after provision for loan losses

25,411





25,331





22,108





75,205





71,099



Noninterest income



















Trust, investment, and insurance fees

1,526





1,537





1,454





4,703





4,594



Service charges and fees on deposit accounts

1,148





1,158





1,295





3,474





3,835



Loan origination and servicing fees

891





906





1,012





2,738





2,532



Other service charges and fees

1,502





1,582





1,625





4,464





4,580



Bank-owned life insurance

399





397





344





1,229





990



Investment securities gains (losses), net

192





(4)





176





197





239



Other

326





(89)





10





338





66



Total noninterest income

5,984





5,487





5,916





17,143





16,836



Noninterest expense



















Salaries and employee benefits

13,051





12,225





12,039





37,647





35,712



Occupancy and equipment, net

3,951





3,238





2,986





10,440





9,323



Professional fees

1,861





959





933





3,614





2,991



Data processing

697





691





723





2,076





1,982



FDIC insurance

393





392





238





1,104





957



Amortization of intangibles

547





589





759





1,793





2,412



Other

2,311





2,437





2,066





7,026





6,666



Total noninterest expense

22,811





20,531





19,744





63,700





60,043



Income before income tax expense

8,584





10,287





8,280





28,648





27,892



Income tax expense

1,806





2,131





1,938





5,921





7,603



Net income

$

6,778





$

8,156





$

6,342





$

22,727





$

20,289



Earnings per common share



















Basic

0.55





0.67





0.52





1.86





1.69



Diluted

0.55





0.67





0.52





1.86





1.69



Weighted average basic common shares outstanding

12,221





12,218





12,219





12,221





11,978



Weighted average diluted common shares outstanding

12,240





12,230





12,239





12,238





12,000



Dividends paid per common share

0.195





0.195





0.17





0.585





0.50



 

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

FIVE QUARTER CONSOLIDATED BALANCE SHEETS





September 30,



June 30,



March 31,



December 31,



September 30,



2018



2018



2018



2017



2017



(In thousands)

ASSETS



















Cash and due from banks

$

49,229





$

41,547





$

39,929





$

44,818





$

39,113



Interest-earning deposits in banks

4,150





1,717





2,467





5,474





2,988



Federal funds sold











680







Total cash and cash equivalents

53,379





43,264





42,396





50,972





42,101



Equity securities at fair value

2,797





2,809





2,815





2,336







Debt securities available for sale at fair value

407,766





438,312





446,087





445,324





427,241



Held to maturity securities at amortized cost

191,733





192,896





194,617





195,619





183,304



Loans held for sale

1,124





1,528





870





856





612



Loans held for investment, net of unearned income

2,377,649





2,364,035





2,326,158





2,286,695





2,263,811



Allowance for loan losses

(31,278)





(30,800)





(29,671)





(28,059)





(26,510)



Loans held for investment, net

2,346,371





2,333,235





2,296,487





2,258,636





2,237,301



Premises and equipment, net

76,497





78,106





77,552





75,969





75,036



Goodwill

64,654





64,654





64,654





64,654





64,654



Other intangible assets, net

10,378





10,925





11,389





12,046





12,759



Foreclosed assets, net

549





676





1,001





2,010





1,343



Other

112,717





109,872





103,774





103,849





99,848



Total assets

$

3,267,965





$

3,276,277





$

3,241,642





$

3,212,271





$

3,144,199



LIABILITIES



















Non-interest-bearing deposits

$

458,576





$

469,862





$

450,168





$

461,969





$

477,376



Interest-bearing deposits

2,173,683





2,134,339





2,181,753





2,143,350





2,013,039



Total deposits

2,632,259





2,604,201





2,631,921





2,605,319





2,490,415



Federal funds purchased

19,056





52,421





25,573





1,000





16,708



Securities sold under agreements to repurchase

68,922





75,046





67,738





96,229





87,964



Federal Home Loan Bank borrowings

143,000





143,000





123,000





115,000





145,000



Junior subordinated notes issued to capital trusts

23,865





23,841





23,817





23,793





23,768



Long-term debt

8,750





10,000





11,250





12,500





13,750



Other

22,924





21,567





16,966





18,126





20,031



Total liabilities

2,918,776





2,930,076





2,900,265





2,871,967





2,797,636



SHAREHOLDERS' EQUITY



















Common stock

12,463





12,463





12,463





12,463





12,463



Additional paid-in capital

187,581





187,304





187,188





187,486





187,296



Treasury stock

(5,474)





(5,474)





(5,612)





(5,121)





(5,141)



Retained earnings

163,709





159,315





153,542





148,078





151,280



Accumulated other comprehensive income (loss)

(9,090)





(7,407)





(6,204)





(2,602)





665



Total shareholders' equity

349,189





346,201





341,377





340,304





346,563



Total liabilities and shareholders' equity

$

3,267,965





$

3,276,277





$

3,241,642





$

3,212,271





$

3,144,199



 

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

FIVE QUARTER CONSOLIDATED STATEMENTS OF INCOME





Three Months Ended



September 30,



June 30,



March 31,



December 31,



September 30,



2018



2018



2018



2017



2017



(In thousands, except per share data)

Interest income



















Loans

$

28,088





$

27,486





$

26,567





$

26,231





$

26,206



Taxable securities

2,965





2,940





2,888





2,676





2,589



Tax-exempt securities

1,395





1,528





1,529





1,540





1,547



Deposits in banks and federal funds sold

12





19





8





91





19



Total interest income

32,460





31,973





30,992





30,538





30,361



Interest expense



















Deposits

4,625





4,009





3,536





3,120





2,900



Federal funds purchased

144





211





125





19





81



Securities sold under agreements to repurchase

173





144





134





116





53



Federal Home Loan Bank borrowings

741





615





517





517





474



Other borrowings

3





4





2





3





3



Junior subordinated notes issued to capital trusts

313





307





258





245





243



Long-term debt

100





102





107





107





115



Total interest expense

6,099





5,392





4,679





4,127





3,869



Net interest income

26,361





26,581





26,313





26,411





26,492



Provision for loan losses

950





1,250





1,850





10,669





4,384



Net interest income after provision for loan losses

25,411





25,331





24,463





15,742





22,108



Noninterest income



















Trust, investment, and insurance fees

1,526





1,537





1,640





1,595





1,454



Service charges and fees on deposit accounts

1,148





1,158





1,168





1,291





1,295



Loan origination and servicing fees

891





906





941





889





1,012



Other service charges and fees

1,502





1,582





1,380





1,412





1,625



Bank-owned life insurance

399





397





433





398





344



Investment securities gains (losses), net

192





(4)





9





2





176



Other

326





(89)





101





(53)





10



Total noninterest income

5,984





5,487





5,672





5,534





5,916



Noninterest expense



















Salaries and employee benefits

13,051





12,225





12,371





12,152





12,039



Occupancy and equipment, net

3,951





3,238





3,251





2,982





2,986



Professional fees

1,861





959





794





971





933



Data processing

697





691





688





692





723



FDIC insurance

393





392





319





308





238



Amortization of intangibles

547





589





657





713





759



Other

2,311





2,437





2,278





2,275





2,066



Total noninterest expense

22,811





20,531





20,358





20,093





19,744



Income before income tax expense

8,584





10,287





9,777





1,183





8,280



Income tax expense

1,806





2,131





1,984





2,773





1,938



Net income (Loss)

$

6,778





$

8,156





$

7,793





$

(1,590)





$

6,342



Earnings per common share



















Basic

0.55





0.67





0.64





(0.13)





0.52



Diluted

0.55





0.67





0.64





(0.13)





0.52



Weighted average basic common shares outstanding

12,221





12,218





12,223





12,219





12,219



Weighted average diluted common shares outstanding

12,240





12,230





12,242





12,247





12,239



Dividends paid per common share

0.195





0.195





0.195





0.17





0.17



 

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEET AND YIELD ANALYSIS





Three Months Ended



September 30, 2018



June 30, 2018



September 30, 2017



Average

Balance



Interest

Income/

Expense



Average

Yield/

Cost



Average

Balance



Interest

Income/

Expense



Average

Yield/

Cost



Average

Balance



Interest

Income/

Expense



Average

Yield/

Cost



(Dollars in thousands)

ASSETS



































Loans (1)(2)

$

2,375,100





$

28,358





4.74

%



$

2,337,216





$

27,744





4.76

%



$

2,219,355





$

26,652





4.76

%

Investment securities:



































Taxable securities

426,674





2,965





2.76

%



438,569





2,940





2.69





417,896





2,589





2.46

%

Tax exempt securities (3)

200,577





1,760





3.48

%



215,461





1,929





3.59





217,535





2,367





4.32

%

Total investment securities

627,251





4,725





2.99

%



654,030





4,869





2.99





635,431





4,956





3.09

%

Federal funds sold and interest-earning deposits in banks

2,541





12





1.87

%



4,271





19





1.78





3,929





19





1.92

%

Total interest-earning assets

$

3,004,892





33,095





4.37

%



$

2,995,517





32,632





4.37

%



$

2,858,715





31,627





4.39

%

Cash and due from banks

36,759













35,761













35,774











Premises and equipment

77,476













78,013













74,962











Allowance for loan losses

(31,441)













(30,193)













(23,054)











Other assets

170,597













167,204













155,951











Total assets

$

3,258,283













$

3,246,302













$

3,102,348











LIABILITIES AND SHAREHOLDERS' EQUITY



































Savings and interest-bearing demand deposits

$

1,425,768





1,685





0.47

%



$

1,431,642





1,354





0.38

%



$

1,345,525





966





0.28

%

Certificates of deposit

729,795





2,940





1.60

%



721,293





2,655





1.48

%



676,143





1,934





1.13

%

Total deposits

2,155,563





4,625





0.85

%



2,152,935





4,009





0.75

%



2,021,668





2,900





0.57

%

Federal funds purchased and securities sold under agreements to repurchase

99,254





317





1.27

%



109,752





355





1.30

%



95,387





134





0.56

%

Federal Home Loan Bank borrowings

143,326





741





2.05

%



130,967





615





1.88

%



111,576





474





1.69

%

Long-term debt and junior subordinated notes issued to capital trusts

35,109





416





4.70

%



36,321





413





4.56

%



40,057





361





3.58

%

Total borrowed funds

277,689





1,474





2.11

%



277,040





1,383





2.00

%



247,020





969





1.56

%

Total interest-bearing liabilities

$

2,433,252





6,099





0.99

%



$

2,429,975





5,392





0.89

%



$

2,268,688





3,869





0.68

%

Demand deposits

453,124













454,659













466,485











Other liabilities

23,776













18,956













22,214











Shareholders' equity

348,131













342,712













344,961











Total liabilities and shareholders' equity

$

3,258,283













$

3,246,302













$

3,102,348











Net interest income(4)





$

26,996













$

27,240













$

27,758







Net interest spread(4)









3.38

%











3.48

%











3.71

%

Net interest margin(4)









3.56

%











3.65

%











3.85

%

Total deposits(5)

$

2,608,687





$

4,625





0.70

%



$

2,607,594





$

4,009





0.62

%



$

2,488,153





$

2,900





0.46

%

Funding sources(6)

$

2,886,376





$

6,099





0.84

%



$

2,884,634





$

5,392





0.74

%



$

2,735,173





$

3,869





0.56

%



(1)  Non-accrual loans have been included in average loans, net of unearned income. Amortized net deferred loans and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loans fees was $(128) thousand, $(102) thousand, and $(99) thousand for the three months ended September 30, 2018, June 30, 2018, and September 30, 2017, respectively. Accretion of unearned purchase discounts was $605 thousand, $783 thousand, and $1,301 thousand for the three months ended September 30, 2018, June 30, 2018, and September 30, 2017, respectively.

(2) Includes tax-equivalent adjustments of $270 thousand, $258 thousand, and $446 thousand for the three months ended September 30, 2018, June 30, 2018, and September 30, 2017, respectively.  The federal statutory tax rate utilized was 21% for the 2018 periods and 35% for the 2017 period.

(3) Includes tax-equivalent adjustments of $365 thousand, $401 thousand, and $820 thousand for the three months ended September 30, 2018, June 30, 2018, and September 30, 2017, respectively.  The federal statutory tax rate utilized was 21% for the 2018 periods and 35% for the 2017 period.

(4) Tax equivalent.

(5) Total deposits is the sum of total interest-bearing deposits and noninterest-bearing demand deposits. The cost of total deposits is calculated as annualized interest expense on deposits divided by average total deposits.

(6) Funding sources is the sum of total interest-bearing liabilities and noninterest-bearing demand deposits. The cost of funding sources is calculated as annualized total interest expense divided by average funding sources.

Non-GAAP Presentations:

Certain non-GAAP ratios and amounts are provided to evaluate and measure the Company's operating performance and financial condition, including tangible book value per share, the tangible equity to tangible assets ratio, return on average tangible equity, net interest margin, and the efficiency ratio. Management believes this data provides investors with pertinent information regarding the Company's profitability, financial condition and capital adequacy and how management evaluates such metrics internally.  The following tables provide a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.



As of



As of



As of



As of



As of



September 30,



June 30,



March 31,



December 31,



September 30,

(unaudited, dollars in thousands, except per share data)

2018



2018



2018



2017



2017

Tangible Equity



















Total shareholders' equity

$

349,189





$

346,201





$

341,377





$

340,304





$

346,563



Plus: Deferred tax liability associated with intangibles

786





924





1,073





1,241





2,141



Less: Intangible assets, net

(75,032)





(75,579)





(76,043)





(76,700)





(77,413)



Tangible equity

$

274,943





$

271,546





$

266,407





$

264,845





$

271,291



Tangible Assets



















Total assets

$

3,267,965





$

3,276,277





$

3,241,642





$

3,212,271





$

3,144,199



Plus: Deferred tax liability associated with intangibles

786





924





1,073





1,241





2,141



Less: Intangible assets, net

(75,032)





(75,579)





(76,043)





(76,700)





(77,413)



Tangible assets

$

3,193,719





$

3,201,622





$

3,166,672





$

3,136,812





$

3,068,927



Common shares outstanding

12,221,107





12,221,107





12,214,942





12,219,611





12,218,528



Tangible Book Value Per Share

$

22.50





$

22.22





$

21.81





$

21.67





$

22.20



Tangible Equity/Tangible Assets

8.61

%



8.48

%



8.41

%



8.44

%



8.84

%











For the Three Months Ended



For the Nine Months Ended

(unaudited, dollars in thousands)

September 30,

2018



June 30,

2018



September 30,

2017



September 30,

2018



September 30,

2017

Net Income

$

6,778





$

8,156





$

6,342





$

22,727





$

20,289



Plus: Intangible amortization, net of tax(1)

432





465





493





1,416





1,568



Adjusted net income

$

7,210





$

8,621





$

6,835





$

24,143





$

21,857



Average Tangible Equity



















Average total shareholders' equity

$

348,131





$

342,712





$

344,961





$

343,825





$

330,682



Plus: Average deferred tax liability associated with intangibles

852





996





2,282





1,000





2,585



Less: Average intangible assets, net of amortization

(75,292)





(75,780)





(77,775)





(75,799)





(78,550)



Average tangible equity

$

273,691





$

267,928





$

269,468





$

269,026





$

254,717



Return on Average Tangible Equity (annualized)

10.45

%



12.91

%



10.06

%



12.00

%



11.47

%

Net Interest Margin Tax Equivalent Adjustment



















Net interest income

$

26,361





$

26,581





$

26,492





$

79,255





$

77,764



Plus tax equivalent adjustment:(1)



















Loans

270





258





446





769





1,251



Securities

365





401





820





1,167





2,491



Tax equivalent net interest income (1)

$

26,996





$

27,240





$

27,758





$

81,191





$

81,506



Average interest earning assets

$

3,004,892





$

2,995,517





$

2,858,715





$

2,988,193





$

2,831,864



Net Interest Margin

3.56

%



3.65

%



3.85

%



3.64

%



3.85

%

(1) Computed on a tax-equivalent basis, assuming a federal income tax rate of 21% for 2018, and 35% for 2017.























For the Three Months Ended



For the Nine Months Ended

(dollars in thousands)

September 30,

2018



June 30,

2018



September 30,

2017



September 30,

2018



September 30,

2017

Operating Expense



















Total noninterest expense

$

22,811





$

20,531





$

19,744





$

63,700





$

60,043



Less: Amortization of intangibles

(547)





(589)





(759)





(1,793)





(2,412)



Operating expense

$

22,264





$

19,942





$

18,985





$

61,907





$

57,631



Operating Revenue



















Tax equivalent net interest income (1)

$

26,996





$

27,240





$

27,758





$

81,191





$

81,506



Plus: Noninterest income

5,984





5,487





5,916





17,143





16,836



Less: (Gain) loss on sale or call of debt securities

(192)





4





(176)





(197)





(239)



Other (gain) loss

(326)





89





(10)





(338)





(66)



Operating revenue

$

32,462





$

32,820





$

33,488





$

97,799





$

98,037



Efficiency Ratio

68.58

%



60.76

%



56.69

%



63.30

%



58.78

%

(1) Computed on a tax-equivalent basis, assuming a federal income tax rate of 21% for 2018, and 35% for 2017.

 

Contact:













Charles N. Funk



Barry S. Ray



Steven Carr





President & CEO



Sr. VP & CFO



Dresner Corporate Services





319.356.5800



319.356.5800



312.726.3600



 

View original content to download multimedia:http://www.prnewswire.com/news-releases/midwestone-financial-group-inc-reports-third-quarter-2018-financial-results-300738363.html

SOURCE MidWestOne Financial Group, Inc.

Weitere Themen