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

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

News provided by

MidWestOne Financial Group, Inc.

17:19 ET

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

SOURCE MidWestOne Financial Group, Inc.

Related Links

http://www.midwestone.com