Attached files

file filename
8-K - FORM 8-K - MUTUALFIRST FINANCIAL INCv238031_8k.htm

MutualFirst Announces Third Quarter 2011 Earnings

MUNCIE, Ind., Oct. 25, 2011 /PRNewswire/ -- MutualFirst Financial, Inc. (NASDAQ: MFSF), the holding company of MutualBank (the "Bank"), announced today net income to common shareholders for the third quarter ended September 30, 2011 of $596,000, or $.09 for basic and diluted earnings per common share. This compared to net income available to common shareholders for the same period in 2010 of $1.2 million, or $.17 for basic and diluted earnings per common share. Annualized return on assets was .41% and return on average tangible common equity was 2.37% for the third quarter of 2011 compared to .45% and 4.77% respectively, for the same period of last year.

Net income available to common shareholders for the nine months ended September 30, 2011 was $682,000, or $.10 for basic and diluted earnings per common share compared to net income available to common shareholders of $3.4 million, or $.49 for basic and diluted earnings per common share for the nine months ended September 30, 2010. Annualized return on assets was .23% and return on average tangible common equity was .93% for the nine months ended in 2011 compared to .43% and 4.73% respectively, for the same period of last year.

In the third quarter of 2011, MutualFirst Financial, Inc. completely exited TARP by fully repaying $32.3 million for the preferred stock issued by the United States Treasury and repurchasing all of the outstanding warrants held by the United States Treasury. The transaction accelerated $460,000 of preferred stock amortization in the third quarter of 2011. Without the increased amortization expense, net income to common shareholders for the third quarter of 2011 would have been $1.1 million, or $.15 for basic and diluted earnings per common share.

"We were pleased to complete the redemption of TARP-related preferred stock and warrants during this quarter. The TARP funding allowed added protection to shareholders and depositors at a time when there was much uncertainty in financial markets," said David W. Heeter, President and CEO. Heeter continued, "We were also pleased to be selected among healthy financial institutions to participate in the Small Business Lending Fund (SBLF) in support of our small business lending operations. We believe our participation in the SBLF program is a great opportunity for MutualFirst through MutualBank to continue to meet and expand our ability to deliver credit products to small businesses in the communities we serve."

Other financial highlights for the third quarter ended September 30, 2011 included:

  • Gross loans declined by $5.7 million in the third quarter of 2011.
  • Deposits increased $16.6 million in the third quarter of 2011.
  • Tangible common equity increased to 7.20% in the third quarter of 2011.
  • Non-accrual loans declined $4.3 million compared to September 30, 2010, while restructured loans, performing to their restructured agreements, increased $10.9 million.  Non-performing assets to total assets increased to 3.26% compared to 2.67% as of September 30, 2010 and June 30, 2011, mainly a result of the increase in restructured loans.
  • Net charge offs on an annualized basis were 1.11% in the third quarter of 2011 compared to .78% in the same period of 2010.  Net charge offs on a linked quarter increased from .64%.
  • Net interest margin was 3.19% for the third quarter of 2011 compared to 3.23% in the same period of 2010.   On a linked quarter basis, net interest margin remained unchanged.
  • Non-interest income for the quarter ended September 30, 2011 increased $1.0 million compared to the same period in 2010.  On a linked quarter basis, non-interest income increased $1.3 million.
  • Non-interest expense for the third quarter of 2011 was $75,000 less than the same period in 2010.  Non-interest expense was basically the same on a linked quarter basis.

Balance Sheet

Assets increased $25.7 million as of September 30, 2011 compared to December 31, 2010, primarily due to the $43.4 million increase in investment securities and the $25.2 million increase in other assets, which was primarily due to a securities trade occurring in the third quarter, but not settling until early in the fourth quarter. These increases were partially offset by the $44.7 million decrease in gross loans held for investment and sale. The increase in investment securities was in shorter term government agency mortgage- backed securities, and was primarily funded by proceeds from loan payments and increased deposits. In the third quarter of 2011, gross loans held for investment decreased $5.7 million as consumer loans decreased $6.7 million and commercial loans decreased $2.0 million. These decreases were partially offset by increases in mortgage loans of $3.0 million in the third quarter of 2011.

Deposits increased by $56.6 million as the Bank has seen increased activity in all of its markets for core deposit relationships in 2011. The increase in deposits has been primarily in core transactional accounts which increased $60.8 million while certificates of deposit decreased $4.2 million in the nine months ended of 2011. Core transactional deposits increased to 43% of the Bank's total deposits as of September 30, 2011 compared to 40% as of December 31, 2010. The increase in deposits allowed the Bank to retire higher rate maturing debt, mainly FHLB advances, of $33.9 million in the first nine months of 2011.

Allowance for loan losses increased by $109,000, to $16.5 million as of September 30, 2011 compared to December 31, 2010. Net charge offs in the third quarter were $2.7 million, or 1.11% of total loans on an annualized basis. Net charge offs for the first nine months of 2011 was $9.0 million, or 1.24% of total loans on an annualized basis. The allowance for loan losses to non-performing loans as of September 30, 2011 was 42.34% compared to 42.16% as of December 31, 2010. The allowance for loan losses to total loans as of September 30, 2011 was 1.72%, an increase from December 31, 2010. Heeter commented, "We believe that our allowance for loan losses adequately reflects the risk in our portfolio and the current risk in the economy as we move forward."

Stockholders' equity was $133.3 million at September 30, 2011, an increase of $2.2 million from December 31, 2010. The increase was due primarily to unrealized gains on securities of $6.3 million and net income of $2.4 million. This increase was partially offset by a $4.4 million reduction in capital by paying off TARP-related securities, including redeeming the warrants netted against receipt of funds through the SBLF. Other decreases in capital were dividend payments of $1.3 million to common shareholders and $1.3 million to preferred shareholders. The Company's tangible book value per share as of September 30, 2011 increased to $14.42 compared to $13.49 as of December 31, 2010 and tangible common equity ratio was 7.20% as of September 30, 2011 compared to 6.93% as of December 31, 2010. The Bank's risk-based capital ratio was well in excess of "well-capitalized" levels as defined by all regulatory standards as of September 30, 2011.

Income Statement


Net interest income before the provision for loan losses decreased $220,000 for the quarter ended September 30, 2011 compared to the same period in 2010. The decrease was a result of a decline in average earning assets of $8.3 million comparing the third quarter of 2011 with the same period in 2010. On a linked quarter basis, net interest income before the provision for loan losses decreased $159,000 primarily due to average earning assets decreasing by $20.4 million.

Net interest income before the provision for loan losses decreased $717,000 for the nine months ended of 2011 compared to the same period in 2010. The decrease was a result of the decline in the net interest margin from 3.22% in the first nine months of 2010 to 3.18% in the first nine months of 2011 and a decline in average earning assets of $10.9 million.


The provision for loan losses for the third quarter of 2011 increased to $3.2 million compared to $2.2 million during last year's comparable period. The increase was attributable to increased net charge offs in the third quarter of 2011 compared to 2010. Non-performing loans to total loans at September 30, 2011 was 4.06% compared to 3.11% at September 30, 2010. Non-performing assets to total assets were 3.26% at September 30, 2011 compared to 2.67% at September 30, 2010. Net charge offs for the third quarter of 2011 were $2.7 million, or 1.11% of loans on an annualized basis compared to $2.0 million, or .78% of loans on an annualized basis in the third quarter of 2010.

The provision for loan losses for the first nine months of 2011 increased to $9.1 million compared to $5.3 million during last year's comparable period. The increase was primarily due to net charge offs of $9.0 million in the first nine months of 2011 compared to net charge offs of $5.2 million in the same period in 2010. Non-performing loans to total loans at September 30, 2011 were 4.06% compared to 3.90% at December 31, 2010. Non-performing loans increased $94,000 as of September 30, 2011 compared to December 31, 2010 as a result of an increase in restructured loans of $4.8 million, partially offset by a decline in nonaccrual loans of $4.2 million and a decline of $443,000 in accruing loans 90 days or more. All restructured loans were performing as of September 30, 2011. In October 2011, one restructured loan had a large pay down of $3.6 million which is not reflected in the quarter end ratios. Non-performing assets to total assets were 3.26% at September 30, 2011 compared to 3.20% at December 31, 2010. The increase in non-performing assets was mainly due to the increase in restructured loan balances as of September 30, 2011.

Non-interest income for the third quarter of 2011 was $4.7 million, an increase of $1.0 million compared to the third quarter of 2010. Gain on sale of investments increased $2.1 million in the third quarter of 2011 compared to the same period in 2010. This increase was partially offset by a decrease in gain on loan sales of $601,000, a result of decreased mortgage banking activity; and a decrease in mortgage servicing fees of $371,000 primarily due to a $355,000 impairment on mortgage servicing rights due to the interest rate environment in the third quarter of 2011. The increase of cash surrender value of life insurance also decreased by $284,000 primarily due to a policy benefit being paid in the third quarter of 2010, which was not repeated in 2011. On a linked quarter basis, non-interest income increased $1.3 million, primarily due to the same reasons mentioned above.

Non-interest income for the nine months ended of 2011 was $11.0 million, an increase of $805,000 compared to the same period of 2010. Increases in gain on sale of investments increased by $1.8 million primarily due to increased sales in investment securities and the stabilization of values for trust preferred securities which resulted in a $633,000 decrease in other than temporary impairment. Other declines in non-interest income included service charges on deposit accounts which decreased by $263,000 primarily due to regulatory changes and gain on loan sales which decreased by $725,000 primarily due to decreased loan production.

Non-interest expense decreased $75,000 when comparing the third quarter of 2011 with that of 2010. FDIC expense related to deposit insurance decreased $135,000 due to the new FDIC fee structure, salaries and benefits decreased $75,000 and occupancy and equipment expense decreased $75,000. These decreases were partially offset by increased marketing expense of $157,000 and increased professional fees of $127,000.

Non-interest expense decreased $356,000 when comparing the first nine months of 2011 with that of 2010. Repossessed asset expenses decreased by $284,000, software maintenance expense decreased by $208,000 and FDIC expense related to deposit insurance decreased $195,000 in the first nine months of 2011 compared to the same period in 2010. These decreases were partially offset by increased salary and benefit expense of $121,000, increased professional fees of $278,000, and increased marketing expense of $153,000.

"The current economic, regulatory and interest rate environments have each created their own challenges. We continue to navigate through these challenges to provide and create value to our shareholders," commented Heeter.

MutualFirst Financial, Inc. and MutualBank, an Indiana-based financial institution, has thirty-two full-service retail financial centers in Delaware, Elkhart, Grant, Kosciusko, Randolph, St. Joseph and Wabash Counties in Indiana. MutualBank also has two Wealth Management and Trust offices located in Carmel and Crawfordsville, Indiana and a loan origination office in New Buffalo, Michigan. MutualBank is a leading residential lender in each of the market areas it serves, and provides a full range of financial services including wealth management and trust services and Internet banking services. The Company's stock is traded on the NASDAQ National Market under the symbol "MFSF" and can be found on the internet at www.bankwithmutual.com.

Statements contained in this release, which are not historical facts, are forward-looking statements, as that term is defined in the Private Securities Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties, which could cause actual results to differ from those currently anticipated due to a number of factors, which include, but are not limited to, factors discussed in documents filed by the Company with the Securities and Exchange Commission from time to time.

   MUTUALFIRST Financial, Inc.












September 30,

June 30,

December 31,

Balance Sheet (Unaudited):

2011

2011

2010


(000)

(000)

(000)

Assets




Cash and cash equivalents

$37,846

$34,287

$26,821

Investment securities - AFS

288,529

304,463

245,165

Loans held for sale

1,392

654

10,483

Loans, gross

959,706

965,440

995,273

Allowance for loan loss

(16,481)

(15,957)

(16,372)

Net loans

943,225

949,483

978,901

Premise and equipment

31,816

32,305

32,966

FHLB of Indianapolis stock

14,391

14,391

16,682

Investment in limited partnerships

3,241

3,368

3,624

Cash surrender value of life insurance

46,673

46,328

45,566

Prepaid FDIC premium

3,120

3,427

4,208

Core deposit and other intangibles

3,640

3,919

4,533

Deferred income tax benefit

15,590

16,616

20,030

Other assets

43,146

20,691

17,923

Total assets

$1,432,609

$1,429,932

$1,406,902





Liabilities and Stockholders' Equity




Deposits

$1,178,121

$1,161,570

$1,121,569

FHLB advances

94,634

106,656

128,538

Other borrowings

12,604

12,794

13,167

Other liabilities

13,951

12,890

12,488

Stockholders' equity

133,299

136,022

131,140

Total liabilities and stockholders' equity

$1,432,609

$1,429,932

$1,406,902




Three Months

Three Months

Three Months


Nine Months

Nine Months


Ended

Ended

Ended


Ended

Ended


September 30,

June 30,

September 30,


September 30,

September 30,

Income Statement (Unaudited):

2011

2011

2010


2011

2010


(000)

(000)

(000)


(000)

(000)








Total interest income

$15,249

$15,807

$16,725


$46,739

$51,373

Total interest expense

4,854

5,253

6,110


15,475

19,392








  Net interest income

10,395

10,554

10,615


31,264

31,981

Provision for loan losses

3,200

1,700

2,225


9,100

5,275

Net interest income after provision







 for loan losses

7,195

8,854

8,390


22,164

26,706








 Non-interest income







Fees and service charges

1,862

1,726

1,829


5,193

5,456

Net gain (loss) on sale of investments

1,764

1

(381)


1,839

(61)

Other than temporary impairment of securities

0

0

(98)


(193)

(826)

Equity in losses of limited partnerships

(107)

(116)

(128)


(256)

(382)

Commissions

879

1,005

896


2,835

2,920

Net gain (loss) on loan sales

245

349

846


685

1,410

Net servicing fees

(337)

18

34


(292)

102

Increase in cash surrender value of life insurance

346

374

630


1,071

1,385

Other income

34

17

15


101

174

Total non-interest income

4,686

3,374

3,643


10,983

10,178








 Non-interest expense







Salaries and benefits

5,240

5,340

5,315


16,103

15,982

Occupancy and equipment

1,328

1,390

1,403


4,180

4,202

Data processing fees

373

379

363


1,153

1,162

Professional fees

433

376

306


1,169

891

Marketing

453

300

296


1,053

900

Deposit insurance

330

332

465


1,170

1,365

Software subscriptions and maintenance

338

313

377


969

1,177

Intangible amortization

280

306

327


894

1,033

Repossessed assets expense

301

368

308


1,104

1,388

Other  expenses

982

958

973


2,802

2,853

Total non-interest expense

10,058

10,062

10,133


30,597

30,953








Income  before taxes

1,823

2,166

1,900


2,550

5,931

Income tax provision (benefit)

375

485

279


114

1,192

Net income

1,448

1,681

1,621


2,436

4,739

Preferred stock dividends and amortization

852

451

451


1,754

1,352

Net income available to common shareholders

$596

$1,230

$1,170


$682

$3,387



Average Balances,  Net Interest Income, Yield Earned and Rates Paid









Three



Three




mos ended



mos ended




9/30/2011



9/30/2010



Average

Interest

Average

Average

Interest

Average


Outstanding

Earned/

Yield/

Outstanding

Earned/

Yield/


Balance

Paid

Rate

Balance

Paid

Rate


(000)

(000)


(000)

(000)


Interest-Earning Assets:







Interest -bearing deposits

$22,612

$17

0.30%

$52,893

$48

0.36%

Mortgage-backed securities:







Available-for-sale

280,901

1,963

2.80

175,119

1,420

3.24

Held-to-maturity

0

0

-

6,535

62

3.79

Investment securities:







Available-for-sale

22,253

170

3.06

31,023

217

2.80

Loans receivable

964,061

12,992

5.39

1,028,340

14,908

5.80

Stock in FHLB of Indianapolis

14,391

107

2.97

18,632

70

1.50

Total interest-earning assets (3)

1,304,218

15,249

4.68

1,312,542

16,725

5.10

Non-interest earning assets, net of allowance







 for loan losses and unrealized gain/loss

118,638



131,533



    Total assets

$1,422,856



$1,444,075

















Interest-Bearing Liabilities:







Demand and NOW accounts

$217,885

292

0.54

$178,153

243

0.55

Savings deposits

96,565

27

0.11

89,539

34

0.15

Money market accounts

70,915

127

0.72

72,410

158

0.87

Certificate accounts

654,746

3,458

2.11

674,358

4,123

2.45

Total deposits

1,040,111

3,904

1.50

1,014,460

4,558

1.80

Borrowings

110,140

949

3.45

171,728

1,552

3.62

 Total interest-bearing accounts

1,150,251

4,853

1.69

1,186,188

6,110

2.06

Non-interest bearing deposit accounts

124,757



108,519



Other liabilities

12,312



13,956



 Total liabilities

1,287,320



1,308,663



Stockholders' equity

135,536



135,412



   Total liabilities and stockholders' equity

$1,422,856



$1,444,075










Net earning assets

$153,967



$126,354










Net interest income


$10,396



$10,615









Net interest rate spread



2.99%



3.04%








Net yield on average interest-earning assets



3.19%



3.23%








Average interest-earning assets to







 average interest-bearing liabilities



113.39%



110.65%




Three Months

Three Months

Three Months


Nine Months

Nine Months


Ended

Ended

Ended


Ended

Ended


September 30,

June 30,

September 30,


September 30,

September 30,

 Selected Financial Ratios and Other Financial Data (Unaudited):

2011

2011

2010


2011

2010






















Share and per share data:







Average common shares outstanding







  Basic

6,911,597

6,903,151

6,877,481


6,902,676

6,869,547

  Diluted

6,927,433

7,005,882

6,887,204


6,992,429

6,877,682

Per common share:







  Basic earnings

$0.09

$0.18

$0.17


$0.10

$0.49

  Diluted earnings

$0.09

$0.18

$0.17


$0.10

$0.49

  Dividends

$0.06

$0.06

$0.06


$0.18

$0.18








Dividend payout ratio

66.67%

33.33%

35.29%


180.00%

36.73%








Performance Ratios:







  Return on average assets (ratio of net







     income to average total assets)(1)

0.41%

0.46%

0.45%


0.23%

0.43%

  Return on average tangible common equity (ratio of net







     income to average tangible common equity)(1)

2.37%

5.14%

4.77%


0.93%

4.73%

  Interest rate spread information:







   Average during the period(1)

2.99%

2.99%

3.04%


2.98%

3.03%








   Net interest margin(1)(2)

3.19%

3.19%

3.23%


3.18%

3.22%








Efficiency Ratio

66.69%

72.24%

71.07%


72.42%

73.42%








   Ratio of average interest-earning







    assets to average interest-bearing







    liabilities

113.39%

112.32%

110.65%


112.80%

109.98%








Allowance for loan losses:







      Balance beginning of period

$15,957

$15,797

$16,248


$16,372

$16,414

      Charge offs:







         One- to four- family

464

820

1,109


2,655

1,833

         Multi-family

0

0

15


0

247

         Commercial real estate

2,017

292

702


5,582

1,738

         Construction or development

0

0

0


0

0

         Consumer loans

556

652

477


1,636

2,288

         Commercial business loans

0

0

8


0

8

             Sub-total

3,037

1,764

2,311


9,873

6,114








       Recoveries:







         One- to four- family

63

59

37


166

183

         Multi-family

0

0

0


0

0

         Commercial real estate

64

1

25


65

93

         Construction or development

0

0

0


0

0

         Consumer loans

234

164

256


651

629

         Commercial business loans

0

0

0


0

0

             Sub-total

361

224

318


882

905








Net charge offs

2,676

1,540

1,993


8,991

5,209

Additions charged to operations

3,200

1,700

2,225


9,100

5,275

Balance end of period

$16,481

$15,957

$16,480


$16,481

$16,480








   Net loan charge-offs to average loans (1)

1.11%

0.64%

0.78%


1.24%

0.67%




September 30,

June 30,

December 31,

September 30,


2011

2011

2010

2010






Total shares outstanding

6,987,586

6,986,586

6,984,754

6,984,754

Tangible book value per share

$14.42

$14.27

$13.49

$13.80

Tangible common equity to tangible assets

7.20%

7.19%

6.93%

6.91%






Nonperforming assets (000's)





Non-accrual loans





One- to four- family

$9,099

$9,520

$14,426

$14,308

Commercial real estate

13,129

10,435

10,977

11,635

Consumer loans

2,277

2,553

3,713

2,932

Commercial business loans

1,433

1,144

1,067

1,317

Total non-accrual loans

25,938

23,652

30,183

30,192

Accruing loans past due 90 days or more

1,103

1,038

1,546

366

Restructured loans

11,882

5,431

7,100

1,027

Total nonperforming loans

38,923

30,121

38,829

31,585

   Real estate owned

6,703

7,151

5,030

5,686

   Other repossessed assets

1,019

937

1,097

1,142

Total nonperforming assets

$46,645

$38,209

$44,956

$38,413






Asset Quality Ratios:





Non-performing assets to total assets

3.26%

2.67%

3.20%

2.67%

Non-performing loans to total loans

4.06%

3.12%

3.90%

3.11%

Allowance for loan losses to non-performing loans

42.34%

52.98%

42.16%

52.18%

Allowance for loan losses to loans receivable

1.72%

1.65%

1.64%

1.62%



(1)    Ratios for the three and nine month periods have been annualized.


(2)    Net interest income divided by average interest earning assets.


(3)   Calculated net of deferred loan fees, loan discounts, loans in process and loss reserves.





CONTACT: Chris Cook, Senior Vice President, Treasurer and CFO of MutualFirst Financial, Inc. +1-765-747-2945