Attached files

file filename
8-K - FORM 8-K - MUTUALFIRST FINANCIAL INCv422727_8k.htm

Exhibit 99

MutualFirst Announces Increased Earnings in the Third Quarter of 2015

MUNCIE, Ind., Oct. 26, 2015 /PRNewswire/ -- MutualFirst Financial, Inc. (NASDAQ: MFSF), the holding company of MutualBank (the "Bank"), announced today net income available to common shareholders for the third quarter ended September 30, 2015 increased to $3.2 million, or $0.43 diluted earnings per common share. This compared to net income available to common shareholders for the same period in 2014 of $2.8 million, or $0.37 diluted earnings per common share. Annualized return on average assets was 0.89% and return on average tangible common equity was 9.92% for the third quarter of 2015 compared to 0.78% and 9.26%, respectively, for the same period of last year.

Net income available to common shareholders for the nine months ended September 30, 2015 increased to $8.9 million, or $1.18 diluted earnings per common share compared to net income available to common shareholders of $7.4 million, or $1.00 diluted earnings per common share for the nine months ended September 30, 2014. Annualized return on average assets was 0.83% and return on average tangible common equity was 9.30% for the first three quarters of 2015 compared to 0.70% and 8.50%, respectively, for the same period of last year.

Other financial highlights for the third quarter ended September 30, 2015 included:

  • Commercial loans increased $11.6 million, or 13.8% on an annualized basis and non-real estate consumer loans of $11.0 million, or 33.1% on an annualized basis in the third quarter of 2015.
  • Asset quality remained steady as non-performing loans to total loans were 0.68% as of September 30, 2015 compared to 0.63% as of June 30, 2015 and non-performing assets to total assets were 0.66% as of September 30, 2015 compared to 0.60% as of June 30, 2015.
  • Deposits increased $1.3 million in the third quarter of 2015.
  • Tangible common equity to total tangible assets is 9.11% and tangible book value per common share is $17.90 as of September 30, 2015 compared to tangible common equity to total tangible assets of 8.89% and tangible book value per common share of $17.36 as of June 30, 2015.
  • Net interest income for the third quarter of 2015 increased by $276,000 on a linked quarter basis and increased by $176,000 compared to the third quarter of 2014.
  • Minimal net-charges offs and steady asset quality led to no provision for loan losses in the third quarter of 2015.
  • Net interest margin was 3.22% for the third quarter of 2015 compared to 3.18% in the second quarter of 2015 and 3.26% in the third quarter of 2014.
  • Non-interest income in the third quarter of 2015 increased by $27,000 on a linked quarter basis and by $695,000 when compared to the third quarter of 2014.
  • Non-interest expense increased in the third quarter of 2015 by $281,000 on a linked quarter basis and increased by $246,000 when compared to the third quarter of 2014.

"We are pleased with the continued progress in increasing profit and growing our loan portfolio," said David W. Heeter, President and CEO. "We believe we are continuing to generate momentum that will increase and enhance shareholder value."

In the first quarter of 2015, the Bank elected an accounting change to better align the recognition of low-income housing tax credits and the corresponding amortization of the low-income housing investments from the equity method of accounting to a proportional method of amortization. This change has been made retrospectively and all comparisons in this release are as if this change was made at the beginning of 2014.

Balance Sheet

Assets increased $32.9 million as of September 30, 2015 compared to December 31, 2014, primarily due to the increase in gross loans of $41.0 million. The increase in the gross loan portfolio was primarily due to growth in commercial loans of $27.3 million, or 11.4% on an annualized basis and in non-real estate consumer loans of $29.1 million, or 33.9% on an annualized basis. The increase in gross loans was partially offset by a decline in the consumer residential loan portfolio of $15.4 million. The commercial and consumer loan portfolios have increased to 52.9% of the total loan portfolio compared to 49.4% as of December 31, 2014. "Growing and changing the mix of our loan portfolio is a priority in our strategic plan," commented David W. Heeter, President and CEO. Mortgage loans held for sale decreased by $88,000, since December 31, 2014. Mortgage loans sold during the first nine months of 2015 totaled $114.8 million compared to $36.5 million in the first nine months of 2014 as mortgage production increased in the first nine months of 2015 compared to the same period in 2014 due to declines in mortgage rates, increased purchase activity and the acquisition of Summit Mortgage in the third quarter of 2014.

Deposits increased by $266,000 in the first nine months of 2015. The increase in deposits has been primarily in core deposits, which increased $38.8 million in the first nine months of 2015 primarily offset by certificates of deposit, which decreased $38.5 million. Core deposits increased to 66% of the Bank's total deposits as of September 30, 2015 compared to 63% as of December 31, 2014.

Allowance for loan losses was $12.8 million as of September 30, 2015 compared to $13.2 million as of December 31, 2014. Net charge-offs in the first nine months of 2015 were $411,000, or 0.05% of total average loans on an annualized basis, compared to $1.0 million, or 0.14% of total average loans on an annualized basis in the first nine months of 2014. The allowance for loan losses to non-performing loans as of September 30, 2015 was 178.4% compared to 177.0% as of December 31, 2014. The allowance for loan losses to total loans as of September 30, 2015 was 1.21% compared to 1.30% as of December 31, 2014. Non-performing loans to total loans at September 30, 2015 were 0.68% compared to 0.73% at December 31, 2014. Non-performing assets to total assets were 0.66% at September 30, 2015 compared to 0.75% at December 31, 2014.

Stockholders' equity was $135.1 million at September 30, 2015, an increase of $8.3 million from December 31, 2014. The increase was primarily due to net income available to common shareholders of $8.9 million and an increase of $1.6 million due to exercises of stock options. These increases were partially offset by common stock dividends of $2.7 million. The Company's tangible book value per common share as of September 30, 2015 increased to $17.90 compared to $17.12 as of December 31, 2014 and the tangible common equity ratio increased to 9.11% as of September 30, 2015 compared to 8.72% as of December 31, 2014. MFSF and the Bank's risk-based capital ratios were well in excess of "well-capitalized" levels as defined by all regulatory standards as of September 30, 2015.

Income Statement

Net interest income before the provision for loan losses increased $176,000 for the quarter ended September 30, 2015 compared to the same period in 2014. The increase in net interest income was primarily a result of a $41.1 million increase in average earning assets, which was primarily due to an increase of $53.5 million in average loans. This increase was partially offset by a decline of 4 basis points in net interest margin to 3.22%, while the tax equivalent margin remained steady at 3.31%. On a linked quarter basis, net interest income before the provision for loan losses increased $276,000 as net interest margin increased by 4 basis points and average earnings assets increased by $19.2 million primarily due to increases in the loan portfolio.

Net interest income before the provision for loan losses increased $257,000 for the first nine months of 2015 compared to the same period in 2014. The increase was a result of an increase of $38.0 million in average earning assets due to an increase in the average loan portfolio of $48.5 million. This increase was partially offset by the net interest margin decreasing to 3.20% in the first nine months of 2015 compared to 3.27% in the first nine months of 2014.

There was no provision for loan losses in the third quarter of 2015 or during last year's comparable period. This was due to management's ongoing evaluation of the adequacy of the allowance for loan losses, which was partially attributable to net charge-offs of $149,000, or 0.06% of average loans on an annualized basis in the third quarter of 2015 compared to net recoveries of $6,000 in the third quarter of 2014. Non-performing loans to total loans at September 30, 2015 was 0.68% compared to 0.83% at September 30, 2014. Non-performing assets to total assets were 0.66% at September 30, 2015 compared to 1.08% at September 30, 2014.

The provision for loan losses for the first nine months of 2015 was zero compared to $850,000 during last year's comparable period. The decrease was primarily due to a decline in net charge-offs and improving asset quality. Net charge-offs for the first nine months of 2015 equaled $411,000, or 0.05% of loans on an annualized basis compared to $1.0 million, or 0.14% in the same period of 2014.

Non-interest income for the third quarter of 2015 was $4.4 million, an increase of $695,000 compared to the third quarter of 2014. Increases in non-interest income included an increase of $794,000 in net gain on sale of loans due to increased production and sales and the acquisition of Summit Mortgage in the third quarter of 2014. On a linked quarter basis, non-interest income increased $27,000 due to increases in net gain on sale of loans primarily due to an increase in mortgage activity, increases in fees and service charges on deposit accounts primarily due to seasonality in fee income, and increases in commission income. The increases were partially offset by a decline in net gain on sale of other real estate and repossessed assets and a reduction in gain on sale of AFS securities.

Non-interest income for the first nine months of 2015 was $12.8 million, an increase of $2.5 million compared to the first nine months of 2014. The increase was primarily due to a $2.3 million increase in net gain on sale of loans due to the same reasons as stated above and a decline in net loss on sale of real estate and repossessed assets of $240,000.

Non-interest expense increased $246,000 when comparing the third quarter of 2015 with the same period in 2014. The increase was primarily due to the acquisition of Summit Mortgage late in the third quarter of 2014. On a linked quarter basis, non-interest expense increased $281,000 primarily due to increases in salaries and benefit expenses of $257,000 as a result of higher health insurance expenses.

Non-interest expense increased $1.5 million when comparing the first nine months of 2015 with the same period in 2014. The increase was primarily a result of the acquisition of Summit Mortgage in the third quarter of 2014, which increased expense by $1.5 million in the first nine months of 2015.

Heeter concluded, "We continue to look for ways to enhance shareholder value. We closed on another book of trust business in the third quarter, which will allow us to grow our trust assets without increasing our level of expenses. We are also excited about new commercial lending and deposit opportunities in Fort Wayne, Indiana to complement our mortgage origination business and the ability to grow our franchise in the second largest city in the State."

MutualFirst Financial, Inc. is the parent company of MutualBank, an Indiana-based financial institution since 1889. MutualBank has thirty-one full-service retail financial centers in Allen, Delaware, Elkhart, Grant, Kosciusko, Randolph, St. Joseph and Wabash Counties in Indiana. MutualBank has two offices located in Carmel and Crawfordsville, Indiana specializing in wealth management and trust services and a loan origination office in New Buffalo, Michigan. MutualBank also operates a wholly owned mortgage banking subsidiary named Summit Mortgage which operates out of Fort Wayne, Indiana. MutualBank provides a full range of financial services including commercial and business banking, personal banking, wealth management, trust services, investments and internet banking services. The Company's stock is traded on the NASDAQ National Market under the symbol "MFSF". Additional information can be found online 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 Litigation 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. Selected Financials












(Unaudited)





(Unaudited)

(Unaudited)

Adjusted*

Adjusted*





September 30,

June 30,

December 31,

September 30,




Balance Sheet (Unaudited):

2015

2015

2014

2014





(000)

(000)

(000)

(000)




Assets








Cash and cash equivalents

$18,643

$24,269

$29,575

$20,499




Investment securities - AFS

266,815

261,506

260,806

264,056




Loans held for sale

6,052

12,486

6,140

6,440




Loans, gross

1,057,735

1,039,623

1,016,686

1,008,717




Allowance for loan loss

(12,757)

(12,906)

(13,168)

(13,249)




Net loans

1,044,978

1,026,717

1,003,518

995,468




Premise and equipment, net

30,805

30,818

30,939

30,765




FHLB of Indianapolis stock

9,810

9,810

11,964

14,391




Investment in limited partnerships (1)

452

477

527

555




Deferred tax asset (1)

11,566

13,750

13,575

14,426




Cash value of life insurance

51,895

51,602

51,002

50,709




Goodwill

1,800

1,800

1,800

1,800




Core deposit and other intangibles

931

825

1,105

1,250




Other assets

12,617

11,374

12,472

15,438




Total assets

$1,456,364

$1,445,434

$1,423,423

$1,415,797












Liabilities and Stockholders' Equity








Deposits

$1,079,586

$1,078,287

$1,079,320

$1,098,849




FHLB advances

216,217

212,042

192,442

168,523




Other borrowings

9,637

9,816

10,174

10,353




Other liabilities

15,825

14,337

14,735

16,773




Stockholders' equity (1)

135,099

130,952

126,752

121,299




Total liabilities and stockholders' equity

$1,456,364

$1,445,434

$1,423,423

$1,415,797















(Unaudited)



(Unaudited)



(Unaudited)

(Unaudited)

Adjusted*


(Unaudited)

Adjusted*



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):

2015

2015

2014


2015

2014



(000)

(000)

(000)


(000)

(000)










Total interest income

$13,049

$12,731

$12,803


$38,462

$38,285


Total interest expense

2,233

2,191

2,163


6,589

6,669










   Net interest income

10,816

10,540

10,640


31,873

31,616


Provision for loan losses

0

0

0


0

850


Net interest income after provision 








  for loan losses

10,816

10,540

10,640


31,873

30,766










  Non-interest income








Service fee income

1,496

1,464

1,518


4,318

4,398


Net realized gain on sales of AFS securities

57

126

75


423

436


Commissions

1,164

1,142

1,228


3,427

3,488


Equity in losses of limited partnerships (1)

0

0

0


0

0


Net gain on sale of loans

1,238

1,121

444


3,266

929


Net servicing fees

67

70

66


205

45


Increase in cash value of life insurance

292

313

295


893

866


Net gain (loss) on sale of other real estate and repossessed assets

(30)

32

(81)


(81)

(321)


Other income (1)

109

98

157


325

403


Total non-interest income

4,393

4,366

3,702


12,776

10,244










  Non-interest expense








Salaries and employee benefits

6,341

6,084

6,088


18,955

17,461


Net occupancy expenses

553

515

494


1,671

1,763


Equipment expenses

479

410

450


1,342

1,344


Data processing fees

432

428

373


1,304

1,180


Advertising and promotion

296

378

387


1,007

993


ATM and debit card expense

381

347

370


1,064

976


Deposit insurance

225

212

239


669

779


Professional fees

378

383

376


1,291

1,254


Software subscriptions and maintenance

443

433

418


1,303

1,220


Other real estate and repossessed assets

92

87

161


305

447


Other expenses

1,034

1,096

1,052


3,134

3,090


Total non-interest expense

10,654

10,373

10,408


32,045

30,507










Income  before taxes

4,555

4,533

3,934


12,604

10,503


Income tax provision (1)

1,330

1,315

1,183


3,681

3,118


Net income available to common shareholders

$3,225

$3,218

$2,751


$8,923

$7,385










Pre-tax pre-provision earnings (2)

$4,555

$4,533

$3,934


$12,604

$11,353










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










Three



Three





months ended



months ended





9/30/2015



9/30/2014




Average

Interest

Average

Average

Interest

Average



Outstanding

Earned/

Yield/

Outstanding

Earned/

Yield/



Balance

Paid

Rate

Balance

Paid

Rate



(000)

(000)

(annualized)

(000)

(000)

(annualized)


Interest-Earning Assets:








 Interest -bearing deposits

$16,112

$2

0.05%

$20,542

$5

0.10%


 Mortgage-backed securities:








Available-for-sale

193,271

1,253

2.59

214,322

1,429

2.67


 Investment securities:








Available-for-sale

68,262

485

2.84

50,609

331

2.62


 Loans receivable

1,057,538

11,190

4.23

1,004,006

10,904

4.34


Stock in FHLB of Indianapolis

9,810

119

4.85

14,391

134

3.72


Total interest-earning assets (3)

1,344,993

13,049

3.88

1,303,870

12,803

3.93


Non-interest earning assets, net of allowance 








  for loan losses and unrealized gain/loss

108,173



108,313




     Total assets

$1,453,166



$1,412,183




















Interest-Bearing Liabilities:








 Demand and NOW accounts

$254,024

146

0.23

$252,661

140

0.22


 Savings deposits

130,913

3

0.01

125,428

4

0.01


 Money market accounts

167,461

104

0.25

146,976

95

0.26


 Certificate accounts

364,804

1,024

1.12

420,030

1,211

1.15


 Total deposits

917,202

1,277

0.56

945,095

1,450

0.61


 Borrowings

215,142

956

1.78

178,066

713

1.60


  Total interest-bearing liabilities

1,132,344

2,233

0.79

1,123,161

2,163

0.77


Non-interest bearing deposit accounts

172,985



154,440




Other liabilities

15,183



14,421




  Total liabilities

1,320,512



1,292,022




Stockholders' equity

132,654



120,161




    Total liabilities and stockholders' equity

$1,453,166



$1,412,183












Net interest earning assets

$212,649



$180,709












Net interest income


$10,816



$10,640











Net interest rate spread (5)



3.09%



3.16%










Net yield on average interest-earning assets (5)



3.22%



3.26%










Net yield on average interest-earning assets, tax equivalent (4)(5)



3.31%



3.31%










Average interest-earning assets to








  average interest-bearing liabilities



118.78%



116.09%













(Unaudited)



(Unaudited)



(Unaudited)

(Unaudited)

Adjusted*


(Unaudited)

Adjusted*



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):

2015

2015

2014


2015

2014


























Share and per share data:








 Average common shares outstanding








   Basic

7,394,061

7,383,435

7,178,055


7,364,035

7,143,597


   Diluted

7,562,499

7,547,734

7,407,144


7,539,935

7,373,744


 Per common share:








   Basic earnings (1)

$0.44

$0.44

$0.38


$1.21

$1.03


   Diluted earnings (1)

$0.43

$0.43

$0.37


$1.18

$1.00


   Dividends

$0.12

$0.12

$0.08


$0.36

$0.22










Dividend payout ratio

27.91%

27.91%

21.62%


30.51%

22.00%










Performance Ratios:








   Return on average assets (ratio of net








      income to average total assets)(5)

0.89%

0.90%

0.78%


0.83%

0.70%


   Return on average tangible common equity (ratio of net 








      income to average tangible common equity)(5)

9.92%

10.04%

9.26%


9.30%

8.50%


   Interest rate spread information:








    Average during the period(5)

3.09%

3.06%

3.16%


3.08%

3.16%










    Net interest margin(5)(6)

3.22%

3.18%

3.26%


3.20%

3.27%










Efficiency Ratio

70.05%

69.59%

72.57%


71.77%

72.88%










    Ratio of average interest-earning








     assets to average interest-bearing








     liabilities

118.78%

117.68%

116.09%


118.27%

115.82%










Allowance for loan losses:








       Balance beginning of period

$12,906

$13,217

$13,243


$13,168

$13,412


       Charge offs:








 Mortgage first lien

154

297

141


544

391


 Mortgage - lines of credit and junior liens 

0

0

29


2

322


 Commercial real estate

0

0

0


0

0


 Construction and development

0

0

0


0

244


 Consumer loans

140

205

20


460

445


 Commercial business loans

4

0

0


4

0


Sub-total

298

502

190


1,010

1,402










      Recoveries:








Mortgage first lien

32

0

23


33

28


Mortgage - lines of credit and junior liens 

0

0

0


1

3


Commercial real estate

2

106

0


129

7


Construction and development

75

17

41


244

49


Consumer loans

40

59

68


151

207


Commercial business loans

0

9

64


41

95


Sub-total

149

191

196


599

389










Net charge offs (recoveries)

149

311

(6)


411

1,013


Additions charged to operations

0

0

0


0

850


Balance end of period

$12,757

$12,906

$13,249


$12,757

$13,249










    Net loan charge-offs to average loans (5)

0.06%

0.12%

0.00%


0.05%

0.14%














(Unaudited)





(Unaudited)

(Unaudited)

Adjusted*

Adjusted*





September 30,

June 30,

December 31,

September 30,





2015

2015

2014

2014












Total shares outstanding

7,394,061

7,394,061

7,236,002

7,197,891




Tangible book value per common share (1)

$17.90

$17.36

$17.12

$16.43




Tangible common equity to tangible assets (1)

9.11%

8.89%

8.72%

8.37%












 Nonperforming assets (000's)








Non-accrual loans








Mortgage first lien

$3,131

$3,111

$3,499

$4,334




Mortgage - lines of credit and junior liens 

897

939

658

199




Commercial real estate

2,795

2,049

2,023

2,073




Construction and development

0

0

209

613




Consumer loans

147

159

218

341




Commercial business loans

91

58

605

637




Total non-accrual loans

7,061

6,316

7,212

8,197




Accruing loans past due 90 days or more

90

207

226

217




Total nonperforming loans

7,151

6,523

7,438

8,414




    Real estate owned

1,830

1,726

2,829

6,334




    Other repossessed assets

588

455

476

504




 Total nonperforming assets

$9,569

$8,704

$10,743

$15,252












Performing restructured loans (7)

$5,660

$5,572

$4,618

$4,432












Asset Quality Ratios:








Non-performing assets to total assets 

0.66%

0.60%

0.75%

1.08%




Non-performing loans to total loans

0.68%

0.63%

0.73%

0.83%




Allowance for loan losses to non-performing loans

178.39%

197.85%

177.03%

157.46%




Allowance for loan losses to loans receivable

1.21%

1.24%

1.30%

1.31%












*Adjusted - During the first quarter of 2015 MutualFirst Financial, Inc. made an accounting change to better align low-income tax credits with the amortization of those investments.  This change is retrospective and has been applied, where applicable, to 12/31/14 and 9/30/14 information.










(1)   Adjusted 12/31/2014 and 9/30/2014 for retrospective accounting change in the first quarter of 2015.









(2)   Pre-tax pre-provision income is calculated by taking net income available to common shareholders and adding income tax provision and provision for loan losses.









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










(4)   Tax equivalent margin is calculated by taking non-taxable interest and grossing up by 34% applicable tax rate.









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









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










(7)   Performing restructured loans are excluded from non-performing ratios.  Restructured loans that are on non-accrual are in the non-accrual loan categories.











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