Attached files

file filename
8-K - 8-K - MAINSOURCE FINANCIAL GROUPmsfg-20170125x8k.htm

Exhibit 99.1

 

 

Picture 1

 

 

 

Date:

January 25, 2017 4:01 pm EST

From:

Archie M. Brown, Jr. President and CEO

 

MainSource Financial Group, Inc. | 812-663-6734

 

NEWS RELEASE

 

MainSource Financial Group - NASDAQ, MSFG -
Announces Fourth Quarter 2016 Financial Results, Quarterly Common Dividend and Appointment of Kathleen L. Bardwell as Lead Director

 

Net income of $11.7 million

Earnings Per Share of $0.48

Loan Growth of 11% annualized

Net Interest Margin of 3.69%

Common Dividend of $0.16 per share

Non-performing Assets 0.57% of Total Assets

 

Greensburg, Indiana, Archie M. Brown, Jr., President and Chief Executive Officer of MainSource Financial Group, Inc. (NASDAQ: MSFG), announced today the unaudited financial results for the fourth quarter of 2016.  For the three months ended December 31, 2016, the Company recorded net income of $11.7 million, or $0.48 per common share, compared to net income of $9.1 million, or $0.42 per common share, in the fourth quarter of 2015.  During the fourth quarter of 2016 the Company incurred costs of $166 thousand related to its May 2016 acquisition of Cheviot Financial Corp. and a charge of $650 thousand related to the closing of three branch offices.  Excluding these charges, the Company’s net income would have been $12.3 million or $0.50 per share (see Reconciliation of Actual to Operating Earnings included with this press release).   

 

CEO Comments

 

Mr. Brown commented on the Company’s fourth quarter performance, “I am very pleased with our fourth quarter and full year results.  On an operating basis we earned $1.86 per share for 2016 which represents a 9% increase over the prior year.  Our successful integration of the Cheviot acquisition and our organic loan growth were key factors to our strong performance.  We are especially pleased with our loan growth for the fourth quarter of 11% on an annualized basis.  Our strategy of growing into nearby metropolitan markets is paying off and we are optimistic about our ability to continue to grow loans at a moderate pace.”

 

Mr. Brown continued, “In December we announced our agreement to acquire FCB Bancorp, Inc., a $525 million bank holding company headquartered in Louisville, KY.  This acquisition strengthens our presence in the Louisville MSA by adding seven branch offices with approximately $400 million in deposits and positions us with a top ten market share.  We have begun the work with FCB employees to ensure a successful merger which we anticipate will occur in the second quarter of 2017.  We look forward to having the FCB employees join the MainSource team.”

 

Mr. Brown concluded, “In January our board declared a quarterly common dividend of $0.16 per share payable on March 15, 2017 to shareholders of record on March 6, 2017.  This represents a dividend yield of 2.0%.  On January 18, 2017, Charles J. Thayer, Lead Director, announced his upcoming retirement from the board in May 2017.  Charles has served on the board since 2011.  We are very appreciative of Charles’ contribution to the Company over the past six years.  In order to ensure a successful transition, the Board appointed Kathleen L. Bardwell as Lead Director effective with its January 2017 meeting.  Kathie has served on our board since 2011 and most recently chaired the Audit Committee.  We congratulate her on this appointment.”

 


 

 

NET INTEREST INCOME

 

Net interest income was $32.0 million for the fourth quarter of 2017 compared to $26.2 million a year ago.  The increase in net interest income was primarily due to an increase in average earning assets as well as an increase in purchase accounting adjustments.  Average earning assets increased year over year by $610 million with $430 million coming from the Cheviot acquisition and $180 million from organic growth.  Net interest margin, on a fully-taxable equivalent basis, was 3.69% for the fourth quarter of 2016, which was a one basis point increase from the fourth quarter of 2015 and an increase of seven basis points compared to the third quarter of 2016.  The increase in the net interest margin on a linked-quarter basis was primarily attributable to an increase in the accretion of purchase accounting marks (four basis points).  Also contributing to the increase in the net interest margin was an increase in loan fees and the Fed’s 25 basis point increase to rates in December 2016.

 

NON-INTEREST INCOME

 

The Company’s non-interest income was $13.4 million for the fourth quarter of 2016 compared to $12.7 million for the same period in 2015. An increase in mortgage banking income of $1.3 million was partially offset by a decrease of $409 thousand in service charges on deposit accounts. 

 

NON-INTEREST EXPENSE

 

The Company’s non-interest expense was $28.9 million for the fourth quarter of 2016 compared to $26.2 million for the same period in 2015.  The year over year increase in total expenses were in the employee, occupancy and equipment expense categories and were primarily related to the acquisition of Cheviot in May 2016.  The Company also made year-end accrual adjustments to incentive compensation expense based on the strong performance in the fourth quarter. 

 

BALANCE SHEET AND CAPITAL

 

Total assets were $4.1 billion at December 31, 2016, which represents a $695 million increase from a year ago.  The increase in assets was primarily related to the acquisition of Cheviot ($563 million) and organic loan growth.  Loan balances (including loans that are classified as held for sale) grew $72 million on a linked quarter basis which represents an 11% increase on an annualized basis.  The Company’s regulatory capital ratios remain strong and as of December 31, 2016 were as follows: leverage ratio of 9.7%, tier one capital to risk-weighted assets of 13.8%, common equity tier one capital ratio of 12.3%, and total capital to risk-weighted assets of 14.6%.  In addition, as of December 31, 2016, the Company’s tangible common equity ratio was 8.6% compared to 9.0% as of September 30, 2016.  The decrease in the tangible common equity ratio was related to the decrease in the market valuation of the Company’s investment securities portfolio and the resulting decrease in accumulated comprehensive income portion of equity.

 

ASSET QUALITY

 

Non-performing assets (NPAs) were $23.1 million as of December 31, 2016, an increase of $2.6 million on a linked-quarter basis.  The increase in NPAs was primarily related to one $2.1 million relationship that became 90+ days past due at year-end due to the maturity of the related notes, which have since been renewed and this relationship is no longer considered non-performing.  NPAs represented 0.57% of total assets as of December 31, 2016 compared to 0.51% as of September 30, 2016 and 0.53% as of December 31, 2015.  The Company incurred net charge-offs of $179 thousand and recorded $850 thousand of loan loss provision expense for the fourth quarter of 2016.  This level of provision expense resulted from the organic loan growth realized during the period.  The Company’s allowance for loan losses as a percent of total outstanding loans was 0.84% as of December 31, 2016 compared to 0.84% as of September 30, 2016 and 1.02% as of December 31, 2015.  The decrease in this metric year over year was primarily driven by the increase in acquired loans that were marked to fair value at the acquisition date and not included in the loan loss reserve analysis.

 

USE OF NON-GAAP FINANCIAL MEASURES

 

This press release includes financial measures prepared other than in accordance with generally accepted accounting principles in the United States (“GAAP”). Specifically, we have included non-GAAP financial measures of the Company’s net income excluding the impact of costs associated with the Company’s acquisition of Cheviot Financial Corp. and non-interest income excluding the impact of certain gains on the sale of investment securities.  These non-GAAP financial measures should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.  We believe this information is helpful in understanding the Company’s results of operations separate and apart from items that may, or could, have a disproportionate positive or negative impact in any given period, such as purchase accounting impacts, one-time costs of acquisitions or other non-core items.  A reconciliation of the non-GAAP measures to the most comparable GAAP equivalent is included in the text or in the attached financial tables under the heading “Reconciliation of Non-GAAP Financial Measures”.


 

 

FORWARD LOOKING STATEMENTS

 

Except for historical information contained herein, the discussion in this press release includes certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are covered by the safe harbor provisions of such sections.  These statements are based upon management expectations, goals and projections, which are subject to numerous assumptions, risks and uncertainties (many of which are beyond management’s control). Factors which could cause future results to differ materially from these expectations include, but are not limited to, the following: general economic conditions; legislative and regulatory initiatives; monetary and fiscal policies of the federal government; deposit flows; the costs of funds; general market rates of interest; interest rates on competing investments; demand for loan products; demand for financial services; changes in accounting  policies or guidelines; changes in the quality or composition of the Company’s loan and investment portfolios; the Company’s ability to integrate acquisitions; and other factors, including various “risk factors” as set forth in our most recent Annual Report on Form 10-K and in other reports we file from time to time with the Securities and Exchange Commission.  These reports are available publicly on the SEC website, www.sec.gov, and on the Company’s website, www.mainsourcefinancial.com.

 

Important Information for FCB Shareholders

 

In connection with the proposed merger of MainSource and FCB Bancorp, Inc., MainSource will file with the Securities and Exchange Commission a Registration Statement on Form S-4 that will include a Proxy Statement of FCB and a Prospectus of MainSource, as well as other relevant documents concerning the proposed transaction. SHAREHOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION. A free copy of the Proxy Statement/Prospectus, as well as other filings containing information about MainSource, may be obtained at the SEC’s Internet site (www.sec.gov). You will also be able to obtain these documents, free of charge, from MainSource at www.mainsourcebank.com under the tab “Investor Relations.”  Alternatively, these documents, when available, can be obtained free of charge from MainSource upon written request to MainSource Financial Group, Inc., Attn: Corporate Secretary, 2105 North State Road 3 Bypass Greensburg, Indiana 47240 or by calling (812) 663-6734 or from FCB upon written request to FCB Bancorp, Inc., Attn: Corporate Secretary at 293 N. Hubbards Lane, Louisville, Kentucky 40207 or by calling (502) 895-5040.

 

MainSource and FCB and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of FCB in connection with the proposed merger. Information about the directors and executive officers of MainSource is set forth in the proxy statement for MainSource’s 2016 annual meeting of shareholders, as filed with the SEC on a Schedule 14A on March 23, 2016. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the Proxy Statement/Prospectus regarding the proposed merger when it becomes available. Free copies of this document may be obtained as described in the preceding paragraph.

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31

 

Twelve months ended December 31

 

 

    

2016

    

2015

    

2016

    

2015

 

Income Statement Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$

34,854

 

$

28,437

 

$

128,327

 

$

111,110

 

Interest Expense

 

 

2,813

 

 

2,198

 

 

10,726

 

 

8,385

 

Net Interest Income

 

 

32,041

 

 

26,239

 

 

117,601

 

 

102,725

 

Provision for Loan Losses

 

 

850

 

 

825

 

 

1,705

 

 

1,625

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust and investment product fees

 

 

1,240

 

 

1,283

 

 

4,866

 

 

4,947

 

Mortgage banking

 

 

2,909

 

 

1,621

 

 

10,044

 

 

8,355

 

Service charges on deposit accounts

 

 

5,409

 

 

5,818

 

 

21,006

 

 

22,039

 

Securities gains/(losses)

 

 

26

 

 

26

 

 

170

 

 

386

 

Interchange income

 

 

2,799

 

 

2,794

 

 

11,116

 

 

9,239

 

Other

 

 

988

 

 

1,126

 

 

5,410

 

 

5,306

 

Total Noninterest Income

 

 

13,371

 

 

12,668

 

 

52,612

 

 

50,272

 

Noninterest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee

 

 

16,897

 

 

14,556

 

 

64,327

 

 

57,741

 

Occupancy & equipment

 

 

5,624

 

 

5,029

 

 

21,994

 

 

19,686

 

Intangible amortization

 

 

343

 

 

370

 

 

1,342

 

 

1,640

 

Marketing

 

 

867

 

 

780

 

 

3,390

 

 

3,193

 

Interchange expense

 

 

818

 

 

633

 

 

3,376

 

 

2,619

 

Collection expenses

 

 

314

 

 

404

 

 

910

 

 

1,173

 

FDIC assessment

 

 

310

 

 

410

 

 

1,560

 

 

1,655

 

FHLB advance prepayment penalty

 

 

 

 

 —

 

 

 —

 

 

2,364

 

Merger-related expenses

 

 

166

 

 

114

 

 

7,130

 

 

731

 

Other

 

 

3,514

 

 

3,919

 

 

14,019

 

 

14,795

 

Total Noninterest Expense

 

 

28,853

 

 

26,215

 

 

118,048

 

 

105,597

 

Earnings Before Income Taxes

 

 

15,709

 

 

11,867

 

 

50,460

 

 

45,775

 

Provision for Income Taxes

 

 

3,965

 

 

2,759

 

 

12,137

 

 

10,233

 

Net Income Available to Common Shareholders

 

$

11,744

 

$

9,108

 

$

38,323

 

$

35,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Actual to Operating Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income as Reported

 

$

11,744

 

$

9,108

 

$

38,323

 

$

35,542

 

Add: Merger-related expenses, net of tax

 

 

109

 

 

74

 

 

4,910

 

 

475

 

       FHLB Prepayment Penalty, net of tax

 

 

 —

 

 

 —

 

 

 —

 

 

1,537

 

       Branch closing expenses, net of tax

 

 

423

 

 

 —

 

 

423

 

 

 —

 

Less: Securities gains, net of tax

 

 

(17)

 

 

(17)

 

 

(111)

 

 

(251)

 

Operating earnings

 

$

12,259

 

$

9,165

 

$

43,545

 

$

37,303

 

Operating earnings per share

 

$

0.50

 

$

0.42

 

$

1.86

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31

 

Twelve months ended December 31

 

 

    

2016

    

2015

    

2016

    

2015

 

Average Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Loans

 

$

2,619,707

 

$

2,101,336

 

$

2,416,256

 

$

2,023,763

 

Earning Assets

 

 

3,660,925

 

 

3,050,472

 

 

3,422,334

 

 

2,940,092

 

Total Assets

 

 

4,044,123

 

 

3,346,918

 

 

3,776,145

 

 

3,244,979

 

Noninterest Bearing Deposits

 

 

729,378

 

 

623,868

 

 

679,879

 

 

576,341

 

Interest Bearing Deposits

 

 

2,451,891

 

 

2,050,084

 

 

2,271,698

 

 

2,001,078

 

Total Interest Bearing Liabilities

 

 

2,709,592

 

 

2,328,708

 

 

2,533,188

 

 

2,263,185

 

Shareholders’ Equity

 

 

455,333

 

 

379,379

 

 

428,979

 

 

371,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31

 

Twelve months ended December 31

 

 

    

2016

    

2015

    

2016

    

2015

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Common Share

 

$

0.48

 

$

0.42

 

$

1.64

 

$

1.62

 

Cash Dividends Per Common Share

 

 

0.16

 

 

0.14

 

 

0.61

 

 

0.54

 

Market Value - High

 

 

34.57

 

 

23.79

 

 

34.57

 

 

23.79

 

Market Value - Low

 

 

23.94

 

 

20.15

 

 

19.95

 

 

18.71

 

Average Outstanding Shares (diluted)

 

 

24,450,851

 

 

21,890,850

 

 

23,431,646

 

 

21,909,370

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31

 

Twelve months ended December 31

 

 

    

2016

    

2015

    

2016

    

2015

 

Key Ratios (annualized)

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

1.16

%  

1.08

%  

1.01

%  

1.10

%

Return on Average Equity

 

10.26

%  

9.52

%  

8.93

%  

9.56

%

Net Interest Margin

 

3.69

%  

3.68

%  

3.65

%  

3.74

%

Efficiency Ratio

 

61.00

%  

63.96

%  

66.46

%  

65.91

%

Net Overhead to Average Assets

 

1.52

%  

1.61

%  

1.73

%  

1.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

December 31

   

September 30

   

June 30

   

March 31

   

December 31

 

 

 

2016

 

2016

 

2016

 

2016

 

2015

 

Balance Sheet Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans (Including Loans Held for Sale)

 

$

2,664,152

 

$

2,591,884

 

$

2,561,765

 

$

2,165,511

 

$

2,162,925

 

Allowance for Loan Losses

 

 

22,499

 

 

21,828

 

 

21,468

 

 

21,079

 

 

22,020

 

Total Securities

 

 

1,007,540

 

 

1,025,048

 

 

1,032,380

 

 

937,719

 

 

925,279

 

Goodwill and Intangible Assets

 

 

108,734

 

 

108,651

 

 

108,477

 

 

80,287

 

 

80,615

 

Total Assets

 

 

4,080,257

 

 

4,013,943

 

 

3,995,541

 

 

3,414,276

 

 

3,385,408

 

Noninterest Bearing Deposits

 

 

767,159

 

 

705,428

 

 

677,654

 

 

647,187

 

 

641,439

 

Interest Bearing Deposits

 

 

2,343,712

 

 

2,418,600

 

 

2,421,705

 

 

1,997,657

 

 

2,009,336

 

Other Borrowings

 

 

290,897

 

 

300,877

 

 

291,047

 

 

326,796

 

 

310,727

 

Shareholders’ Equity

 

 

449,494

 

 

459,608

 

 

453,782

 

 

394,204

 

 

381,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

December 31

   

September 30

   

June 30

   

March 31

   

December 31

 

 

 

2016

 

2016

 

2016

 

2016

 

2015

 

Other Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Common Share (1)

 

$

14.16

 

$

14.60

 

$

14.38

 

$

14.51

 

$

13.94

 

Loan Loss Reserve to Loans

 

 

0.84

%  

 

0.84

%  

 

0.84

%  

 

0.97

%  

 

1.02

%

Loan Loss Reserve to Non-performing Loans

 

 

125.20

%  

 

146.07

%  

 

131.54

%  

 

186.05

%  

 

171.46

%

Nonperforming Assets to Total Assets

 

 

0.49

%  

 

0.43

%  

 

0.49

%  

 

0.39

%  

 

0.44

%

NPA’s (w/ TDR’s) to Total Assets

 

 

0.57

%  

 

0.51

%  

 

0.58

%  

 

0.48

%  

 

0.53

%

Tangible Common Equity/Tangible Assets (1)

 

 

8.58

%  

 

8.99

%  

 

8.88

%  

 

9.42

%  

 

9.10

%

Outstanding Shares

 

 

24,065,864

 

 

24,033,381

 

 

24,005,307

 

 

21,627,452

 

 

21,579,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

December 31

   

September 30

   

June 30

   

March 31

   

December 31

 

 

 

2016

 

2016

 

2016

 

2016

 

2015

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention Loans

 

$

20,526

 

$

20,050

 

$

18,088

 

$

11,796

 

$

19,019

 

Substandard Loans (Accruing)

 

 

18,626

 

 

19,805

 

 

22,239

 

 

15,116

 

 

7,157

 

New Non-accrual Loans (for the 3 months ended)

 

 

3,416

 

 

3,073

 

 

3,668

 

 

1,627

 

 

2,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Past Due 90 Days or More and Still Accruing

 

$

2,135

 

$

 —

 

$

126

 

$

 —

 

$

 —

 

Non-accrual Loans

 

 

15,835

 

 

14,944

 

 

16,195

 

 

11,330

 

 

12,843

 

Other Real Estate Owned

 

 

1,874

 

 

2,242

 

 

3,180

 

 

1,911

 

 

1,959

 

Total Nonperforming Assets (NPA’s)

 

$

19,844

 

$

17,186

 

$

19,501

 

$

13,241

 

$

14,802

 

Troubled Debt Restructurings (Accruing)

 

 

3,270

 

 

3,333

 

 

3,508

 

 

3,098

 

 

3,196

 

Total NPA’s with Troubled Debt Restructurings

 

$

23,114

 

$

20,519

 

$

23,009

 

$

16,339

 

$

17,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Charge-offs - QTD

 

$

179

 

$

(210)

 

$

(184)

 

$

1,441

 

$

828

 

Net Charge-offs as a % of average loans (annualized)

 

 

0.03

%  

 

(0.03)

%  

 

(0.03)

%  

 

0.27

%  

 

0.16

%

 


 

Reconciliation of Non-GAAP Financial Measures

 

 

 

 

(1)

    

Tangible common equity, tangible assets and tangible book value per share are non-GAAP financial measures calculated using GAAP amounts. Tangible common equity is calculated by excluding the balance of preferred stock, goodwill and other intangible assets from the calculation of stockholders’ equity. Tangible assets are calculated by excluding the balance of goodwill and other intangible assets from the calculation of total assets. Tangible book value per share is calculated by dividing tangible common equity by the number of shares outstanding.  Because not all companies use the same calculation of tangible common equity and tangible assets, this presentation may not be comparable to other similarly titled measures calculated by other companies. However, management considers these measures of the Company’s value including only earning assets as meaningful to an understanding fo the Company’s financial information.  A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31

    

September 30

    

June 30

    

March 31

    

December 31

 

 

 

2016

 

2016

 

2016

 

2016

 

2015

 

Shareholders’ Equity

 

$

449,494

 

$

459,608

 

$

453,782

 

 

394,204

 

 

381,360

 

Less: Intangible Assets

 

 

108,734

 

 

108,651

 

 

108,477

 

 

80,287

 

 

80,615

 

Tangible Common Equity

 

 

340,760

 

 

350,957

 

 

345,305

 

 

313,917

 

 

300,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

4,080,257

 

 

4,013,943

 

 

3,995,541

 

 

3,414,276

 

 

3,385,408

 

Less: Intangible Assets

 

 

108,734

 

 

108,651

 

 

108,477

 

 

80,287

 

 

80,615

 

Tangible Assets

 

 

3,971,523

 

 

3,905,292

 

 

3,887,064

 

 

3,333,989

 

 

3,304,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Shares Outstanding

 

 

24,065,864

 

 

24,033,381

 

 

24,005,307

 

 

21,627,452

 

 

21,579,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Common Share

 

$

14.16

 

$

14.60

 

$

14.38

 

$

14.51

 

$

13.94

 

Tangible Common Equity/Tangible Assets

 

 

8.58

%  

 

8.99

%  

 

8.88

%  

 

9.42

%  

 

9.10

%