Attached files

file filename
8-K - FORM 8-K - MUTUALFIRST FINANCIAL INCv471304_8k.htm

MutualFirst Announces Earnings for the Second Quarter of 2017

MUNCIE, Ind., July 25, 2017 /PRNewswire/ -- MutualFirst Financial, Inc. (NASDAQ: MFSF), the holding company of MutualBank (the "Bank"), announced today net income available to common shareholders for the second quarter ended June 30, 2017 was $3.9 million, or $0.52 diluted earnings per common share. This compared to net income available to common shareholders for the same period in 2016 of $4.2 million, or $0.55 diluted earnings per common share. Annualized return on average assets was 0.99% and return on average tangible common equity was 10.92% for the second quarter of 2017 compared to 1.10% and 12.01%, respectively, for the same period of last year.

Net income available to common shareholders for the six months ended June 30, 2017 increased to $7.1 million, or $0.95 diluted earnings per common share, compared to net income available to common shareholders of $6.5 million, or $0.86 diluted earnings per common share, for the six months ended June 30, 2016. Annualized return on average assets was 0.91% and return on average tangible common equity was 10.09% for the first half of 2017 compared to 0.87% and 9.48%, respectively, for the same period of last year.

Other financial highlights for the second quarter and the first six months ended June 30, 2017 included:

  • Commercial loan balances increased $10.5 million, or 9.2% on an annualized basis, and non-real estate consumer loan balances increased $13.1 million, or 30.8% on an annualized basis, in the second quarter of 2017.
  • Asset quality improved as non-performing loans to total loans were 0.30% as of June 30, 2017 compared to 0.46% as of December 31, 2016 and non-performing assets to total assets were 0.27% as of June 30, 2017 compared to 0.42% as of December 31, 2016.
  • Tangible common equity to total assets was 9.17% and tangible book value per common share was $19.65 as of June 30, 2017 compared to tangible common equity to total assets of 8.89% and tangible book value per common share of $18.82 as of December 31, 2016.
  • Net interest income for the second quarter of 2017 increased by $374,000 on a linked quarter basis and increased by $1.1 million compared to the second quarter of 2016.
  • Net interest margin was 3.29% for the second quarter of 2017 compared to 3.21% in the first quarter of 2017 and 3.16% in the second quarter of 2016. Tax equivalent net interest margin was 3.39% for the second quarter of 2017 compared to 3.32% in the first quarter of 2017 and 3.25% in the second quarter of 2016.
  • Non-interest income in the second quarter of 2017 increased by $546,000 on a linked quarter basis and decreased by $1.2 million when compared to the second quarter of 2016.
  • Non-interest expense decreased in the second quarter of 2017 by $189,000 on a linked quarter basis and decreased by $23,000 when compared to the second quarter of 2016. 
  • The efficiency ratio was 66.9% in the second quarter of 2017 compared to 72.0% in the first quarter of 2017 and 66.6% in the second quarter of 2016.

"We believe this is another strong quarter of core performance and that the momentum created from our strategic initiatives will continue to increase shareholder value," said David W. Heeter, President and CEO.

Balance Sheet

Assets increased $22.8 million as of June 30, 2017 compared to December 31, 2016, primarily due to the increase in gross loans of $14.9 million. The increase in the gross loan portfolio was primarily due to an increase in commercial loans of $10.8 million, or 4.7% on an annualized basis and in non-real estate consumer loans of $16.4 million, or 19.7% on an annualized basis. Heeter continued, "We continue to have success in changing our balance sheet mix. At the end of the second quarter, our commercial portfolio is now our largest loan portfolio."

The increase in gross loans was partially offset by a decline in the consumer residential loan portfolio of $12.4 million. Mortgage loans held for sale increased by $4.7 million, since December 31, 2016. The Bank typically sells longer term fixed rate mortgage loans to mitigate interest rate risk. Mortgage loans sold during the first half of 2017 totaled $50.0 million compared to $60.8 million in the first half of 2016 as originations have slowed due to higher market rates.

Deposits increased by $19.6 million in the first half of 2017. The increase in deposits was a result of an increase in core deposits of $13.5 million and an increase of $6.1 million in certificates of deposit. Core deposits were 68% of the Bank's total deposits as of June 30, 2017.

Allowance for loan losses was constant at $12.4 million as of June 30, 2017 compared to December 31, 2016. Net charge-offs in the first half of 2017 were $456,000, or 0.08% of average total loans on an annualized basis, compared to $387,000, or 0.07% of average total loans on an annualized basis in the first half of 2016. The allowance for loan losses to non-performing loans as of June 30, 2017 was 351.2% compared to 230.1% as of December 31, 2016. The allowance for loan losses to total loans as of June 30, 2017 was 1.05% compared to 1.06% as of December 31, 2016. Non-performing loans to total loans at June 30, 2017 were 0.30% compared to 0.46% at December 31, 2016. Non-performing assets to total assets were 0.27% at June 30, 2017 compared to 0.42% at December 31, 2016.

Stockholders' equity was $146.3 million at June 30, 2017, an increase of $6.3 million from December 31, 2016. The increase was primarily due to net income available to common shareholders of $7.1 million, an increase in accumulated other comprehensive income of $1.4 million and an increase of $139,000 due to exercises of stock options. These increases were partially offset by common stock dividends of $2.4 million for the first half of 2017. The Company's tangible book value per common share as of June 30, 2017 increased to $19.65 compared to $18.82 as of December 31, 2016 and the tangible common equity ratio increased to 9.17% as of June 30, 2017 compared to 8.89% as of December 31, 2016. MFSF's and the Bank's risk-based capital ratios were well in excess of "well-capitalized" levels as defined by all regulatory standards as of June 30, 2017.

Income Statement

Net interest income before the provision for loan losses increased $1.1 million for the quarter ended June 30, 2017 compared to the same period in 2016. The increase in net interest income was primarily a result of an increase of $79.0 million in average interest earning assets, due to an increase of $78.7 million in average loans. Along with the increase in earning assets, net interest margin increased by 13 basis points to 3.29%, while the tax equivalent margin increased 14 basis points to 3.39%. The increase in the margin was primarily the result of average interest earning assets repricing upwards faster than average interest bearing liabilities. On a linked quarter basis, net interest income before the provision for loan losses increased $374,000 as net interest margin increased by 8 basis points and average interest earning assets increased by $13.4 million primarily due to increases in the average loan portfolio.

Net interest income before the provision for loan losses increased $2.1 million for the first half of 2017 compared to the same period in 2016. The increase was a result of an increase of $80.5 million in average interest earning assets due to an increase in the average loan portfolio of $83.5 million. This increase was aided by the net interest margin increasing to 3.25% in the first half of 2017 compared to 3.14% in the first half of 2016, while the tax equivalent net interest margin increased to 3.36% in the first half of 2017 compared to 3.24% in the comparable period in 2016.

Provision for loan losses in the second quarter of 2017 was $300,000 compared to $150,000 during last year's comparable period. The increase was due to management's ongoing evaluation of the adequacy of the allowance for loan losses, which was partially attributable to an increasing loan portfolio and a low, but consistent level in net charge offs of $256,000, or 0.09% of loans on an annualized basis, in the second quarter of 2017 compared to net charge offs of $216,000, or 0.08% of loans on an annualized basis, in the second quarter of 2016.

The provision for loan losses for the first half of 2017 was $500,000 compared to $350,000 during last year's comparable period. The increase was primarily due to a loan portfolio that has increased $77.0 million, or 7.0% over the last year. Net charge-offs for the first half of 2017 equaled $456,000, or 0.08% of loans on an annualized basis compared to $387,000, or 0.07% in the same period of 2016.

Non-interest income for the second quarter of 2017 was $4.7 million, a decrease of $1.2 million compared to the second quarter of 2016. Decreases in non-interest income included a decrease of $601,000 in other income primarily due to a gain on bank owned life insurance of $346,000 due to a death and a $200,000 gain on sale of an interest in a low income housing property in the second quarter of 2016 that was not repeated in 2017. Net gain on sale of loans decreased $462,000 as mortgage originations slowed compared to the second quarter of 2016. Gain on sale of investments decreased $373,000 as the Company took advantage of a decline in longer term interest rates in the second quarter of 2016 to reposition approximately $17 million of the investment portfolio which was not repeated in 2017. These decreases were partially offset by an increase of $186,000 on deposit service fee income as interchange income has increased due to increased debit card activity. On a linked quarter basis, non-interest income increased $546,000 due to an increase of $314,000 in deposit service charges primarily as a result of increases in interchange income and overdraft income due to seasonality, an increase of $175,000 in net gain on sale of loans and an increase of $122,000 in commission income from our trust and wealth management business.

Non-interest income for the first half of 2017 was $8.8 million, a decrease of $1.1 million compared to the first half of 2016. The reasons for the decrease are primarily a result of one-time income items in 2016 not repeated in 2017 as discussed above.

Non-interest expense decreased $23,000 when comparing the second quarter of 2017 with the same period in 2016. The decrease was primarily due to a decrease of $126,000 in salaries and benefits due to lower health insurance costs and lower mortgage originator commissions compared to the second quarter of 2016. Other expenses also declined by $158,000 primarily due to a decline in intangible amortization and savings from branch closures in the first quarter of 2017. The decreases were offset by an increase of $162,000 in occupancy expense due to a loss of rental income from an office building sold in the fourth quarter of 2016 and an increase of $54,000 in ATM/debit card expense due to EMV card issues and increased transaction charges. On a linked quarter basis, non-interest expense decreased $189,000 partially due to a decrease of $192,000 in salaries and employee benefits.

Non-interest expense decreased $33,000 when comparing the first half of 2017 with the same period in 2016. Other expenses decreased by $462,000 in the first half of 2017 primarily due to several extraordinary items in the first half of 2016 that were not repeated in 2017. This decrease was partially offset by an increase of $325,000 in occupancy expense as explained above and an increase of $109,000 in salaries and employee benefits due to normal salary adjustments.

The effective tax rate for the second quarter of 2017 was 25.6% compared to 24.3% in the same quarter of 2016. The effective tax rate for the first six months of 2017 was 25.0% compared to 24.5% for the same period in 2016. The slight increase was due to increased taxable income as a percentage of total income.

Heeter concluded, "We are excited to see that investments made over the last few years are paying dividends and our focus continues to be on maintaining our performance momentum and building shareholder value."

MutualFirst Financial, Inc. is the parent company of MutualBank, an Indiana-based financial institution since 1889. MutualBank has twenty-seven 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 Fishers 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 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



















(Audited)






June 30,

March 31,

December 31,

June 30,




Balance Sheet (Unaudited):

2017

2017

2016

2016





(000)

(000)

(000)

(000)




Assets








Cash and cash equivalents

$25,168

$22,304

$26,860

$34,503




Interest-bearing time deposits

2,046

1,905

993

-




Investment securities - AFS

256,642

254,966

249,913

251,326




Loans held for sale

8,796

5,077

4,063

8,587




Loans, gross

1,184,353

1,167,325

1,169,502

1,107,368




Allowance for loan losses

(12,426)

(12,382)

(12,382)

(12,604)




Net loans

1,171,927

1,154,943

1,157,120

1,094,764




Premises and equipment, net

20,886

21,041

21,200

31,875




FHLB of Indianapolis stock

11,183

11,183

10,925

10,640




Deferred tax asset, net

10,800

11,769

12,037

10,196




Cash value of life insurance

52,155

51,866

51,594

51,024




Other real estate owned and repossessed assets

709

1,035

1,199

1,734




Goodwill

1,800

1,800

1,800

1,800




Core deposit and other intangibles

233

307

391

572




Other assets

13,604

13,225

15,038

13,424




Total assets

$1,575,949

$1,551,421

$1,553,133

$1,510,445












Liabilities and Stockholders' Equity








Deposits

$1,172,985

$1,170,923

$1,153,382

$1,096,501




FHLB advances

235,991

218,191

240,591

243,817




Other borrowings

4,211

4,490

4,189

9,100




Other liabilities

16,436

15,219

14,933

19,434




Stockholders' equity

146,326

142,598

140,038

141,593




Total liabilities and stockholders' equity

$1,575,949

$1,551,421

$1,553,133

$1,510,445





























Three Months

Three Months

Three Months

Three Months


Six Months

Six Months


Ended

Ended

Ended

Ended


Ended

Ended


June 30,

March 31,

December 31,

June 30,


June 30,

June 30,

Income Statement (Unaudited):

2017

2017

2016

2016


2017

2016


(000)

(000)


(000)


(000)

(000)









Total interest and dividend income

$14,652

$14,109

$13,943

$13,258


$28,761

$26,292

Total interest expense

2,565

2,396

2,374

2,271


4,961

4,543









   Net interest income

12,087

11,713

11,569

10,987


23,800

21,749

Provision for loan losses

300

200

250

150


500

350

Net interest income after provision 








  for loan losses

11,787

11,513

11,319

10,837


23,300

21,399









  Non-interest income








Service fee income

1,714

1,400

1,707

1,528


3,114

2,902

Net realized gain on sales of AFS securities

279

129

162

652


408

770

Commissions

1,318

1,196

1,287

1,404


2,514

2,504

Net gain on sale of loans

945

770

866

1,407


1,715

2,347

Net servicing fees

96

101

93

78


197

148

Increase in cash value of life insurance

288

272

285

306


560

590

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

(75)

54

(65)

(188)


(21)

(217)

Other income

105

202

131

706


307

846

Total non-interest income

4,670

4,124

4,466

5,893


8,794

9,890









  Non-interest expense








Salaries and employee benefits

6,534

6,726

7,335

6,660


13,260

13,151

Net occupancy expenses

763

809

469

601


1,572

1,247

Equipment expenses

438

427

399

484


865

971

Data processing fees

541

554

525

492


1,095

981

Advertising and promotion

303

312

158

269


614

696

ATM and debit card expense

410

418

408

356


828

736

Deposit insurance

168

213

164

225


381

459

Professional fees

408

396

538

380


804

850

Software subscriptions and maintenance

567

569

548

549


1,136

1,029

Other real estate and repossessed assets

33

47

26

14


80

86

Other expenses

1,052

935

910

1,210


1,988

2,450

Total non-interest expense

11,217

11,406

11,480

11,240


22,623

22,656









Income before income taxes

5,240

4,231

4,305

5,490


9,471

8,633

Income tax provision

1,342

1,025

1,068

1,333


2,367

2,111

Net income available to common shareholders

$3,898

$3,206

$3,237

$4,157


$7,104

$6,522









Pre-tax pre-provision earnings (1)

$5,540

$4,431

$4,555

$5,640


$9,971

$8,983









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










Three



Three





months ended



months ended





6/30/2017



6/30/2016




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

$24,059

$37

0.62%

$28,136

$22

0.31%


 Mortgage-backed securities:








Available-for-sale

159,559

977

2.45

176,550

1,029

2.33


 Investment securities:








Available-for-sale

93,956

768

3.27

73,245

581

3.17


 Loans receivable

1,182,502

12,753

4.31

1,103,832

11,515

4.17


Stock in FHLB of Indianapolis

11,183

117

4.18

10,492

111

4.23


Total interest-earning assets (2)

1,471,259

14,652

3.98

1,392,255

13,258

3.81


Non-interest earning assets, net of allowance 








  for loan losses and unrealized gain/loss

98,254



113,340




     Total assets

$1,569,513



$1,505,595




















Interest-Bearing Liabilities:








 Demand and NOW accounts

$308,047

298

0.39

$278,588

169

0.24


 Savings deposits

139,766

4

0.01

137,029

4

0.01


 Money market accounts

166,272

126

0.30

169,114

110

0.26


 Certificate accounts

387,138

1,206

1.25

343,554

1,000

1.16


 Total deposits

1,001,223

1,634

0.65

928,285

1,283

0.55


 Borrowings

220,004

931

1.69

233,592

988

1.69


  Total interest-bearing liabilities

1,221,227

2,565

0.84

1,161,877

2,271

0.78


Non-interest bearing deposit accounts

187,791



187,223




Other liabilities

15,664



15,610




  Total liabilities

1,424,682



1,364,710




Stockholders' equity

144,831



140,885




    Total liabilities and stockholders' equity

$1,569,513



$1,505,595












Net interest earning assets

$250,032



$230,378












Net interest income


$12,087



$10,987











Net interest rate spread (4)



3.14%



3.03%










Net yield on average interest-earning assets (4)



3.29%



3.16%










Net yield on average interest-earning assets, tax equivalent (3)(4)



3.39%



3.25%










Average interest-earning assets to








  average interest-bearing liabilities



120.47%



119.83%




















Six



Six





months ended



months ended





6/30/2017



6/30/2016




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

$22,742

$62

0.55%

$26,175

$42

0.32%


 Mortgage-backed securities:








Available-for-sale

160,364

1,976

2.46

182,119

2,165

2.38


 Investment securities:








Available-for-sale

92,767

1,490

3.21

71,223

1,134

3.18


 Loans receivable

1,177,526

25,002

4.25

1,094,047

22,735

4.16


Stock in FHLB of Indianapolis

11,150

231

4.14

10,487

216

4.12


Total interest-earning assets (2)

1,464,549

28,761

3.93

1,384,051

26,292

3.80


Non-interest earning assets, net of allowance 








  for loan losses and unrealized gain/loss

97,819



114,650




     Total assets

$1,562,368



$1,498,701




















Interest-Bearing Liabilities:








 Demand and NOW accounts

$298,956

498

0.33

$271,455

318

0.23


 Savings deposits

139,600

7

0.01

135,539

7

0.01


 Money market accounts

170,660

251

0.29

166,615

218

0.26


 Certificate accounts

386,147

2,343

1.21

349,389

2,025

1.16


 Total deposits

995,363

3,099

0.62

922,998

2,568

0.56


 Borrowings

224,961

1,862

1.66

235,756

1,975

1.68


  Total interest-bearing liabilities

1,220,324

4,961

0.81

1,158,754

4,543

0.78


Non-interest bearing deposit accounts

183,511



184,536




Other liabilities

15,577



15,383




  Total liabilities

1,419,412



1,358,673




Stockholders' equity

142,956



140,028




    Total liabilities and stockholders' equity

$1,562,368



$1,498,701












Net interest earning assets

$244,225



$225,297












Net interest income


$23,800



$21,749











Net interest rate spread (4)



3.11%



3.02%










Net yield on average interest-earning assets (4)



3.25%



3.14%










Net yield on average interest-earning assets, tax equivalent (3)(4)



3.36%



3.24%










Average interest-earning assets to








  average interest-bearing liabilities



120.01%



119.44%



















Three Months

Three Months

Three Months

Three Months


Six Months

Six Months


Ended

Ended

Ended

Ended


Ended

Ended


June 30,

March 31,

December 31,

June 30,


June 30,

June 30,

  Selected Financial Ratios and Other Financial Data (Unaudited):

2017

2017

2016

2016


2017

2016

























Share and per share data:








 Average common shares outstanding:








   Basic

7,344,233

7,332,455

7,324,233

7,453,333


7,338,377

7,459,871

   Diluted

7,487,489

7,480,481

7,474,090

7,596,288


7,484,018

7,606,084

 Per common share:








   Basic earnings

$0.53

$0.44

$0.44

$0.56


$0.97

$0.87

   Diluted earnings 

$0.52

$0.43

$0.43

$0.55


$0.95

$0.86

   Dividends

$0.16

$0.16

$0.16

$0.14


$0.32

$0.28









Dividend payout ratio

30.77%

37.21%

37.21%

25.45%


33.68%

32.56%









Performance Ratios:








   Return on average assets (ratio of net








      income to average total assets)(4)

0.99%

0.82%

0.83%

1.10%


0.91%

0.87%

   Return on average tangible common equity (ratio of net 








      income to average tangible common equity)(4)

10.92%

9.23%

9.31%

12.01%


10.09%

9.48%

   Interest rate spread information:








    Average during the period(4)

3.14%

3.09%

3.08%

3.03%


3.11%

3.02%









    Net interest margin(4)(5)

3.29%

3.21%

3.20%

3.16%


3.25%

3.14%









Efficiency Ratio

66.94%

72.02%

71.59%

66.59%


69.41%

71.61%









    Ratio of average interest-earning








     assets to average interest-bearing








     liabilities

120.47%

119.28%

118.24%

119.83%


120.01%

119.44%









Allowance for loan losses:








       Balance beginning of period

$12,382

$12,382

$12,587

$12,670


$12,382

$12,641

        Net charge-offs (recoveries):








Real Estate:








Commercial

(1)

0

0

27


(1)

29

Commercial construction and development

0

0

0

0


0

0

Consumer closed end first mortgage

80

41

93

63


121

179

Consumer open end and junior liens

8

0

4

48


8

47

Total real estate loans

87

41

97

138


128

255

Other loans:








Auto

19

7

8

(4)


26

(26)

Boat/RV

91

143

99

62


234

93

Other

52

16

71

20


68

65

Commercial and industrial

7

(7)

180

0


0

0

Total other

169

159

358

78


328

132









Net charge offs (recoveries)

256

200

455

216


456

387

Provision for loan losses

300

200

250

150


500

350

Balance end of period

$12,426

$         12,382

$        12,382

$12,604


$12,426

$12,604









    Net loan charge-offs to average loans (4)

0.09%

0.07%

0.16%

0.08%


0.08%

0.07%


























June 30,

March 31,

December 31,

June 30,





2017

2017

2016

2016












Total shares outstanding

7,344,233

7,344,233

7,324,233

7,324,233




Tangible book value per common share

$19.65

$19.13

$18.82

$19.01




Tangible common equity to tangible assets

9.17%

9.07%

8.89%

9.23%












 Nonperforming assets (000's)








Non-accrual loans








Real Estate:








Commercial

$1,199

$1,054

$912

$1,799




Commercial construction and development

-

-

-

2




Consumer closed end first mortgage

1,679

3,179

3,626

2,816




Consumer open end and junior liens

238

286

335

125




Total real estate loans

3,116

4,519

4,873

4,742




Other loans:








Auto

4

5

5

18




Boat/RV

342

128

224

60




Other

10

34

24

22




Commercial and industrial

39

86

18

17




Total other

395

253

271

117




Total non-accrual loans

3,511

4,772

5,144

4,859




Accruing loans past due 90 days or more

27

0

237

387




Total nonperforming loans

3,538

4,772

5,381

5,246




    Real estate owned

326

403

718

1,283




    Other repossessed assets

383

631

481

451




 Total nonperforming assets

$4,247

$5,806

$6,580

$6,980












Performing restructured loans (6)

$2,071

$1,816

$3,031

$3,039












Asset Quality Ratios:








Non-performing assets to total assets 

0.27%

0.37%

0.42%

0.46%




Non-performing loans to total loans

0.30%

0.41%

0.46%

0.47%




Allowance for loan losses to non-performing loans

351.2%

259.5%

230.1%

240.26%




Allowance for loan losses to loans receivable

1.05%

1.06%

1.06%

1.14%





























Three Months

Three Months

Three Months

Three Months


Six Months

Six Months


Ended

Ended

Ended

Ended


Ended

Ended


June 30,

March 31,

December 31,

June 30, 


June 30,

June 30,

Non-GAAP Measurements (7)

2017

2017

2016

2016


2017

2016









Total stockholders' equity (GAAP)

$146,326

$142,598

$140,038

$141,593


$146,326

$141,593

Less: Intangible assets

2,033

2,107

2,191

2,372


2,033

2,372

Tangible common equity (non-GAAP)

$144,293

$140,491

$137,847

$139,221


$144,293

$139,221









Total assets (GAAP)

$1,575,949

$1,551,421

$1,553,133

$1,510,445


$1,575,949

$1,510,445

Less: Intangible assets

2,033

2,107

2,191

2,372


2,033

2,372

Tangible assets (non-GAAP)

$1,573,916

$1,549,314

$1,550,942

$1,508,073


$1,573,916

$1,508,073









Tangible common equity to tangible assets (non-GAAP)

9.17%

9.07%

8.89%

9.23%


9.17%

9.23%









Book value per common share (GAAP)

$19.92

$19.42

$19.12

$19.33


$19.92

$19.33

Less: Effect of intangible assets

0.27

0.29

0.30

0.32


0.27

0.32

Tangible book value per common share

$19.65

$19.13

$18.82

$19.01


$19.65

$19.01









Return on average stockholders' equity (GAAP)

10.77%

9.09%

9.17%

11.80%


9.94%

9.32%

Add: Effect of intangible assets

0.15%

0.14%

0.14%

0.21%


0.15%

0.16%

Return on average tangible common equity (non-GAAP)

10.92%

9.23%

9.31%

12.01%


10.09%

9.48%









Total tax free interest income (GAAP)








Loans receivable

$106

$107

$110

$113


$213

$225

Investment securities

661

647

614

522


1,308

1,017

Total tax free interest income

$767

$754

$724

$635


$1,521

$1,242

Total tax free interest income, gross (at 34%)

$1,162

$1,142

$1,097

$962


$2,305

$1,882









Net interest margin, tax equivalent (non-GAAP)








Net interest income (GAAP)

$12,087

$11,713

$11,569

$10,987


$23,800

$21,749

Add: Tax effect tax free interest income at 34%

395

388

373

327


784

640

Net interest income (non-GAAP)

12,482

12,101

11,942

11,314


24,584

22,389

Divided by: Average interest-earning assets

1,471,259

1,457,840

1,445,375

1,392,255


1,464,549

1,384,051

Net interest margin, tax equivalent

3.39%

3.32%

3.30%

3.25%


3.36%

3.24%









Ratio Summary:








Return on average equity

10.77%

9.09%

9.17%

11.80%


9.94%

9.32%

Return on average tangible common equity

10.92%

9.23%

9.31%

12.01%


10.09%

9.48%

Return on average assets

0.99%

0.82%

0.83%

1.10%


0.91%

0.87%

Tangible common equity to tangible assets

9.17%

9.07%

8.89%

9.23%


9.17%

9.23%

Net interest margin, tax equivalent

3.39%

3.32%

3.30%

3.25%


3.36%

3.24%









(1)    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.










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














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













(4)    Ratios for the three and six month periods have been annualized.
















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
















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










(7) This earnings release and selected financials contain GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding MutualFirst's results of operations or financial position. This table shows non-GAAP financial measures and  the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure.



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