EX-99.3 3 ex99-3.htm ex99-3.htm
EXHIBIT 99.3

 
MFB CORP. AND SUBSIDIARIES
 
Consolidated Condensed Balance Sheets
 
(In thousands)
 
   
   
June 30,
   
September 30,
 
   
2008
   
2007
 
   
(Unaudited)
       
             
Assets
           
Cash
  $ 2,521     $ 7,546  
Interest-bearing demand deposits
    14,067       15,924  
   Cash and cash equivalents
    16,588       23,470  
Investment securities available for sale
    26,342       33,409  
Loans held for sale
    -       612  
Loans
    385,689       407,756  
   Allowance for loan losses
    (4,874 )     (5,298 )
Net loans
    380,815       402,458  
Premises and equipment
    19,127       18,506  
Federal Home Loan Bank of Indianapolis stock, at cost
    7,717       9,718  
Cash surrender value of life insurance
    10,943       10,565  
Mortgage servicing rights, net
    2,019       2,253  
Other intangible asset
    1,625       1,922  
Goodwill
    1,970       1,970  
Other assets
    8,999       5,565  
   
      Total assets
  $ 476,145     $ 510,448  
   
Liabilities
               
Deposits
               
      Non-interest-bearing
  $ 28,013     $ 39,043  
      Interest bearing
    300,044       294,760  
            Total deposits
    328,057       333,803  
Federal Home Loan Bank advances
    94,678       124,258  
Other borrowings
    5,224       5,540  
Other liabilities
    5,319       5,790  
      Total liabilities
    433,278       469,391  
   
Commitments and Contingent Liabilities
               
   
Stockholders' Equity
               
   Common stock, 5,000,000 shares authorized;
      shares issued: 1,689,417 - 6/30/08 and 9/30/07;
      shares outstanding: 1,392,381 - 6/30/08 and
      1,313,671 - 9/30/07
    12,593       12,500  
   Retained earnings - substantially restricted
    38,181       37,841  
   Accumulated other comprehensive loss
    (703 )     (308 )
   Treasury stock: 297,036 common shares - 6/30/08 and
               
      375,746 common shares - 9/30/07, at cost
    (7,204 )     (8,976 )
            Total stockholders' equity
    42,867       41,057  
   
            Total liabilities and stockholders' equity
  $ 476,145     $ 510,448  
   
See notes to consolidated condensed financial statements.
 


 
1
 
 
 

 
MFB CORP. AND SUBSIDIARIES
 
Consolidated Condensed Statements of Income
 
(Unaudited)
 
(In thousands)
 
   
Nine Months Ended
 
   
June 30
 
   
2008
   
2007
 
Interest Income
           
   Loans receivable, including fees
  $ 19,373     $ 19,463  
   Securities - taxable
    1,344       2,043  
   Other interest-earning assets
    372       255  
         Total interest income
    21,089       21,761  
   
Interest Expense
               
   Deposits
    7,288       7,662  
   Securities sold under agreements to repurchase
    9       -  
   FHLB advances and other borrowings
    4,311       4,266  
         Total interest expense
    11,608       11,928  
                 
Net Interest Income
    9,481       9,833  
   Provision for losses on loans
    40       (1,654 )
Net Interest Income After Provision for Loan Losses
    9,441       11,487  
   
Other Income
               
   Service charges on deposit accounts
    2,347       2,417  
   Trust and brokerage fee income
    1,460       414  
   Insurance commissions
    32       21  
   Net realized gains from sales of loans
    389       239  
   Mortgage servicing asset (impairment)
    (238 )     9  
   Net gain (loss) on securities available for sale
    (890 )     393  
   Earnings on life insurance
    336       -  
   Other income
    538       969  
         Total other income
    3,974       4,462  
                 
Other Expenses
               
   Salaries and employee benefits
    6,748       6,151  
   Occupancy and equipment expenses
    2,300       2,342  
   Professional and consulting fees
    627       612  
   Data processing expense
    534       625  
   Other expenses
    2,391       2,495  
         Total other expenses
    12,600       12,225  
                 
Income Before Income Tax
    815       3,724  
   Income tax expense (benefit)
    (141 )     949  
   
Net Income
  $ 956     $ 2,775  
   
   Basic earnings per share
  $ 0.70     $ 2.10  
   
   Diluted earnings per share
  $ 0.69     $ 2.03  
   
   Dividends per share
  $ 0.495     $ 0.495  
   
See notes to consolidated condensed financial statements.
 


 
2
 
 
 

 
MFB CORP. AND SUBSIDIARIES
 
Consolidated Condensed Statement of Stockholders' Equity
 
(Unaudited)
 
   
   
   
   
Nine Months Ended
 
   
June 30,
 
   
2008
   
2007
 
Balance at beginning of period
  $ 41,057     $ 38,939  
Stock based compensation expense
    23       28  
Purchase of treasury stock
    (35 )     (575 )
Stock option exercise - issuance of
treasury stock
    1,975       163  
Tax benefit related to employee stock plan
    62       37  
Cash dividends declared
    (776 )     (653 )
   
Comprehensive income:
               
   Net income
    956       2,775  
   Other comprehensive income, net of tax
    (395 )     277  
         Total comprehensive income
    561       3,052  
   
Balance at end of period
  $ 42,867     $ 40,991  
                 
See notes to consolidated condensed financial statements. 
               


 
3
 
 
 

 
MFB CORP. AND SUBSIDIARIES
 
Consolidated Condensed Statements of Cash Flows
 
(Unaudited)
 
   
Nine Months Ended
 
   
June 30,
 
   
2008
   
2007
 
Operating Activities
           
   Net income
  $ 956       2775  
Adjustments to reconcile net income to net cash from operating activities
               
   Depreciation and amortization, net of accretion
    930       1,014  
   Provision for loan losses
    40       (1,654 )
   Net realized gains from sales of loans
    (389 )     (239 )
   Other-than-temporary impairments on available for sale securities
    1,042          
   Amortization of mortgage servicing rights
    177       237  
   Amortization of intangible assets and purchase adjustments
    403       291  
   Origination of loans held for sale
    (21,691 )     (8,910 )
   Expense of mortgage servicing rights
    295       -  
   Proceeds from sales of loans held for sale
    22,692       10,632  
   Stock based compensation expense
    23       28  
   Net change in:
               
      Accrued interest receivable
    170       15  
      Other assets
    (3,621 )     90  
      Accrued expenses and other liabilities
    899       381  
      Cash value of life insurance
    (378 )     (203 )
Net cash provided by operating activities
    1,548       4,457  
   
Cash flows from investing activities
               
   Net change in loans receivable
    21,265       (20,603 )
   Stock repurchase by FHLB
    2,001       446  
   Proceeds from maturities and paydowns available for sale securities
    5,427       17,312  
   Purchase of premises and equipment, net
    (1,551 )     (290 )
   Purchase of life insurance
    -       (37 )
Net cash provided by (used in) investing activities
    27,142       (3,172 )
   
Cash flows from financing activities
               
   Purchase of treasury stock
    (35 )     (575 )
   Net change in deposits
    (6,903 )     (7,138 )
   Proceeds from FHLB borrowings
    34,832       102,755  
   Repayment of FHLB borrowings
    (64,412 )     (88,851 )
   Repayment of other borrowings
    (316 )     -  
   Proceeds from exercise of stock options, including tax benefit
    2,038       200  
   Cash dividends paid
    (776 )     (653 )
Net cash provided by (used in) financing activities
    (35,572 )     5,738  
   
Net Change in Cash and Cash Equivalents
    (6,882 )     7,023  
   
Cash and Cash Equivalents, Beginning of Year
    23,470       16,289  
   
Cash and Cash Equivalents, End of Year
  $ 16,588     $ 23,312  
   
Additional Cash Flows Information
               
   Interest paid
  $ 11,926     $ 12,090  
   Income tax paid
    489       1,132  
   Transfers from loans to foreclosed real estate
    207       1,113  
   
See notes to consolidated condensed financial statements.
               


 
4
 
 
 

 
NOTE 1 - BASIS OF PRESENTATION AND ACCOUNTING POLICIES

Basis of Presentation: The accompanying unaudited consolidated financial statements were prepared in accordance with instructions for interim financial statements and, therefore, do not include all disclosures required by accounting principles generally accepted in the United States of America for a complete presentation of the financial  statements.  In the opinion of management, the consolidated financial statements contain all normal recurring adjustments necessary to present fairly the consolidated balance sheets of MFB Corp. and its subsidiary MFB Financial as of June 30, 2008 and September 30, 2007, and the consolidated statements of income, the condensed consolidated statements of changes in stockholders’ equity and the consolidated statements of cash flows for the nine months ended June 30, 2008 and 2007.  All significant intercompany transactions and balances are eliminated in consolidation.

Reclassifications: Certain items in the prior consolidated financial statements are reclassified to conform with the current presentation.

NOTE 2 - EARNINGS PER SHARE
 
   
Earnings per share were computed as follows: (Dollars and weighted average shares in thousands except per share data)
 
   
   
Nine Months Ended Ended June 30,
 
   
2008
   
2007
 
   
Income
   
Weighted-
Average
Shares
   
Per-Share
Amount
   
Income
   
Weighted-
Average
Shares
   
Per-Share
Amount
 
   
(000's)
   
(000's)
         
(000's)
             
   
Basic Earnings Per Share
                                   
      Income available to common shareholders
  $ 956       1,363     $ 0.70     $ 2,775       1,319     $ 2.10  
Effect of Dilutive securities
                                               
      Stock options
            23                       50          
Diluted Earnings Per Share
                                               
      Income available to common stockholders
            and assumed 
conversions
  $ 956       1,386     $ 0.69     $ 2,775       1,369     $ 2.03  

 
 
5