EX-99.1 2 ex-99d1.htm EX-99.1 msfg_Ex99_1

Exhibit 99.1

 

Y:\Word Team Jobs\01_Bridge\2017\07 July\25\MainSource Financial Group, Inc\Source\MSFG-letterhead_2017.png

 

 

 

Date:

July 25, 2017 4:45 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 Second Quarter 2017 Operating Results

 

·

Completed Acquisition of FCB Bancorp, Inc.

·

Earnings Per Share of $0.38

·

Net Interest Margin of 3.77%

·

Non-performing Assets of 0.53% 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 second quarter of 2017.  For the three months ended June 30, 2017, the Company recorded net income of $9.7 million, or $0.38 per common share, compared to net income of $6.1 million, or $0.27 per common share, in the second quarter of 2016.  During the second quarter of 2017 the Company recorded $5.6 million of expenses related to the FCB Bancorp, Inc. acquisition.  In addition, the Company also recorded $214 thousand of expenses related to the prepayment of a Federal Home Loan Bank borrowing.  These two items reduced earnings per share by $0.15 (see reconciliation of Actual to Operating Earnings on page 3 of this release).  During the second quarter of 2016, the Company recorded $6.4 million of expenses related to the Cheviot Financial acquisition which reduced earnings per share by $0.18. 

 

CEO Comments

 

Mr. Brown commented on the Company’s second quarter performance, “We had a very good quarter on an operating basis.  Excluding the non-operating items mentioned above and the effect of gains in the securities portfolio, earnings per share were $0.53, an 18% increase from $0.45 a year ago.  The addition of FCB Bancorp in late April, organic loan growth over the past twelve months and a very strong net interest margin were key drivers of our strong earnings performance.”

 

Mr. Brown continued, “Loan balances were virtually flat on a linked quarter basis as loan activity was softer than expected.  We are disappointed that we did not achieve the growth we anticipated.  Our loan pipelines indicate stronger performance in the second half of 2017 and we are optimistic that we will achieve loan growth during the remainder of the year similar to our historic norm of mid to high single digits on an annualized basis. We were very pleased with our loan quality trends for the quarter as non-performing loans slightly declined and net charge-offs remained at historic lows.”

 

Mr. Brown concluded, “We completed our acquisition of FCB Bancorp on April 30 and converted systems in late June.  The transition has gone very well and we are very excited to have a meaningful presence in Louisville.  We look forward to making a positive impact in the Louisville community and bringing additional financial solutions to our new customer base.”

 

NET INTEREST INCOME

 

Net interest income was $35.5 million for the second quarter of 2017 compared to $28.2 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 $661 million with approximately $178 million coming from the Cheviot acquisition, $319 coming from the FCB Bancorp acquisition and $164 million coming from organic growth.  Net interest margin, on a fully-taxable equivalent basis, was 3.77% for the second quarter of 2017, an increase of one basis point on a linked quarter basis.  Overall, the accretion of purchase accounting marks added thirteen basis points to the net interest margin for the second quarter of 2017 compared to eleven basis points in the first quarter of 2017. 

 

NON-INTEREST INCOME

 

The Company’s non-interest income was $13.5 million for the second quarter of 2017 compared to $13.7 for the same period a year ago.  An increase in interchange income was more than offset by a decrease in other income (primarily interest rate swap fees in the commercial banking division).  


 

 

NON-INTEREST EXPENSE

 

The Company’s non-interest expense was $36.4 million for the second quarter of 2017 compared to $34.1 million for the same period in 2016.  As previously mentioned, the Company incurred $5.6 million of expenses related to the FCB Bancorp acquisition and recorded a $214 thousand charge related to the prepayment of a Federal Home Loan Bank borrowing during the second quarter of 2017.  During the second quarter of 2016, the Company recorded $6.4 million of expenses related to the Cheviot Financial acquisition.  Excluding these items, expenses would have been $30.6 million in the second quarter of 2017 compared to $27.7 million for the same period in 2016.  The year over year increase in total expenses were primarily in the employee, occupancy and equipment expense categories and were primarily related to the acquisition of FCB in April 2017. 

 

BALANCE SHEET AND CAPITAL

 

Total assets were $4.6 billion at June 30, 2017, which represents a $594 million increase from a year ago.  The increase in assets was primarily related to the acquisition of FCB ($530 million) and organic loan growth over the past twelve months.  Excluding the $428 million of loan balances that were acquired in the FCB acquisition, loan balances decreased by $10 million organically on a linked quarter basis.   The decrease in loan balances was primarily driven by weaker than anticipated loan demand in the first half of 2017.  The Company’s regulatory capital ratios remain strong and as of June 30, 2017 were as follows: leverage ratio of 9.7%, tier one capital to risk-weighted assets of 12.6%, common equity tier one capital ratio of 11.2%, and total capital to risk-weighted assets of 13.3%.  In addition, as of June 30, 2017, the Company’s tangible common equity ratio was 8.3% compared to 8.9% as of March 31, 2017. 

 

ASSET QUALITY

 

Non-performing assets (NPAs) were $24.6 million as of June 30, 2017, a decrease of $0.6 million on a linked-quarter basis.  NPAs represented 0.54% of total assets as of June 30, 2017 compared to 0.62% as of March 31, 2017 and 0.58% as of June 30, 2016.  The Company incurred net charge-offs of $163 thousand and recorded $100 thousand of loan loss provision expense for the second quarter of 2017.  The low level of provision expense was based on the decrease in loan balances during the current quarter and the overall improvement in credit quality.  The Company’s allowance for loan losses as a percent of total outstanding loans was 0.73% as of June 30, 2017 compared to 0.85% as of March 31, 2017 and 0.84% as of June 30, 2016.  The decrease in this metric 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 earnings per share excluding the impact of costs associated with the acquisitions of FCB Bancorp, Inc. and Cheviot Financial Corp. and the impact of a pre-payment penalty associated with the repayment of a Federal Home Loan Bank borrowing, and non-interest expense excluding the impact of costs associated with the acquisitions.  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.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

    

2017

    

2016

    

2017

    

2016

 

Income Statement Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$

39,202

 

$

30,870

 

$

74,408

 

$

59,616

 

Interest Expense

 

 

3,691

 

 

2,672

 

 

6,610

 

 

5,046

 

Net Interest Income

 

 

35,511

 

 

28,198

 

 

67,798

 

 

54,570

 

Provision for Loan Losses

 

 

100

 

 

205

 

 

100

 

 

705

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust and investment product fees

 

 

1,299

 

 

1,253

 

 

2,496

 

 

2,463

 

Mortgage banking

 

 

2,688

 

 

2,743

 

 

5,080

 

 

4,533

 

Service charges on deposit accounts

 

 

5,180

 

 

5,219

 

 

9,971

 

 

9,901

 

Securities gains/(losses)

 

 

 9

 

 

104

 

 

22

 

 

121

 

Interchange income

 

 

3,034

 

 

2,805

 

 

6,088

 

 

5,440

 

Other

 

 

1,321

 

 

1,614

 

 

2,870

 

 

2,869

 

Total Noninterest Income

 

 

13,531

 

 

13,738

 

 

26,527

 

 

25,327

 

Noninterest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee

 

 

17,621

 

 

15,884

 

 

35,338

 

 

30,744

 

Occupancy & equipment

 

 

6,068

 

 

5,319

 

 

11,881

 

 

10,643

 

Intangible amortization

 

 

496

 

 

369

 

 

800

 

 

697

 

Marketing

 

 

980

 

 

1,089

 

 

1,745

 

 

1,743

 

Interchange expense

 

 

910

 

 

915

 

 

1,707

 

 

1,728

 

Collection expenses

 

 

364

 

 

170

 

 

595

 

 

422

 

FDIC assessment

 

 

365

 

 

435

 

 

689

 

 

855

 

FHLB advance prepayment penalty

 

 

214

 

 

 —

 

 

214

 

 

 —

 

Merger-related expenses

 

 

5,576

 

 

6,363

 

 

5,576

 

 

6,363

 

Other

 

 

3,841

 

 

3,553

 

 

7,319

 

 

7,059

 

Total Noninterest Expense

 

 

36,435

 

 

34,097

 

 

65,864

 

 

60,254

 

Earnings Before Income Taxes

 

 

12,507

 

 

7,634

 

 

28,361

 

 

18,938

 

Provision for Income Taxes

 

 

2,853

 

 

1,517

 

 

6,634

 

 

4,055

 

Net Income Available to Common Shareholders

 

$

9,654

 

$

6,117

 

$

21,727

 

$

14,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Actual to Operating Earnings - non GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income as Reported

 

$

9,654

 

$

6,117

 

$

21,727

 

$

14,883

 

Add: Merger-related expenses, net of tax

 

 

3,765

 

 

4,341

 

 

3,765

 

 

4,341

 

       FHLB Prepayment Penalty, net of tax

 

 

139

 

 

 —

 

 

139

 

 

 —

 

Less: Securities gains, net of tax

 

 

(6)

 

 

(68)

 

 

(14)

 

 

(79)

 

Operating earnings (1)

 

$

13,552

 

$

10,390

 

$

25,617

 

$

19,145

 

Operating earnings per share (1)

 

$

0.53

 

$

0.45

 

$

1.02

 

$

0.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

    

2017

    

2016

    

2017

    

2016

 

Average Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Loans

 

$

2,896,776

 

$

2,327,951

 

$

2,767,730

 

$

2,238,568

 

Earning Assets

 

 

3,991,134

 

 

3,330,493

 

 

3,841,576

 

 

3,213,564

 

Total Assets

 

 

4,398,126

 

 

3,665,861

 

 

4,225,772

 

 

3,531,983

 

Noninterest Bearing Deposits

 

 

818,637

 

 

654,661

 

 

786,691

 

 

647,033

 

Interest Bearing Deposits

 

 

2,584,307

 

 

2,237,171

 

 

2,462,742

 

 

2,118,308

 

Total Interest Bearing Liabilities

 

 

2,959,416

 

 

2,554,467

 

 

2,802,775

 

 

2,438,859

 

Shareholders’ Equity

 

 

499,987

 

 

414,686

 

 

476,979

 

 

401,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

    

2017

    

2016

    

2017

    

2016

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Common Share

 

$

0.38

 

$

0.27

 

$

0.87

 

$

0.66

 

Cash Dividends Per Common Share

 

 

0.17

 

 

0.15

 

 

0.33

 

 

0.30

 

Market Value - High

 

 

35.31

 

 

23.25

 

 

35.31

 

 

23.25

 

Market Value - Low

 

 

31.55

 

 

20.30

 

 

31.55

 

 

19.95

 

Average Outstanding Shares (diluted)

 

 

25,533,033

 

 

23,007,792

 

 

25,031,865

 

 

22,441,142

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

    

2017

    

2016

    

2017

    

2016

 

Key Ratios (annualized)

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

0.88

%  

0.67

%  

1.04

%  

0.85

%

Return on Average Equity

 

7.74

%  

5.93

%  

9.19

%  

7.45

%

Net Interest Margin

 

3.77

%  

3.63

%  

3.77

%  

3.64

%

Efficiency Ratio

 

71.39

%  

77.89

%  

67.03

%  

72.10

%

Net Overhead to Average Assets

 

2.09

%  

2.23

%  

1.88

%  

1.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30

    

March 31

    

December 31

    

September 30

    

June 30

 

 

 

2017

 

2017

 

2016

 

2016

 

2016

 

Balance Sheet Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans (Including Loans Held for Sale)

 

$

3,035,466

 

$

2,618,980

 

$

2,664,152

 

$

2,591,884

 

$

2,561,765

 

Allowance for Loan Losses

 

 

22,306

 

 

22,369

 

 

22,499

 

 

21,828

 

 

21,468

 

Total Securities

 

 

1,079,555

 

 

1,022,208

 

 

1,007,540

 

 

1,025,048

 

 

1,032,380

 

Goodwill and Intangible Assets

 

 

149,766

 

 

110,180

 

 

108,734

 

 

108,651

 

 

108,477

 

Total Assets

 

 

4,589,556

 

 

4,042,475

 

 

4,080,257

 

 

4,013,943

 

 

3,995,541

 

Noninterest Bearing Deposits

 

 

849,470

 

 

812,301

 

 

767,159

 

 

705,428

 

 

677,654

 

Interest Bearing Deposits

 

 

2,672,873

 

 

2,342,836

 

 

2,343,712

 

 

2,418,600

 

 

2,421,705

 

Other Borrowings

 

 

343,378

 

 

287,643

 

 

309,230

 

 

320,877

 

 

321,047

 

Shareholders’ Equity

 

 

516,424

 

 

459,779

 

 

449,494

 

 

459,608

 

 

453,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30

    

March 31

    

December 31

    

September 30

    

June 30

 

 

 

2017

 

2017

 

2016

 

2016

 

2016

 

Other Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Common Share (1)

 

$

14.34

 

$

14.48

 

$

14.16

 

$

14.60

 

$

14.38

 

Loan Loss Reserve to Loans

 

 

0.73

%  

 

0.85

%  

 

0.84

%  

 

0.84

%  

 

0.84

%

Loan Loss Reserve to Non-performing Loans

 

 

114.77

%  

 

110.84

%  

 

125.39

%  

 

146.07

%  

 

131.54

%

Nonperforming Assets to Total Assets

 

 

0.47

%  

 

0.54

%  

 

0.49

%  

 

0.43

%  

 

0.49

%

NPA’s (w/ TDR’s) to Total Assets

 

 

0.54

%  

 

0.62

%  

 

0.57

%  

 

0.51

%  

 

0.58

%

Tangible Common Equity/Tangible Assets (1)

 

 

8.26

%  

 

8.89

%  

 

8.58

%  

 

8.99

%  

 

8.88

%

Outstanding Shares

 

 

25,575,804

 

 

24,148,132

 

 

24,067,364

 

 

24,033,381

 

 

24,005,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30

    

March 31

    

December 31

    

September 30

    

June 30

 

 

 

2017

 

2017

 

2016

 

2016

 

2016

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention Loans

 

$

51,938

 

$

12,987

 

$

20,526

 

$

20,050

 

$

18,088

 

Substandard Loans (Accruing)

 

 

21,138

 

 

15,531

 

 

18,626

 

 

19,805

 

 

22,239

 

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

 

 

1,128

 

 

9,051

 

 

3,416

 

 

3,073

 

 

3,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Past Due 90 Days or More and Still Accruing

 

$

 —

 

$

 —

 

$

2,135

 

$

 —

 

$

126

 

Non-accrual Loans

 

 

19,436

 

 

20,181

 

 

15,808

 

 

14,944

 

 

16,195

 

Other Real Estate Owned

 

 

2,072

 

 

1,783

 

 

1,875

 

 

2,242

 

 

3,180

 

Total Nonperforming Assets (NPA’s)

 

$

21,508

 

$

21,964

 

$

19,818

 

$

17,186

 

$

19,501

 

Troubled Debt Restructurings (Accruing)

 

 

3,062

 

 

3,227

 

 

3,270

 

 

3,333

 

 

3,508

 

Total NPA’s with Troubled Debt Restructurings

 

$

24,570

 

$

25,191

 

$

23,088

 

$

20,519

 

$

23,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Charge-offs - QTD

 

$

163

 

$

130

 

$

179

 

$

(210)

 

$

(184)

 

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

 

 

0.02

%  

 

0.02

%  

 

0.03

%  

 

(0.03)

%  

 

(0.03)

%

 


 

(1) Use Of Non-GAAP Financial Measures

 

 

 

 

 

    

These financial statements include financial measures prepared other than in accordance with generally accepted accounting principles in the United States (“GAAP”). 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 acquisition accounting impacts, one-time costs of acquisitions or other non-core items. 

 

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. A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30

    

March 31

    

December 31

    

September 30

    

June 30

 

 

 

2017

 

2017

 

2016

 

2016

 

2016

 

Shareholders’ Equity

 

$

516,424

 

$

459,779

 

$

449,494

 

$

459,608

 

$

453,782

 

Less: Intangible Assets

 

 

149,766

 

 

110,180

 

 

108,734

 

 

108,651

 

 

108,477

 

Tangible Common Equity

 

 

366,658

 

 

349,599

 

 

340,760

 

 

350,957

 

 

345,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

4,589,556

 

 

4,042,475

 

 

4,080,257

 

 

4,013,943

 

 

3,995,541

 

Less: Intangible Assets

 

 

149,766

 

 

110,180

 

 

108,734

 

 

108,651

 

 

108,477

 

Tangible Assets

 

 

4,439,790

 

 

3,932,295

 

 

3,971,523

 

 

3,905,292

 

 

3,887,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Shares Outstanding

 

 

25,575,804

 

 

24,148,132

 

 

24,067,364

 

 

24,033,381

 

 

24,005,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Common Share

 

$

14.34

 

$

14.48

 

$

14.16

 

$

14.60

 

$

14.38

 

Tangible Common Equity/Tangible Assets

 

 

8.26

%  

 

8.89

%  

 

8.58

%  

 

8.99

%  

 

8.88

%