MidWestOne Financial Group, Inc. Reports Financial Results for the Second Quarter of 2020

Second Quarter Summary ¹

• Net income for the second quarter of $11.7 million, or $0.73 per diluted common share.

  • Pre-tax, Pre-provision Net Revenue ² of $18.9 million, an increase of $1.4 million or 8%.

  • Credit Loss Expense of $4.7 million, a decrease of $17.0 million or 78%.

• Average deposit balances increased $405.6 million  or 11%.

• Allowance for Credit Losses as a percentage of loans held for investment, net of unearned income, increased to 1.55% (1.70% when adjusted for $327.6 million of Small Business Administration's ("SBA") Paycheck Protection Program ("PPP") loans) ² .

IOWA CITY, Iowa, July 30, 2020 (GLOBE NEWSWIRE) -- MidWest One Financial Group, Inc. (Nasdaq - MOFG) (we, our, or the "Company) today reported net income for the second quarter of 2020 of $11.7 million, or $0.73 per diluted common share, compared to net loss of $2.0 million, or $0.12 per diluted common share, for the first quarter of 2020 (the linked quarter). Credit loss expense for the second quarter was $4.7 million, which reduced diluted earnings per common share by approximately $0.22 for the second quarter of 2020.

Charles Funk, Chief Executive Officer, commented, We are pleased with our results in the second quarter, particularly our bankers efforts in the origination of SBA PPP loans during a period of unprecedented challenges for our customers, employees, and communities. The commitment of our employees combined with our business continuity planning efforts and digital service offerings provided our customers continued access to banking services despite COVID-19s far-reaching impacts. While we believe there will likely be volatility in earnings in this economic environment, the quarterly return on average equity of 9.21% and a return on average tangible equity of 13.50% represents solid performance."

FINANCIAL HIGHLIGHTS	Three Months Ended													Six Months Ended
	June 30,				March 31,					June 30,				June 30,				June 30,
	2020				2020					2019				2020				2019
	(Dollars in thousands, except per share amounts)
Net interest income	$	38,712			$	37,406				$	34,832			$	76,118			$	60,808
Noninterest income	8,269				10,155					8,796				18,424				14,206
Total revenue, net of interest expense	46,981				47,561					43,628				94,542				75,014
Credit loss expense	4,685				21,733					696				26,418				2,290
Noninterest expense	28,038				30,001					29,040				58,039				49,657
Income (loss) before income tax expense (benefit)	14,258				(4,173		)			13,892				10,085				23,067
Income tax expense (benefit)	2,546				(2,198		)			3,218				348				5,108
Net income (loss)	$	11,712			$	(1,975	)			$	10,674			$	9,737			$	17,959
Diluted earnings (loss) per share	$	0.73			$	(0.12	)			$	0.72			$	0.60			$	1.33
Return on average assets	0.92		%		(0.17		)	%		1.01		%		0.40		%		0.96		%
Return on average equity	9.21		%		(1.54		)	%		9.66		%		3.82		%		9.02		%
Return on average tangible equity (2)	13.50		%		(0.47		)	%		13.41		%		6.48		%		12.24		%
Efficiency ratio (2)	54.80		%		57.67			%		56.24		%		56.24		%		58.85		%

¹  Second Quarter Summary compares to the linked quarter unless noted.

²  Non-GAAP measure. See the separate Non-GAAP Measures section for a reconciliation to the most directly comparable GAAP measure.

COVID-19 RESPONSE

Branch Operations

The Company commenced re-opening selected bank branch lobbies on June 1, 2020 and continues to actively manage lobby access based on local COVID-19 community spread conditions. Mr. Funk noted, "We have continued to encourage and practice proper protocols to keep our employees and customers safe. Recently, we have temporarily closed lobbies in communities where COVID cases saw marked increases. The MidWest One team remains resilient and together."

SBA PPP Loans

The Company remains committed to supporting its customers and communities during these difficult times. This commitment includes offering PPP loans as authorized by the Coronavirus Aid, Relief, and Economic Security Act enacted on March 27, 2020, as amended. As of June 30, 2020, the Company had funded 2,534 PPP loans totaling $345.4 million with an average loan size of $136 thousand. These loans earn a 1% annual interest rate plus an origination fee from the SBA based upon loan size. At June 30, 2020, the amortized cost basis of PPP loans was $327.6 million and the unamortized net fees were $9.3 million. The fees will be recognized over the term of the respective loans.

Loan Modifications

The Company continues to offer payment deferrals and mortgage forbearance to customers, which totaled $474.9 million as of June 30, 2020. Approximately 32% of the modifications were interest only payments and 68% were full payment deferrals, with both modification types generally three months in length. As of July 24, 2020, 16 loans, totaling $31.2 million, were either in or being processed for a second deferral period.

INCOME STATEMENT HIGHLIGHTS

Net Interest Income

Net interest income increased in the second quarter of 2020 to $38.7 million from $37.4 million as larger volumes of interest earning assets more than offset net interest margin compression. The tax equivalent net interest margin decreased 22 basis points ("bps") to 3.38% for the second quarter of 2020 from 3.60% in the linked quarter. Interest earning assets yields decreased 47 basis points from the linked quarter, approximately 8 basis points of which was attributable to PPP loans, which have a coupon rate of 1%. Net fee accretion for PPP loans in the second quarter of 2020 was $1.1 million. Partially offsetting the lower asset yields was a 26 bps reduction in cost of funds.

The Company's core net interest margin (a non-GAAP measure, see the separate Non-GAAP Measures section for a reconciliation to the most directly comparable GAAP measure), which excludes loan purchase discount accretion, decreased 15 bps from the linked quarter as lower asset yields were only partially offset by reduced funding costs. Loan purchase discount accretion added $2.6 million to net interest income in the second quarter compared to $3.0 million in the linked quarter.

"Our margin suffered from an asset mix change whereby loans were paid off and were reinvested into lower yielding securities," stated Mr. Funk.

Noninterest Income

Noninterest income for the second quarter of 2020 decreased $1.9 million, or 19%, from the linked quarter. The decrease was due primarily to decreases of $1.8 million and $0.5 million in the Other income and 'Service charges and fees' line items, respectively. The 'Other' line item reflected a decrease from the linked quarter of $1.6 million in income from our commercial loan back-to-back swap program. The decrease in 'Service charges and fees' was primarily driven by a $0.5 million decrease in overdraft fees, which reflected lower customer overdraft activity coupled with increased waivers of such fees. The net decrease in noninterest income was partially offset by an increase in loan revenue of $0.8 million, which was driven by increased volume in home mortgage loans.

"We enjoyed solid performance from our home mortgage business as low mortgage rates continued to drive refinance and purchase activity," noted Mr. Funk.

The following table presents details of noninterest income for the periods indicated:

	Three Months Ended
	June 30,				March 31,				June 30,
Noninterest Income	2020				2020				2019
	(In thousands)
Investment services and trust activities	$	2,217			$	2,536			$	1,890
Service charges and fees	1,290				1,826				1,870
Card revenue	1,237				1,365				1,799
Loan revenue	1,910				1,123				648
Bank-owned life insurance	635				520				470
Insurance commissions									314
Investment securities gains, net	6				42				32
Other	974				2,743				1,773
Total noninterest income	$	8,269			$	10,155			$	8,796

Noninterest Expense

Noninterest expense for the second quarter of 2020 decreased $2.0 million, or 6.5%, from the linked quarter due primarily to a decrease in compensation and employee benefits of $0.9 million. The decrease in compensation and employee benefits was primarily attributable to a $1.4 million benefit from SBA PPP loan origination costs which are deferred and amortized over the life of the loan to which they relate.

The following table presents details of noninterest expense for the periods indicated:

	Three Months Ended
	June 30,				March 31,				June 30,
Noninterest Expense	2020				2020				2019
	(In thousands)
Compensation and employee benefits	$	15,682			$	16,617			$	16,409
Occupancy expense of premises, net	2,253				2,341				2,127
Equipment	2,010				1,880				1,914
Legal and professional	1,382				1,535				3,291
Data processing	1,240				1,354				1,008
Marketing	910				1,062				869
Amortization of intangibles	1,748				2,028				930
FDIC insurance	445				448				434
Communications	449				457				377
Foreclosed assets, net	34				138				84
Other	1,885				2,141				1,597
Total noninterest expense	$	28,038			$	30,001			$	29,040

The following table presents details of merger-related costs for the periods indicated:

	Three Months Ended
	June 30,				March 31,				June 30,
Merger-related Expenses	2020				2020				2019
	(In thousands)
Compensation and employee benefits	$				$				$	1,020
Equipment	7
Legal and professional									1,826
Data processing					44				240
Other					10				48
Total merger-related costs	$	7			$	54			$	3,134

Income Taxes

The Company recognized a net income tax expense of $2.5 million in the second quarter of 2020 compared to a net income tax benefit of $2.2 million in the linked quarter. The resulting net income tax expense during the second quarter of 2020 was primarily due to the net income earned during the quarter, which was offset by the recognition of $771 thousand in tax credits.

BALANCE SHEET, LIQUIDITY AND CAPITAL HIGHLIGHTS	As of or For the Three Months Ended
	June 30,				March 31,				June 30,
	2020				2020				2019
	(Dollars in millions, except per share amounts)
Ending Balance Sheet
Total assets	$	5,231.0			$	4,763.9			$	4,662.5
Loans held for investment, net of unearned income	3,597.0				3,425.8				3,536.5
Total securities held for investment	1,187.5				881.9				653.5
Total deposits	4,265.4				3,859.8				3,725.5
Average Balance Sheet
Average total assets	$	5,098.8			$	4,669.7			$	4,230.4
Average total loans	3,633.7				3,436.3				3,183.1
Average total deposits	4,165.6				3,760.0				3,391.0
Funding and Liquidity
Short-term borrowings	$	162.2			$	129.5			$	153.8
Long-term debt	190.0				209.9				252.7
Loans to deposits ratio	84.84		%		89.15		%		95.81		%
Equity
Total shareholders' equity	$	520.8			$	500.6			$	488.4
Equity to assets ratio	9.96		%		10.51		%		10.47		%
Tangible common equity (1)	398.4				376.4				358.4
Tangible common equity ratio (1)	7.80		%		8.11		%		7.91		%
Per Share Data
Book value	$	32.35			$	31.11			$	30.11
Tangible book value (1)	$	24.74			$	23.39			$	22.09
(1) Non-GAAP Measure. See the separate Non-GAAP Measures section for a reconciliation to the most directly comparable GAAP measure.

Mr. Funk noted, "Our borrowers tended to be cautious in the second quarter as lines of credit were paid down and liquidity was used to pay down loans. In addition, several projects we agreed to fund were put on hold due to the uncertainty surrounding the economy."

Loans Held for Investment

Loans held for investment, net of unearned income, increased $171.3 million, or 5%, to $3.60 billion from March 31, 2020 as a result of the Company's participation in the PPP, offset by the continued pay downs on loans held for investment. At June 30, 2020, commercial real estate loans comprised approximately 49% of the loan portfolio. Commercial and industrial loans were the next largest category at 30%, followed by residential real estate loans at 15%, agricultural loans at 4%, and consumer loans at 2% of total loans.

The following table presents the composition of loans held for investment, net of unearned income, as of the dates indicated:

	June 30,				March 31,				June 30,
Loans Held for Investment	2020				2020				2019
	(In thousands)
Commercial and industrial	$	1,084,527			$	864,702			$	866,023
Agricultural	140,837				145,435				152,491
Commercial real estate
Construction and development	199,950				282,921				273,149
Farmland	161,897				168,777				187,393
Multifamily	247,403				217,108				243,928
Other	1,155,489				1,111,640				1,114,039
Total commercial real estate	1,764,739				1,780,446				1,818,509
Residential real estate
One-to-four family first liens	377,100				389,055				423,625
One-to-four family junior liens	155,814				165,235				176,685
Total residential real estate	532,914				554,290				600,310
Consumer	74,022				80,889				99,170
Loans held for investment, net of unearned income	$	3,597,039			$	3,425,762			$	3,536,503

Credit Loss Expense & Allowance for Credit Losses

The following table shows the activity in the allowance for credit losses related to loans for the periods indicated:

	Three Months Ended															Six Months Ended
	June 30,					March 31,					June 30,					June 30,					June 30,
Allowance for Credit Losses Roll Forward	2020					2020					2019					2020					2019
	(In thousands)
Beginning balance	$	51,187				$	29,079				$	29,652				$	29,079				$	29,307
Cumulative effect of change in accounting principle - CECL						3,984										3,984
Charge-offs	(2,103		)			(1,497		)			(2,187		)			(3,600		)			(3,542		)
Recoveries	236					299					530					535					636
Net charge-offs	(1,867		)			(1,198		)			(1,657		)			(3,065		)			(2,906		)
Credit loss expense related to loans	6,324					19,322					696					25,646					2,290
Ending balance	$	55,644				$	51,187				$	28,691				$	55,644				$	28,691

Effective January 1, 2020, the Company adopted the Financial Instruments - Credit Losses (CECL) accounting guidance. The adoption of this guidance established a single allowance framework for all financial assets carried at amortized cost and certain off-balance sheet credit exposures. The framework requires that management's estimate reflects credit losses over the full remaining expected life of each credit and considers expected future changes in macroeconomic conditions. The adoption resulted in the recognition on January 1, 2020 of cumulative effect adjustments of $4.0 million related to the allowance for credit losses (ACL) and $3.4 million related to the liability for off-balance sheet credit exposures.

As of June 30, 2020, the ACL was $55.6 million, or 1.55% of loans held for investment, net of unearned income, compared with $51.2 million, or 1.49%, at March 31, 2020. When adjusted for the total amount of PPP loans, the ACL as a percentage of loans held for investment, net of unearned income increased to 1.70% as of June 30, 2020. The increase in the ACL was due to the continued deterioration in current and forecasted economic conditions from the first quarter of 2020, largely as a result of the COVID-19 pandemic.

As of June 30, 2020, the liability for off-balance sheet credit losses was $4.2 million as compared to $5.8 million as of March 31, 2020 and was included in 'Other liabilities' on the balance sheet. The reduction in this liability from the prior quarter-end was primarily due to lower expected line utilization.

Deposits

The following table presents the composition of our deposit portfolio as of the dates indicated:

	June 30,				March 31,				June 30,
Deposit Composition	2020				2020				2019
	(In thousands)
Noninterest bearing deposits	$	867,637			$	637,127			$	647,078
Interest checking deposits	1,153,697				995,762				762,530
Money market deposits	811,368				793,482				1,019,886
Savings deposits	463,262				404,100				356,328
Total non-maturity deposits	3,295,964				2,830,471				2,785,822
Time deposits of $250,000 and under	656,723				688,409				678,752
Time deposits over $250,000	312,748				340,964				260,898
Total time deposits	969,471				1,029,373				939,650
Total deposits	$	4,265,435			$	3,859,844			$	3,725,472

CREDIT QUALITY

The following table presents selected loan credit quality metrics as of the dates indicated:

	June 30,				March 31,				June 30,
Credit Quality Metrics	2020				2020				2019
	(dollars in thousands)
Nonaccrual loans held for investment	$	41,303			$	43,973			$	30,875
Accruing loans contractually past due 90 days or more	3,238				303				947
Total nonperforming loans (1)	44,541				44,276				31,822
Foreclosed assets, net	965				968				4,922
Total nonperforming assets (1)	$	45,506			$	45,244			$	36,744
Allowance for credit losses	55,644				51,187				28,691
Credit loss expense related to loans (for the quarter)	6,324				19,322				696
Net charge-offs (for the quarter)	1,867				1,198				1,657
Net charge-offs to average loans held for investment (for the quarter, annualized)	0.21		%		0.14		%		0.21		%
ACL to loans held for investment, net of unearned income	1.55		%		1.49		%		0.81		%
ACL to loans held for investment, net of unearned income (adjusted) (2)	1.70		%		1.49		%		0.81		%
ACL to nonaccrual loans held for investment, net of unearned income	134.72		%		116.41		%		92.93		%
Nonaccrual loans held for investment to loans held for investment, net of unearned income	1.15		%		1.28		%		0.87		%
(1) Starting in the second quarter of 2020, performing troubled debt restructured loans held for investment are no longer considered nonperforming loans or nonperforming assets. Prior period credit quality metrics have been adjusted to exclude these loans.
(2) Loans held for investment, net of unearned income was adjusted for the total amount of PPP loans.  Non-GAAP Measure. See the separate Non-GAAP Measures section for a reconciliation to the most directly comparable GAAP measure.

"Monitoring of our loan portfolio increased significantly and we believe our ACL, at 1.55% (1.70% excluding PPP loans) sits in a strong position," stated Mr. Funk.

CAPITAL

Effective March 31, 2020, we elected the 5-year phase-in option allowed under the interim final rule (IFR) recently issued by the federal banking regulatory agencies that delays the estimated impact on regulatory capital stemming from the implementation of CECL. The IFR allows the add back of 100% of the capital effect from the day one CECL transition adjustment and 25% of the capital effect from subsequent increases in the allowance for credit losses through the two-year period ending December 31, 2021. This cumulative amount will then be reduced from capital over the subsequent three-year period.

The following table presents the regulatory capital ratios of the Company and its banking subsidiary as of the dates indicated:

	June 30,			March 31,			June 30,
Regulatory Capital Ratios	2020			2020			2019
MidWest One Financial Group, Inc. Consolidated
Common equity tier 1 capital ratio (1)	9.48	%		9.25	%		8.76	%
Tier 1 capital ratio (1)	10.48	%		10.25	%		9.76	%
Total capital ratio (1)	11.72	%		11.48	%		10.60	%
Tier 1 leverage ratio (1)	8.72	%		9.39	%		8.98	%
MidWest One Bank
Common equity tier 1 capital ratio (1)	11.34	%		10.95	%		10.15	%
Tier 1 capital ratio (1)	11.34	%		10.95	%		10.15	%
Total capital ratio (1)	12.47	%		12.03	%		10.84	%
Tier 1 leverage ratio (1)	9.39	%		10.03	%		9.34	%
(1) Capital ratios for June 30, 2020 are preliminary

CORPORATE UPDATE

Share Repurchase Program

At June 30, 2020, the total amount available under the Company's current share repurchase program was $6.4 million. In light of the economic uncertainty, the Company has yet to resume share repurchases since discontinuing them in mid-March of 2020.

Len Devaisher Named President and Chief Operating Officer

On July 6, 2020, following an extensive national search, the Company announced the appointment of Len Devaisher as President and Chief Operating Officer of the Company and MidWest One Bank, effective July 27, 2020. Mr. Devaisher was most recently Vice President of Resource Development with the United Way of Dane County. Prior to that, he served Old National Bank as the Chief Executive Officer for the Wisconsin Region. Mr. Devaisher has focused expertise in commercial banking, corporate profitability, and business development that will be valuable to the Company.

Subordinated Debenture Offering

On July 28, 2020, the Company completed the private placement of $65.0 million of its subordinated notes with registration rights. The 5.75% fixed-to-floating rate subordinated notes are due July 2030. For regulatory capital purposes, the subordinated notes have been structured to qualify initially as Tier 2 Capital for the Company.

Cash Dividend Announcement

On July 29, 2020, the Companys board of directors declared a quarterly cash dividend of $0.22 per common share. The dividend is payable September 15, 2020, to shareholders of record at the close of business on September 1, 2020.

Branch Consolidation

Effective October 28, 2020, the Company plans to consolidate its branch office in Newport, Minnesota into its nearby branch office in South St. Paul, Minnesota. This branch consolidation is part of the Company's strategy to improve operating efficiency. The Company estimates the branch consolidation will reduce its annual operating expenses by approximately $360 thousand.

CONFERENCE CALL DETAILS

The Company will host a conference call for investors at 11:00 a.m. CT on Friday, July 31, 2020. To participate, please dial 866-233-3483 at least fifteen minutes before the call start time. If you are unable to participate on the call, a replay will be available until October 31, 2020, by calling 877-344-7529 and using the replay access code of 10136661. A transcript of the call will also be available on the Companys web site (www.midwestonefinancial.com) within three business days of the call.

EARNINGS CALL PRESENTATION

The Company has prepared presentation materials that management intends to use during its second quarter 2020 conference call on July 31, 2020. These materials have been furnished to the U.S. Securities and Exchange Commission in a Form 8-K concurrently with this press release, and are also available on the Company's website at www.midwestonefinancial.com.

ABOUT MIDWEST ONE FINANCIAL GROUP, INC.

MidWest One  Financial Group, Inc. is a financial holding company headquartered in Iowa City, Iowa. MidWest One  is the parent company of MidWest One  Bank, which operates banking offices in Iowa, Minnesota, Wisconsin, Florida, and Colorado. MidWest One  provides electronic delivery of financial services through its website, MidWest One .bank. MidWest One  Financial Group, Inc. trades on the Nasdaq Global Select Market under the symbol MOFG.

Cautionary Note Regarding Forward-Looking Statements

This release contains certain forward-looking statements within the meaning of such term in the Private Securities Litigation Reform Act of 1995. We and our representatives may, from time to time, make written or oral statements that are forward-looking and provide information other than historical information. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results to be materially different from any results, levels of activity, performance or achievements expressed or implied by any forward-looking statement. These factors include, among other things, the factors listed below. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as believe, expect, anticipate, should, could, would, plans, goals, intend, project, estimate, forecast, may or similar expressions. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those expressed in, or implied by, these statements. Readers are cautioned not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Additionally, we undertake no obligation to update any statement in light of new information or future events, except as required under federal securities law.

Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors that could have an impact on our ability to achieve operating results, growth plan goals and future prospects include, but are not limited to, the following: (1) effects of the COVID-19 pandemic, including its potential effects on the economic environment, our customers and our operations, as well as any changes to federal, state, or local government laws, regulations, or orders in connection with the pandemic; (2) government intervention in the U.S. financial system in response to the COVID-19 pandemic, including the effects of recent legislative, tax, accounting and regulatory actions and reforms including the Coronavirus Aid, Relief, and Economic Security Act; (3) the impact of the COVID-19 pandemic on our financial results, including possible lost revenue and increased expenses (including the cost of capital), as well as possible goodwill impairment charges; (4) credit quality deterioration or pronounced and sustained reduction in real estate market values causing an increase in the allowance for credit losses, an increase in the credit loss expense, and a reduction in net earnings; (5) the effects of interest rates, including on our net income and the value of our securities portfolio; (6) changes in the economic environment, competition, or other factors that may affect our ability to acquire loans or influence the anticipated growth rate of loans and deposits and the quality of the loan portfolio and loan and deposit pricing; (7) fluctuations in the value of our investment securities; (8) governmental monetary and fiscal policies; (9) changes in benchmark interest rates used to price loans and deposits, including the expected elimination of LIBOR; (10) legislative and regulatory changes, including changes in banking, securities, trade, and tax laws and regulations and their application by our regulators; (11) the ability to attract and retain key executives and employees experienced in banking and financial services; (12) the sufficiency of the allowance for credit losses to absorb the amount of actual losses inherent in our existing loan portfolio; (13) our ability to adapt successfully to technological changes to compete effectively in the marketplace; (14) credit risks and risks from concentrations (by geographic area and by industry) within our loan portfolio; (15) the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds, financial technology companies, and other financial institutions operating in our markets or elsewhere or providing similar services; (16) the failure of assumptions underlying the establishment of allowances for credit losses and estimation of values of collateral and various financial assets and liabilities; (17) the risks of mergers, including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions; (18) volatility of rate-sensitive deposits; (19) operational risks, including data processing system failures or fraud; (20) asset/liability matching risks and liquidity risks; (21) the costs, effects and outcomes of existing or future litigation; (22) changes in general economic, political, or industry conditions, nationally, internationally or in the communities in which we conduct business; (23) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies and the Financial Accounting Standards Board, such as the implementation of CECL; (24) war or terrorist activities, widespread disease or pandemic, or other adverse external events, which may cause deterioration in the economy or cause instability in credit markets; (25) the effects of cyber-attacks; (26) the imposition of tariffs or other domestic or international governmental policies impacting the value of the agricultural or other products of our borrowers; and (27) other risk factors detailed from time to time in Securities and Exchange Commission filings made by the Company.

MIDWEST ONE FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

	June 30,					March 31,					December 31,
	2020					2020					2019
	(In thousands)
ASSETS
Cash and due from banks	$	65,863				$	60,396				$	67,174
Interest earning deposits in banks	45,018					58,319					6,112
Federal funds sold	6,329					6,830					198
Total cash and cash equivalents	117,210					125,545					73,484
Debt securities available for sale at fair value	1,187,455					881,859					785,977
Loans held for sale	12,048					9,483					5,400
Gross loans held for investment	3,618,675					3,440,907					3,469,236
Unearned income, net	(21,636		)			(15,145		)			(17,970		)
Loans held for investment, net of unearned income	3,597,039					3,425,762					3,451,266
Allowance for credit losses	(55,644		)			(51,187		)			(29,079		)
Total loans held for investment, net	3,541,395					3,374,575					3,422,187
Premises and equipment, net	88,929					89,860					90,723
Goodwill	93,977					93,977					91,918
Other intangible assets, net	28,443					30,190					32,218
Foreclosed assets, net	965					968					3,706
Other assets	160,541					157,452					147,960
Total assets	$	5,230,963				$	4,763,909				$	4,653,573
LIABILITIES
Noninterest bearing deposits	$	867,637				$	637,127				$	662,209
Interest bearing deposits	3,397,798					3,222,717					3,066,446
Total deposits	4,265,435					3,859,844					3,728,655
Short-term borrowings	162,224					129,489					139,349
Long-term debt	189,973					209,874					231,660
Other liabilities	92,550					64,138					44,927
Total liabilities	4,710,182					4,263,345					4,144,591
SHAREHOLDERS' EQUITY
Common stock	16,581					16,581					16,581
Additional paid-in capital	299,542					299,412					297,390
Retained earnings	198,382					190,212					201,105
Treasury stock	(12,272		)			(12,518		)			(10,466		)
Accumulated other comprehensive income	18,548					6,877					4,372
Total shareholders' equity	520,781					500,564					508,982
Total liabilities and shareholders' equity	$	5,230,963				$	4,763,909				$	4,653,573

MIDWEST ONE FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME

		Three Months Ended													Six Months Ended
		June 30,				March 31,					June 30,				June 30,
		2020				2020					2019				2020				2019
		(In thousands, except per share data)
Interest income
Loans, including fees		$	40,214			$	42,012				$	40,053			$	82,226			$	69,088
Taxable investment securities		4,646				3,717					3,289				8,363				6,216
Tax-exempt investment securities		1,858				1,512					1,424				3,370				2,830
Other		40				164					185				204				205
Total interest income		46,758				47,405					44,951				94,163				78,339
Interest expense
Deposits		6,409				7,949					7,743				14,358				13,438
Short-term borrowings		263				334					500				597				957
Long-term debt		1,374				1,716					1,876				3,090				3,136
Total interest expense		8,046				9,999					10,119				18,045				17,531
Net interest income		38,712				37,406					34,832				76,118				60,808
Credit loss expense		4,685				21,733					696				26,418				2,290
Net interest income after credit loss expense		34,027				15,673					34,136				49,700				58,518
Noninterest income
Investment services and trust activities		2,217				2,536					1,890				4,753				3,280
Service charges and fees		1,290				1,826					1,870				3,116				3,312
Card revenue		1,237				1,365					1,799				2,602				2,797
Loan revenue		1,910				1,123					648				3,033				1,041
Bank-owned life insurance		635				520					470				1,155				862
Insurance commissions											314								734
Investment securities gains, net		6				42					32				48				49
Other		974				2,743					1,773				3,717				2,131
Total noninterest income		8,269				10,155					8,796				18,424				14,206
Noninterest expense
Compensation and employee benefits		15,682				16,617					16,409				32,299				28,988
Occupancy expense of premises, net		2,253				2,341					2,127				4,594				4,006
Equipment		2,010				1,880					1,914				3,890				3,285
Legal and professional		1,382				1,535					3,291				2,917				4,256
Data processing		1,240				1,354					1,008				2,594				1,853
Marketing		910				1,062					869				1,972				1,475
Amortization of intangibles		1,748				2,028					930				3,776				1,382
FDIC insurance		445				448					434				893				804
Communications		449				457					377				906				719
Foreclosed assets, net		34				138					84				172				142
Other		1,885				2,141					1,597				4,026				2,747
Total noninterest expense		28,038				30,001					29,040				58,039				49,657
Income (loss) before income tax expense (benefit)		14,258				(4,173		)			13,892				10,085				23,067
Income tax expense (benefit)		2,546				(2,198		)			3,218				348				5,108
Net income (loss)		$	11,712			$	(1,975	)			$	10,674			$	9,737			$	17,959
Earnings (loss) per common share
Basic		$	0.73			$	(0.12	)			$	0.72			$	0.60			$	1.33
Diluted		$	0.73			$	(0.12	)			$	0.72			$	0.60			$	1.33
Weighted average basic common shares outstanding		16,094				16,142					14,894				16,118				13,537
Weighted average diluted common shares outstanding		16,100				16,142					14,900				16,125				13,545
Dividends paid per common share		$	0.2200			$	0.2200				$	0.2025			$	0.44			$	0.405

MIDWEST ONE FINANCIAL GROUP, INC. AND SUBSIDIARIES
FIVE QUARTER CONSOLIDATED BALANCE SHEETS

	June 30,					March 31,					December 31,					September 30,					June 30,
	2020					2020					2019					2019					2019
	(In thousands)
ASSETS
Cash and due from banks	$	65,863				$	60,396				$	67,174				$	79,776				$	72,801
Interest earning deposits in banks	45,018					58,319					6,112					6,413					47,708
Federal funds sold	6,329					6,830					198					478
Total cash and cash equivalents	117,210					125,545					73,484					86,667					120,509
Debt securities available for sale at fair value	1,187,455					881,859					785,977					503,278					460,302
Held to maturity securities at amortized cost																190,309					193,173
Total securities held for investment	1,187,455					881,859					785,977					693,587					653,475
Loans held for sale	12,048					9,483					5,400					7,906					4,306
Gross loans held for investment	3,618,675					3,440,907					3,469,236					3,545,993					3,569,236
Unearned income, net	(21,636		)			(15,145		)			(17,970		)			(21,265		)			(32,733		)
Loans held for investment, net of unearned income	3,597,039					3,425,762					3,451,266					3,524,728					3,536,503
Allowance for credit losses	(55,644		)			(51,187		)			(29,079		)			(31,532		)			(28,691		)
Total loans held for investment, net	3,541,395					3,374,575					3,422,187					3,493,196					3,507,812
Premises and equipment, net	88,929					89,860					90,723					91,190					93,395
Goodwill	93,977					93,977					91,918					93,258					93,376
Other intangible assets, net	28,443					30,190					32,218					33,635					36,624
Foreclosed assets, net	965					968					3,706					4,366					4,922
Other assets	160,541					157,452					147,960					144,482					148,044
Total assets	$	5,230,963				$	4,763,909				$	4,653,573				$	4,648,287				$	4,662,463
LIABILITIES
Noninterest bearing deposits	$	867,637				$	637,127				$	662,209				$	673,777				$	647,078
Interest bearing deposits	3,397,798					3,222,717					3,066,446					3,035,935					3,078,394
Total deposits	4,265,435					3,859,844					3,728,655					3,709,712					3,725,472
Short-term borrowings	162,224					129,489					139,349					155,101					153,829
Long-term debt	189,973					209,874					231,660					244,677					252,673
Other liabilities	92,550					64,138					44,927					40,912					42,138
Total liabilities	4,710,182					4,263,345					4,144,591					4,150,402					4,174,112
SHAREHOLDERS' EQUITY
Common stock	16,581					16,581					16,581					16,581					16,581
Additional paid-in capital	299,542					299,412					297,390					297,144					296,879
Retained earnings	198,382					190,212					201,105					191,007					181,984
Treasury stock	(12,272		)			(12,518		)			(10,466		)			(9,933		)			(8,716		)
Accumulated other comprehensive income	18,548					6,877					4,372					3,086

1,623 Total shareholders' equity520,781 500,564 508,982 497,885 488,351 Total liabilities and shareholders' equity$5,230,963 $4,763,909 $4,653,573 $4,648,287 $4,662,463

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES
FIVE QUARTER CONSOLIDATED STATEMENTS OF INCOME

	Three Months Ended
	June 30,				March 31,					December 31,					September 30,					June 30,
	2020				2020					2019					2019					2019
	(In thousands, except per share data)
Interest income
Loans, including fees	$	40,214			$	42,012				$	44,906				$	49,169				$	40,053
Taxable investment securities	4,646				3,717					3,540					3,376					3,289
Tax-exempt investment securities	1,858				1,512					1,465					1,401					1,424
Other	40				164					115					130					185
Total interest income	46,758				47,405					50,026					54,076					44,951
Interest expense
Deposits	6,409				7,949					8,251					8,238					7,743
Short-term borrowings	263				334					368					522					500
Long-term debt	1,374				1,716					1,823					2,058					1,876
Total interest expense	8,046				9,999					10,442					10,818					10,119
Net interest income	38,712				37,406					39,584					43,258					34,832
Credit loss expense	4,685				21,733					604					4,264					696
Net interest income after credit loss expense	34,027				15,673					38,980					38,994					34,136
Noninterest income
Investment services and trust activities	2,217				2,536					2,421					2,339					1,890
Service charges and fees	1,290				1,826					2,072					2,068					1,870
Card revenue	1,237				1,365					1,142					1,655					1,799
Loan revenue	1,910				1,123					1,757					991					648
Bank-owned life insurance	635				520					501					514					470
Insurance commissions	—				—					—					—					314
Investment securities gains, net	6				42					18					23					32
Other	974				2,743					1,125					414					1,773
Total noninterest income	8,269				10,155					9,036					8,004					8,796
Noninterest expense
Compensation and employee benefits	15,682				16,617					19,246					17,426					16,409
Occupancy expense of premises, net	2,253				2,341					2,347					2,294					2,127
Equipment	2,010				1,880					2,251					2,181					1,914
Legal and professional	1,382				1,535					1,797					1,996					3,291
Data processing	1,240				1,354					1,492					1,234					1,008
Marketing	910				1,062					1,147					1,167					869
Amortization of intangibles	1,748				2,028					1,941					2,583					930
FDIC insurance	445				448					(72		)			(42		)			434
Communications	449				457					493					489					377
Foreclosed assets, net	34				138					173					265					84
Other	1,885				2,141					5,621					1,849					1,597
Total noninterest expense	28,038				30,001					36,436					31,442					29,040
Income (loss) before income tax expense (benefit)	14,258				(4,173		)			11,580					15,556					13,892
Income tax expense (benefit)	2,546				(2,198		)			(1,791		)			3,256					3,218
Net income (loss)	$	11,712			$	(1,975	)			$	13,371				$	12,300				$	10,674
Earnings (loss) per common share
Basic	$	0.73			$	(0.12	)			$	0.83				$	0.76				$	0.72
Diluted	$	0.73			$	(0.12	)			$	0.83				$	0.76				$	0.72
Weighted average basic common shares outstanding	16,094				16,142					16,162					16,201					14,894
Weighted average diluted common shares outstanding	16,100				16,142					16,193					16,215					14,900
Dividends paid per common share	$	0.2200			$	0.2200				$	0.2025				$	0.2025				$	0.2025

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES
AVERAGE BALANCE SHEET AND YIELD ANALYSIS

	Three Months Ended
	June 30, 2020											March 31, 2020											June 30, 2019
	Average Balance				Interest Income/ Expense				Average Yield/ Cost			Average Balance				Interest Income/ Expense				Average Yield/ Cost			Average Balance				Interest Income/ Expense				Average Yield/ Cost
	(Dollars in thousands)
ASSETS
Loans, including fees (1)(2)(3)	$	3,633,695			$	40,721			4.51	%		$	3,436,263			$	42,509			4.98	%		$	3,183,138			$	40,495			5.10	%
Taxable investment securities	731,699				4,646				2.55	%		567,001				3,717				2.64	%		458,438				3,289				2.88	%
Tax-exempt investment securities (2)(4)	285,758				2,340				3.29	%		224,171				1,907				3.42	%		203,179				1,794				3.54	%
Total securities held for investment(2)	1,017,457				6,986				2.76	%		791,172				5,624				2.86	%		661,617				5,083				3.08	%
Other	67,429				40				0.24	%		55,833				164				1.18	%		36,031				185				2.06	%
Total interest earning assets(2)	$	4,718,581			47,747				4.07	%		$	4,283,268			48,297				4.54	%		$	3,880,786			45,763				4.73	%
Other assets	380,266											386,456											349,661
Total assets	$	5,098,847										$	4,669,724										$	4,230,447
LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest checking deposits	$	1,091,565			$	1,113			0.41	%		$	965,077			$	1,316			0.55	%		$	731,973			$	1,021			0.56	%
Money market deposits	829,826				885				0.43	%		766,766				1,645				0.86	%		880,973				2,491				1.13	%
Savings deposits	439,592				365				0.33	%		393,833				391				0.40	%		328,694				182				0.22	%
Time deposits	990,797				4,046				1.64	%		997,136				4,597				1.85	%		874,619				4,049				1.86	%
Total interest bearing deposits	3,351,780				6,409				0.77	%		3,122,812				7,949				1.02	%		2,816,259				7,743				1.10	%
Short-term borrowings	159,157				263				0.66	%		121,942				334				1.10	%		123,586				500				1.62	%
Long-term debt	201,240				1,374				2.75	%		225,587				1,716				3.06	%		229,152				1,876				3.28	%
Total borrowed funds	360,397				1,637				1.83	%		347,529				2,050				2.37	%		352,738				2,376				2.70	%
Total interest bearing liabilities	$	3,712,177			$	8,046			0.87	%		$	3,470,341			$	9,999			1.16	%		$	3,168,997			$	10,119			1.28	%
Noninterest bearing deposits	813,794											637,204											574,720
Other liabilities	61,637											47,010											43,616
Shareholders’ equity	511,239											515,169											443,114
Total liabilities and shareholders’ equity	$	5,098,847										$	4,669,724										$	4,230,447
Net interest income(2)					$	39,701										$	38,298										$	35,644
Net interest spread(2)									3.20	%										3.38	%										3.45	%
Net interest margin(2)									3.38	%										3.60	%										3.68	%
Total deposits(5)	$	4,165,574			$	6,409			0.62	%		$	3,760,016			$	7,949			0.85	%		$	3,390,979			$	7,743			0.92	%
Cost of funds(6)									0.72	%										0.98	%										1.08	%

(1) Average balance includes nonaccrual loans.
(2) Tax equivalent. The federal statutory tax rate utilized was 21%.
(3) Interest income includes net loan fees, loan purchase discount accretion and tax equivalent adjustments. Net loan fees were $748 thousand, $(122) thousand, and $(202) thousand for the three months ended June 30, 2020, March 31, 2020, and June 30, 2019, respectively. Loan purchase discount accretion was $2.6 million, $3.0 million, and $2.2 million for the three months ended June 30, 2020, March 31, 2020, and June 30, 2019, respectively. Tax equivalent adjustments were $507 thousand, $497 thousand, and $442 thousand for the three months ended June 30, 2020, March 31, 2020, and June 30, 2019, respectively. The federal statutory tax rate utilized was 21%.

(4) Interest income includes tax equivalent adjustments of $482 thousand, $395 thousand, and $370 thousand for the three months ended June 30, 2020, March 31, 2020, and June 30, 2019, respectively. The federal statutory tax rate utilized was 21%.

(5) Total deposits is the sum of total interest-bearing deposits and noninterest bearing deposits. The cost of total deposits is calculated as annualized interest expense on deposits divided by average total deposits.

(6) Cost of funds is calculated as annualized total interest expense divided by the sum of average total deposits and borrowed funds.

	Six Months Ended
	June 30, 2020											June 30, 2019
	Average Balance				Interest Income/ Expense				Average Yield/ Cost			Average Balance				Interest Income/ Expense				Average Yield/ Cost
	(Dollars in thousands)
ASSETS
Loans, including fees (1)(2)(3)	$	3,534,979			$	83,230			4.73	%		$	2,798,526			$	69,803			5.03	%
Taxable investment securities	648,678				8,363				2.59	%		436,832				6,216				2.87	%
Tax-exempt investment securities (2)(4)	254,963				4,247				3.35	%		202,606				3,566				3.55	%
Total securities held for investment(2)	903,641				12,610				2.81	%		639,438				9,782				3.08	%
Other	62,304				204				0.66	%		19,633				205				2.11	%
Total interest earning assets(2)	$	4,500,924			96,044				4.29	%		$	3,457,597			79,790				4.65	%
Other assets	383,361											310,132
Total assets	$	4,884,285										$	3,767,729
LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest checking deposits	$	1,028,321			$	2,428			0.47	%		$	698,654			$	1,931			0.56	%
Money market deposits	798,296				2,530				0.64	%		746,339				3,825				1.03	%
Savings deposits	416,713				756				0.36	%		267,068				240				0.18	%
Time deposits	993,966				8,644				1.75	%		800,109				7,442				1.88	%
Total interest bearing deposits	3,237,296				14,358				0.89	%		2,512,170				13,438				1.08	%
Short-term borrowings	140,550				597				0.85	%		116,795				957				1.65	%
Long-term debt	213,413				3,090				2.91	%		204,471				3,136				3.09	%
Total borrowed funds	353,963				3,687				2.09	%		321,266				4,093				2.57	%
Total interest bearing liabilities	$	3,591,259			$	18,045			1.01	%		$	2,833,436			$	17,531			1.25	%
Noninterest bearing deposits	725,499											498,733
Other liabilities	54,323											34,070
Shareholders’ equity	513,204											401,490
Total liabilities and shareholders’ equity	$	4,884,285										$	3,767,729
Net interest income(2)					$	77,999										$	62,259
Net interest spread(2)									3.28	%										3.40	%
Net interest margin(2)									3.48	%										3.63	%
Total deposits(5)	$	3,962,795			$	14,358			0.73	%		$	3,010,903			$	13,438			0.90	%
Cost of funds(6)									0.84	%										1.06	%

(1) Average balance includes nonaccrual loans.
(2) Tax equivalent. The federal statutory tax rate utilized was 21%.
(3) Interest income includes net loan fees, loan purchase discount accretion and tax equivalent adjustments. Net loan fees were $626 thousand and $(317) thousand for the six months ended June 30, 2020 and June 30, 2019, respectively. Loan purchase discount accretion was $5.6 million and $2.8 million for the six months ended June 30, 2020 and June 30, 2019, respectively. Tax equivalent adjustments were $1.0 million and $715 thousand for the six months ended June 30, 2020 and June 30, 2019, respectively. The federal statutory tax rate utilized was 21%.

(4) Interest income includes tax equivalent adjustments of $877 thousand and $736 thousand for the six months ended June 30, 2020 and June 30, 2019, respectively. The federal statutory tax rate utilized was 21%.

(5) Total deposits is the sum of total interest-bearing deposits and noninterest bearing deposits. The cost of total deposits is calculated as annualized interest expense on deposits divided by average total deposits.

(6) Cost of funds is calculated as annualized total interest expense divided by the sum of average total deposits and borrowed funds.

Non-GAAP Measures

This earnings release contains non-GAAP measures for tangible common equity, tangible book value per share, tangible common equity ratio, return on average tangible equity, net interest margin (tax equivalent), core net interest margin, loan yield (tax equivalent), efficiency ratio, pre-tax pre-provision net revenue, and ACL to adjusted loans held for investment, net of unearned income. Management believes these measures provide investors with useful information regarding the Company’s profitability, financial condition and capital adequacy, consistent with how management evaluates the Company’s financial performance. The following tables provide a reconciliation of each non-GAAP measure to the most comparable GAAP measure.

Tangible Common Equity/Tangible Book Value per Share/Tangible Common Equity Ratio		June 30,					March 31,					December 31,					September 30,					June 30,
		2020					2020					2019					2019					2019
		(Dollars in thousands, except per share data)
Total shareholders’ equity		$	520,781				$	500,564				$	508,982				$	497,885				$	488,351
Intangible assets, net		(122,420		)			(124,167		)			(124,136		)			(126,893		)			(130,000		)
Tangible common equity		$	398,361				$	376,397				$	384,846				$	370,992				$	358,351
Total assets		$	5,230,963				$	4,763,909				$	4,653,573				$	4,648,287				$	4,662,463
Intangible assets, net		(122,420		)			(124,167		)			(124,136		)			(126,893		)			(130,000		)
Tangible assets		$	5,108,543				$	4,639,742				$	4,529,437				$	4,521,394				$	4,532,463
Book value per share		$	32.35				$	31.11				$	31.49				$	30.77				$	30.11
Tangible book value per share(1)		$	24.74				$	23.39				$	23.81				$	22.93				$	22.09
Shares outstanding		16,099,324					16,089,782					16,162,176					16,179,734					16,221,160
Equity to assets ratio		9.96			%		10.51			%		10.94			%		10.71			%		10.47			%
Tangible common equity ratio(2)		7.80			%		8.11			%		8.50			%		8.21			%		7.91			%

(1) Tangible common equity divided by shares outstanding.
(2) Tangible common equity divided by tangible assets.

		For the Three Months Ended															Six Months Ended
Return on Average Tangible Equity		June 30, 2020					March 31, 2020					June 30, 2019					June 30, 2020					June 30, 2019
		(Dollars in thousands)
Net income (loss)		$	11,712				$	(1,975	)			$	10,674				$	9,737				$	17,959
Intangible amortization, net of tax(1)		1,311					1,521					698					2,832					1,037
Tangible net income (loss)		$	13,023				$	(454	)			$	11,372				$	12,569				$	18,996
Average shareholders’ equity		$	511,239				$	515,169				$	443,114				$	513,204				$	401,490
Average intangible assets, net		(123,313		)			(122,948		)			(102,919		)			(123,130		)			(88,633		)
Average tangible equity		$	387,926				$	392,221				$	340,195				$	390,074				$	312,857
Return on average equity		9.21			%		(1.54		)	%		9.66			%		3.82			%		9.02			%
Return on average tangible equity(2)		13.50			%		(0.47		)	%		13.41			%		6.48			%		12.24			%

(1) The combined income tax rate utilized was 25%.
(2) Annualized tangible net (loss) income divided by average tangible equity.

		For the Three Months Ended															Six Months Ended
Net Interest Margin, Tax Equivalent/ Core Net Interest Margin		June 30, 2020					March 31, 2020					June 30, 2019					June 30, 2020					June 30, 2019
		(Dollars in thousands)
Net interest income		$	38,712				$	37,406				$	34,832				$	76,118				$	60,808
Tax equivalent adjustments:
Loans(1)		507					497					442					1,004					715
Securities(1)		482					395					370					877					736
Net interest income, tax equivalent		$	39,701				$	38,298				$	35,644				$	77,999				$	62,259
Loan purchase discount accretion		(2,610		)			(3,023		)			(2,246		)			(5,633		)			(2,832		)
Core net interest income		$	37,091				$	35,275				$	33,398				$	72,366				$	59,427
Net interest margin		3.30			%		3.51			%		3.60			%		3.40			%		3.55			%
Net interest margin, tax equivalent(2)		3.38			%		3.60			%		3.68			%		3.48			%		3.63			%
Core net interest margin(3)		3.16			%		3.31			%		3.45			%		3.23			%		3.47			%
Average interest earning assets		$	4,718,581				$	4,283,268				$	3,880,786				$	4,500,924				$	3,457,597

(1) The federal statutory tax rate utilized was 21%.
(2) Annualized tax equivalent net interest income divided by average interest earning assets.
(3) Annualized core net interest income divided by average interest earning assets.

		For the Three Months Ended															Six Months Ended
Loan Yield, Tax Equivalent		June 30, 2020					March 31, 2020					June 30, 2019					June 30, 2020					June 30, 2019
		(Dollars in thousands)
Loan interest income, including fees		$	40,214				$	42,012				$	40,053				$	82,226				$	69,088
Tax equivalent adjustment(1)		507					497					442					1,004					715
Tax equivalent loan interest income		$	40,721				$	42,509				$	40,495				$	83,230				$	69,803
Loan purchase discount accretion		(2,610		)			(3,023		)			(2,246		)			(5,633		)			(2,833		)
Core loan interest income		$	38,111				$	39,486				$	38,249				$	77,597				$	66,970
Yield on loans		4.45			%		4.92			%		5.05			%		4.68			%		4.98			%
Yield on loans, tax equivalent(2)		4.51			%		4.98			%		5.10			%		4.73			%		5.03			%
Core yield on loans(3)		4.22			%		4.62			%		4.82			%		4.41			%		4.83			%
Average loans		$	3,633,695				$	3,436,263				$	3,183,138				$	3,534,979				$	2,798,526

(1) The federal statutory tax rate utilized was 21%.
(2) Annualized tax equivalent loan interest income divided by average loans.
(3) Annualized core loan interest income divided by average loans.

		For the Three Months Ended															Six Months Ended
Efficiency Ratio		June 30, 2020					March 31, 2020					June 30, 2019					June 30, 2020					June 30, 2019
		(Dollars in thousands)
Total noninterest expense		$	28,038				$	30,001				$	29,040				$	58,039				$	49,657
Amortization of intangibles		(1,748		)			(2,028		)			(930		)			(3,776		)			(1,382		)
Merger-related expenses		(7		)			(54		)			(3,134		)			(61		)			(3,301		)
Noninterest expense used for efficiency ratio		$	26,283				$	27,919				$	24,976				$	54,202				$	44,974
Net interest income, tax equivalent(1)		$	39,701				$	38,298				$	35,644				$	77,999				$	62,259
Noninterest income		8,269					10,155					8,796					18,424					14,206
Investment securities gains, net		(6		)			(42		)			(32		)			(48		)			(49		)
Net revenues used for efficiency ratio		$	47,964				$	48,411				$	44,408				$	96,375				$	76,416
Efficiency ratio		54.80			%		57.67			%		56.24			%		56.24			%		58.85			%

(1) The federal statutory tax rate utilized was 21%.

		For the Three Months Ended															Six Months Ended
Pre-tax Pre-provision Net Revenue		June 30, 2020					March 31, 2020					June 30, 2019					June 30, 2020					June 30, 2019
		(Dollars in thousands)
Net interest income		$	38,712				$	37,406				$	34,832				$	76,118				$	60,808
Noninterest income		8,269					10,155					8,796					18,424					14,206
Noninterest expense		(28,038		)			(30,001		)			(29,040		)			(58,039		)			(49,657		)
Pre-tax Pre-provision Net Revenue		$	18,943				$	17,560				$	14,588				$	36,503				$	25,357

		June 30,				March 31,				June 30,
ACL / Loans Held for Investment, Net of Unearned Income		2020				2020				2019
		(Dollars in thousands)
Loans held for investment, net of unearned income		$	3,597,039			$	3,425,762			$	3,536,503
PPP loans		327,648				—				—
Adjusted loans held for investment, net of unearned income		$	3,269,391			$	3,425,762			$	3,536,503
Allowance for credit losses		$	55,644			$	51,187			$	28,691
ACL to adjusted loans held for investment, net of unearned income		1.70		%		1.49		%		0.81		%

Contact:
	Charles N. Funk		Barry S. Ray
	President and Chief Executive Officer		Senior Executive Vice President and Chief Financial Officer
	319.356.5800		319.356.5800