MidWestOne Financial Group, Inc. Reports Financial Results For The First Quarter Of 2023

In this article:
MidWestOne BankMidWestOne Bank
MidWestOne Bank

~Announces Strategic Plan and Financial Targets~

~Repositioning of the Company's Balance Sheet Provides Earnings, Margin and Return Accretion~

IOWA CITY, Iowa, April 27, 2023 (GLOBE NEWSWIRE) --  MidWestOne Financial Group, Inc. (Nasdaq: MOFG) (“we”, “our”, or the "Company”) today reported results for the first quarter of 2023.

First Quarter 2023 Highlights1

  • Net income of $1.4 million, or $0.09 per diluted common share, compared to net income of $16.0 million, or $1.02 per diluted common share, for the linked quarter. Excluding the loss from the balance sheet repositioning, adjusted earnings for the first quarter were $11.2 million2, or $0.72 per diluted common share.

  • Executed the sale of $231 million in book value of available for sale debt securities as part of a balance sheet repositioning, resulting in a pre-tax loss of $13.2 million.

  • Total uninsured deposits, excluding collateralized municipal deposits, represent approximately 18.5% of total deposits.

  • Strong liquidity position, with $1.7 billion of available borrowing capacity from the FHLB, Federal Reserve Discount Window and Bank Term Funding Program, and unsecured sources.

  • Annualized loan growth was 8.6% and remains centered in our targeted metro markets of the Twin Cities, Denver and Metro Iowa.

  • Nonperforming assets ratio improved 1 basis point ("bps") to 0.23%; net charge-off ratio of 0.03%.

  • Efficiency ratio was 62.32%2.

  • Common equity tier 1 capital to risk-weighted assets ratio improved 11 bps.

  • Subsequent to quarter end, the Board of Directors declared a cash dividend of $0.2425 per common share.

1 First Quarter Summary compares to the fourth quarter of 2022 (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.

CEO COMMENTARY

Charles (Chip) Reeves, Chief Executive Officer of the Company, commented, "Despite a difficult operating environment, exacerbated by March’s banking turmoil, we made significant progress executing on our initial strategic priorities. After the actions taken in the fourth quarter of 2022 to improve our credit, our asset quality metrics further improved in the first quarter of 2023, positioning the Bank well for the uncertain macroeconomic outlook. Importantly, we have low exposure to the higher risk areas in the market, such as the office sector of commercial real estate. Additionally, we took strategic action in late February to reduce the Company’s liability sensitivity as we executed the sale of $231.0 million of available for sale debt securities, resulting in $220.0 million of proceeds used to pay off high-cost FHLB borrowings and reinvest in higher yielding, floating rate securities. The transaction positions our balance sheet more favorably, improves our future earnings profile, enhances our already strong liquidity profile, and, importantly, our capital ratios still improved as compared to the linked quarter.”

Mr. Reeves continued, “Our core, granular deposit franchise also performed well given the concerns that swept the sector in the aftermath of Silicon Valley Bank’s ("SVB") failure. While we experienced $154.0 million of deposit outflows, excluding brokered deposits, in the quarter, $120.0 million occurred in January, which is a typical, seasonal low. Subsequent to the SVB failure and through the end of the first quarter, deposits grew $3.7 million. At quarter end, our total uninsured deposits, excluding collateralized municipal deposits, were approximately 18.5% and we have $1.7 billion of available borrowing capacity through the FHLB, Federal Reserve and the Bank Term Funding Program, and unsecured sources, which covers our uninsured deposit base. We believe we are in a strong liquidity position.”

Mr. Reeves concluded, “Looking forward, I could not be more excited for what lies ahead for our Company, employees, customers, and shareholders. Today, we have launched a strategic plan designed to unleash the potential that exists within MidWestOne as we strive to become a high performing bank with consistent performance. Importantly, none of this would be possible without our talented team members and their continued focus on our customers and communities. I am so proud of their hard work through what has been a very challenging two months in our industry."

Strategic Plan

The Company has launched a strategic plan focused on five pillars designed to improve the performance of the Bank, including (1) driving a performance-oriented culture, (2) protecting the Bank’s core community bank franchise, (3) accelerating the growth of the Bank’s commercial and wealth management businesses, (4) expanding into specialty commercial segments, and (5) optimizing the Bank’s operational effectiveness and efficiency. Management will remain prudent through the execution of the plan with a strict focus on risk management with further investments in credit administration, a key enabler to the plan.

The goal of the plan is to exit 2025 with:

  • 12% annual earnings per share growth

  • A return on average assets of 1.10 – 1.20%

  • 10% annual tangible book value growth

  • An efficiency ratio of 55 - 57%

Further details on the strategic plan and quarterly results can be found in the Company’s first quarter 2023 earnings supplemental presentation located on the investor relations section of the Company’s website located at www.midwestonefinancial.com.

 

 

As of or for the quarter ended

 

 

March 31,

 

December 31,

 

March 31,

(Dollars in thousands, except per share amounts and as noted)

 

 

2023

 

 

 

2022

 

 

 

2022

 

Financial Results

 

 

 

 

 

 

Revenue

 

$

36,030

 

 

$

54,504

 

 

$

48,980

 

Credit loss expense

 

 

933

 

 

 

572

 

 

 

 

Noninterest expense

 

 

33,319

 

 

 

34,440

 

 

 

31,643

 

Net income

 

 

1,397

 

 

 

16,002

 

 

 

13,895

 

Per Common Share

 

 

 

 

 

 

Diluted earnings per share

 

$

0.09

 

 

$

1.02

 

 

$

0.88

 

Book value

 

 

31.94

 

 

 

31.54

 

 

 

32.15

 

Tangible book value(1)

 

 

26.13

 

 

 

25.60

 

 

 

26.98

 

Balance Sheet & Credit Quality

 

 

 

 

 

 

Loans In millions

 

$

3,919.4

 

 

$

3,840.5

 

 

$

3,250.0

 

Investment securities In millions

 

 

2,071.8

 

 

 

2,283.0

 

 

 

2,349.9

 

Deposits In millions

 

 

5,555.2

 

 

 

5,468.9

 

 

 

5,077.7

 

Net loan charge-offs In millions

 

 

0.3

 

 

 

3.5

 

 

 

2.2

 

Allowance for credit losses ratio

 

 

1.27

%

 

 

1.28

%

 

 

1.42

%

Selected Ratios

 

 

 

 

 

 

Return on average assets

 

 

0.09

%

 

 

0.97

%

 

 

0.95

%

Net interest margin, tax equivalent(1)

 

 

2.75

%

 

 

2.93

%

 

 

2.79

%

Return on average equity

 

 

1.14

%

 

 

13.26

%

 

 

10.74

%

Return on average tangible equity(1)

 

 

2.70

%

 

 

17.85

%

 

 

13.56

%

Efficiency ratio(1)

 

 

62.32

%

 

 

57.79

%

 

 

60.46

%

(1)Non-GAAP measure. See the Non-GAAP Measures section for a reconciliation to the most directly comparable GAAP measure.

REVENUE REVIEW

Revenue

 

 

 

 

 

 

 

Change

 

Change

 

 

 

 

 

 

 

 

1Q23 vs

 

1Q23 vs

(Dollars in thousands)

 

1Q23

 

4Q22

 

1Q22

 

4Q22

 

1Q22

Net interest income

 

$

40,076

 

 

$

43,564

 

$

37,336

 

(8)%

 

7%

Noninterest (loss) income

 

 

(4,046

)

 

 

10,940

 

 

11,644

 

n / m

 

n / m

Total revenue, net of interest expense

 

$

36,030

 

 

$

54,504

 

$

48,980

 

(34)%

 

(26)%

 

 

 

 

 

 

 

 

 

 

 

Results are not meaningful (n/m)

Total revenue for the first quarter of 2023 decreased $18.5 million from the fourth quarter of 2022 as a result of lower net interest income and noninterest income. Compared to the first quarter of 2022, total revenue decreased $13.0 million primarily due to lower noninterest income. When excluding the loss of $13.2 million from the balance sheet repositioning, total revenue for the first quarter of 2023 was $49.2 million, a decline of $5.3 million from the fourth quarter of 2022 and an increase of $0.2 million from the first quarter of 2022.

Net interest income of $40.1 million for the first quarter of 2023 decreased from $43.6 million in the fourth quarter of 2022, due primarily to two fewer days in the quarter and higher funding costs and volumes, partially offset by higher interest earning asset yields and volumes. Compared to the first quarter of 2022, net interest income increased $2.8 million as a result of higher interest earning asset yields and volumes, partially offset by higher funding costs and volumes.

The Company's tax equivalent net interest margin was 2.75% in the first quarter of 2023 compared to 2.93% in the fourth quarter of 2022, as higher earning asset yields were more than offset by increased funding costs. The cost of interest bearing liabilities increased 51 bps to 1.59%, due to interest bearing deposit costs of 1.38%, short-term borrowing costs of 2.82%, and long-term debt costs of 6.19%, which increased 55 bps, 28 bps and 65 bps, respectively from the fourth quarter of 2022. Total interest earning assets yield increased 23 bps primarily as a result of an increase in loan and securities yields of 29 bps and 5 bps, respectively. Our cycle-to-date interest bearing deposit beta was 24%.

The net interest margin was 2.75% in the first quarter of 2023 compared to 2.79% in the first quarter of 2022, driven by higher funding costs, partially offset by higher interest earning asset yields. The cost of interest bearing liabilities increased 117 bps to 1.59%, due to interest bearing deposit costs of 1.38%, short-term borrowing costs of 2.82%, and long-term debt costs of 6.19%, which increased 109 bps, 252 bps and 189 bps, respectively from the first quarter of 2022. Total interest earning assets yield increased 90 bps primarily as a result of an increase in loan and securities yields of 97 bps and 43 bps, respectively.

Noninterest (Loss) Income

 

 

 

 

 

 

Change

 

Change

 

 

 

 

 

 

 

1Q23 vs

 

1Q23 vs

(In thousands)

1Q23

 

4Q22

 

1Q22

 

4Q22

 

1Q22

Investment services and trust activities

$

2,933

 

 

$

2,666

 

 

$

3,011

 

10%

 

(3)%

Service charges and fees

 

2,008

 

 

 

2,028

 

 

 

1,657

 

(1)%

 

21%

Card revenue

 

1,748

 

 

 

1,784

 

 

 

1,650

 

(2)%

 

6%

Loan revenue

 

1,420

 

 

 

966

 

 

 

4,293

 

47%

 

(67)%

Bank-owned life insurance

 

602

 

 

 

637

 

 

 

531

 

(5)%

 

13%

Investment securities (losses) gains, net

 

(13,170

)

 

 

(1

)

 

 

40

 

n / m

 

n / m

Other

 

413

 

 

 

2,860

 

 

 

462

 

(86)%

 

(11)%

Total noninterest (loss) income

$

(4,046

)

 

$

10,940

 

 

$

11,644

 

n / m

 

n / m

Noninterest income for the first quarter of 2023 decreased $15.0 million from the linked quarter and $15.7 million from the first quarter of 2022, primarily due to investment security losses of $13.2 million related to the Company's balance sheet repositioning. In addition, noninterest income declined from the comparative periods due to the following factors: (1) the fourth quarter of 2022 benefited from a nonrecurring bargain purchase gain of $2.5 million and (2) the first quarter of 2022 benefited from a larger increase in the fair value of our mortgage servicing rights, as well as a larger gain on sale from residential mortgage loans as a result of higher mortgage origination volumes.

EXPENSE REVIEW

Noninterest Expense

 

 

 

 

 

 

Change

 

Change

 

 

 

 

 

 

 

1Q23 vs

 

1Q23 vs

(In thousands)

1Q23

 

4Q22

 

1Q22

 

4Q22

 

1Q22

Compensation and employee benefits

$

19,607

 

 

$

20,438

 

$

18,664

 

 

(4)%

 

5%

Occupancy expense of premises, net

 

2,746

 

 

 

2,663

 

 

2,779

 

 

3%

 

(1)%

Equipment

 

2,171

 

 

 

2,327

 

 

1,901

 

 

(7)%

 

14%

Legal and professional

 

1,736

 

 

 

1,846

 

 

2,353

 

 

(6)%

 

(26)%

Data processing

 

1,363

 

 

 

1,375

 

 

1,231

 

 

(1)%

 

11%

Marketing

 

986

 

 

 

947

 

 

1,029

 

 

4 %

 

(4)%

Amortization of intangibles

 

1,752

 

 

 

1,770

 

 

1,227

 

 

(1)%

 

43%

FDIC insurance

 

749

 

 

 

405

 

 

420

 

 

85%

 

78%

Communications

 

261

 

 

 

285

 

 

272

 

 

(8)%

 

(4)%

Foreclosed assets, net

 

(28

)

 

 

48

 

 

(112

)

 

n / m

 

(75)%

Other

 

1,976

 

 

 

2,336

 

 

1,879

 

 

(15)%

 

5%

Total noninterest expense

$

33,319

 

 

$

34,440

 

$

31,643

 

 

(3)%

 

5%


Merger-related Expenses

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

1Q23

 

4Q22

 

1Q22

Compensation and employee benefits

$

70

 

$

189

 

$

Equipment

 

 

 

4

 

 

5

Legal and professional

 

 

 

54

 

 

63

Data processing

 

65

 

 

131

 

 

38

Marketing

 

 

 

2

 

 

7

Communications

 

 

 

 

 

1

Other

 

1

 

 

29

 

 

14

Total merger-related expenses

$

136

 

$

409

 

$

128

Noninterest expense for the first quarter of 2023 decreased $1.1 million, or 3.3%, from the linked quarter with overall decreases in all noninterest expense categories except occupancy, marketing and FDIC insurance. These decreases primarily reflected the decline in incentive compensation and merger-related expenses. Partially offsetting these decreases was an increase of $0.3 million in FDIC insurance premiums and $0.1 million in occupancy expense of premises, net. The decreases in net interest income and noninterest income noted above, partially offset by lower noninterest expense, were the primary drivers of the increase in the efficiency ratio, which increased 4.53% to 62.32% from 57.79% in the linked quarter.

Noninterest expense for the first quarter of 2023 increased $1.7 million, or 5.30%, from the first quarter of 2022 primarily due to increases of $0.9 million and $0.5 million in compensation and employee benefits and amortization of intangibles, respectively. The increases primarily reflected costs associated with the acquired operations of Iowa First Bancshares Corp. ("IOFB"), which closed in the second quarter of 2022. Partially offsetting the increases above was a decline of $0.6 million in legal and professional expenses stemming primarily from a reduction in legal expenses related to litigation and executive recruitment. The decline in noninterest income and the increase in noninterest expense noted above, partially offset by higher net interest income, were the primary drivers of the increase in the efficiency ratio, which increased 1.86 percentage points to 62.32% from 60.46% in the first quarter of 2022.

The Company's effective income tax rate increased to 21.4% in the first quarter of 2023 compared to 17.9% in the linked quarter. The increase was primarily due to a bargain purchase gain increase that was recorded in the fourth quarter of 2022 related to the IOFB acquisition, which did not recur in the first quarter of 2023. The effective income tax rate for the full year 2023 is expected to be in the range of 19.5% - 21.5%.

BALANCE SHEET REVIEW

Total assets were $6.41 billion at March 31, 2023 compared to $6.58 billion at December 31, 2022 and $5.96 billion at March 31, 2022. The decrease from December 31, 2022 was driven by lower securities balances as a result of the balance sheet repositioning. In comparison to March 31, 2022, the increase was due primarily to the IOFB assets acquired in the second quarter of 2022 and higher loan balances from organic loan growth.

Loans Held for Investment

March 31, 2023

December 31, 2022

March 31, 2022

 

Balance

 

% of

 

Balance

 

% of

 

Balance

 

% of

 

(Dollars in thousands)

 

 

 

Total

 

 

 

 

Total

 

 

 

 

Total

 

Commercial and industrial

$

1,080,514

 

27.6

%

$

1,055,162

 

27.5

%

$

898,942

 

27.7

%

Agricultural

 

106,641

 

2.7

 

 

115,320

 

3.0

 

 

94,649

 

2.9

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development

 

320,924

 

8.2

 

 

270,991

 

7.1

 

 

193,130

 

5.9

 

Farmland

 

182,528

 

4.7

 

 

183,913

 

4.8

 

 

140,846

 

4.3

 

Multifamily

 

255,065

 

6.5

 

 

252,129

 

6.6

 

 

259,609

 

8.0

 

Other

 

1,290,454

 

33.0

 

 

1,272,985

 

33.1

 

 

1,130,306

 

34.8

 

Total commercial real estate

 

2,048,971

 

52.4

 

 

1,980,018

 

51.6

 

 

1,723,891

 

53.0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family first liens

 

448,459

 

11.4

 

 

451,210

 

11.7

 

 

331,883

 

10.2

 

One-to-four family junior liens

 

162,403

 

4.1

 

 

163,218

 

4.2

 

 

131,793

 

4.1

 

Total residential real estate

 

610,862

 

15.5

 

 

614,428

 

15.9

 

 

463,676

 

14.3

 

Consumer

 

72,377

 

1.8

 

 

75,596

 

2.0

 

 

68,877

 

2.1

 

Loans held for investment, net of unearned income

$

3,919,365

 

100.0

%

$

3,840,524

 

100.0

%

$

3,250,035

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commitments to extend credit

$

1,205,902

 

 

 

$

1,190,607

 

 

 

$

1,034,843

 

 

 

Loans held for investment, net of unearned income, increased $78.8 million, or 2.1%, to $3.92 billion from $3.84 billion at December 31, 2022. This increase was driven by new loan production, draws on construction loans, and higher line of credit usage during the first quarter of 2023.

Investment Securities

March 31, 2023

 

December 31, 2022

 

March 31, 2022

 

(Dollars in thousands)

Balance

 

% of Total

 

Balance

 

% of Total

 

Balance

 

% of Total

 

Available for sale

$

954,074

 

46.1

%

$

1,153,547

 

50.5

%

$

1,145,638

 

48.8

%

Held to maturity

 

1,117,709

 

53.9

%

 

1,129,421

 

49.5

%

 

1,204,212

 

51.2

%

Total investment securities

$

2,071,783

 

 

 

$

2,282,968

 

 

 

$

2,349,850

 

 

 

Investment securities at March 31, 2023 were $2.07 billion, decreasing $211.2 million from December 31, 2022 and $278.1 million from March 31, 2022. The decrease from both periods was due primarily to the sale of $231.0 million of available for sale securities during the first quarter of 2023, as well as principal cash flows received from scheduled payments, calls, and maturities. The Company executed the sale of securities as part of a strategic balance sheet repositioning. The sale resulted in a pre-tax realized loss of $13.2 million. The proceeds of $220.0 million were redeployed towards paying off existing short-term borrowings and purchasing higher yielding, floating rate securities.

Deposits

March 31, 2023

 

December 31, 2022

 

March 31, 2022

 

(Dollars in thousands)

Balance

 

% of Total

 

Balance

 

% of Total

 

Balance

 

% of Total

 

Noninterest bearing deposits

$

989,469

 

17.8

%

$

1,053,450

 

19.3

%

$

1,002,415

 

19.7

%

Interest checking deposits

 

1,476,948

 

26.6

 

 

1,624,278

 

29.8

 

 

1,601,249

 

31.5

 

Money market deposits

 

969,238

 

17.4

 

 

937,340

 

17.1

 

 

983,709

 

19.4

 

Savings deposits

 

631,811

 

11.4

 

 

664,169

 

12.1

 

 

650,314

 

12.8

 

Time deposits of $250 and under

 

599,302

 

10.8

 

 

559,466

 

10.2

 

 

501,904

 

9.9

 

Total core deposits

 

4,666,768

 

84.0

 

 

4,838,703

 

88.5

 

 

4,739,591

 

93.3

 

Brokered time deposits

 

366,539

 

6.6

 

 

126,767

 

2.3

 

 

 

 

Time deposits over $250

 

521,846

 

9.4

 

 

503,472

 

9.2

 

 

338,134

 

6.7

 

Total deposits

$

5,555,153

 

100.0

%

$

5,468,942

 

100.0

%

$

5,077,725

 

100.0

%

Total deposits increased $86.2 million, or 1.6%, to $5.56 billion from $5.47 billion at December 31, 2022. Brokered deposits increased $239.8 million from $126.8 million at December 31, 2022. When excluding the increase in brokered time deposits, total deposits declined $153.6 million from December 31, 2022. Total uninsured deposits were $1.72 billion, which included $692.1 million of collateralized municipal deposits at March 31, 2023. Total uninsured deposits, excluding collateralized municipal deposits, represented approximately 18.5% of total deposits.

Borrowed Funds

March 31, 2023

 

December 31, 2022

 

March 31, 2022

 

(Dollars in thousands)

Balance

 

% of Total

 

Balance

 

% of Total

 

Balance

 

% of Total

 

Short-term borrowings

$

143,981

 

51.1

%

$

391,873

 

73.8

%

$

181,193

 

56.4

%

Long-term debt

 

137,981

 

48.9

%

 

139,210

 

26.2

%

 

139,898

 

43.6

%

Total borrowed funds

$

281,962

 

 

 

$

531,083

 

 

 

$

321,091

 

 

 

Total borrowed funds were $282.0 million at March 31, 2023 a decrease of $249.1 million from December 31, 2022 and $39.1 million from March 31, 2022. The decrease from both periods was due to lower Federal Home Loan Bank borrowings.

Capital

March 31,

 

December 31,

 

March 31,

(Dollars in thousands)

2023(1)

 

 

2022

 

 

 

2022

 

Total shareholders' equity

$

500,650

 

 

$

492,793

 

 

$

504,457

 

Accumulated other comprehensive loss

 

(78,885

)

 

 

(89,047

)

 

 

(42,016

)

MidWestOneFinancial Group, Inc. Consolidated

 

 

 

 

 

Tier 1 leverage to average assets ratio

 

8.30

%

 

 

8.35

%

 

 

8.85

%

Common equity tier 1 capital to risk-weighted assets ratio

 

9.39

%

 

 

9.28

%

 

 

9.81

%

Tier 1 capital to risk-weighted assets ratio

 

10.18

%

 

 

10.05

%

 

 

10.68

%

Total capital to risk-weighted assets ratio

 

12.31

%

 

 

12.07

%

 

 

12.89

%

MidWestOneBank

 

 

 

 

 

Tier 1 leverage to average assets ratio

 

9.28

%

 

 

9.36

%

 

 

9.30

%

Common equity tier 1 capital to risk-weighted assets ratio

 

11.40

%

 

 

11.29

%

 

 

11.25

%

Tier 1 capital to risk-weighted assets ratio

 

11.40

%

 

 

11.29

%

 

 

11.25

%

Total capital to risk-weighted assets ratio

 

12.31

%

 

 

12.10

%

 

 

12.12

%

(1) Regulatory capital ratios for March 31, 2023 are preliminary

 

 

 

 

 

Total shareholders' equity at March 31, 2023 increased $7.9 million from December 31, 2022, driven by the benefit of first quarter net income and a decrease in accumulated other comprehensive loss, partially offset by dividends paid during the first quarter of 2023.

Accumulated other comprehensive loss at March 31, 2023 decreased $10.2 million compared to December 31, 2022, due primarily to accretion of unrealized losses and the favorable impact of interest rate changes on available for sale securities valuations. Accumulated other comprehensive loss increased $36.9 million from March 31, 2022, driven by the impact of higher interest rates on available for sale securities valuations.

On April 27, 2023, the Board of Directors of the Company declared a cash dividend of $0.2425 per common share. The dividend is payable June 15, 2023, to shareholders of record at the close of business on June 1, 2023.

Due to increased economic uncertainty and recent market volatility, no common shares were repurchased by the Company during the period January 1, 2023 through March 31, 2023 or for the subsequent period through April 27, 2023. On April 27, 2023, the Board of Directors of the Company approved a new repurchase program, which replaced the prior repurchase program, allowing for the repurchase of up to $15.0 million of the Company's common stock through December 31, 2025.

CREDIT QUALITY REVIEW

Credit Quality

As of or For the Three Months Ended

 

March 31,

 

December 31,

 

March 31,

(Dollars in thousands)

 

2023

 

 

 

2022

 

 

 

2022

 

Credit loss expense (benefit) related to loans

$

933

 

 

$

572

 

 

$

(278

)

Net charge-offs

 

333

 

 

 

3,472

 

 

 

2,222

 

Allowance for credit losses

 

49,800

 

 

 

49,200

 

 

 

46,200

 

Pass

$

3,728,522

 

 

$

3,635,766

 

 

$

3,041,649

 

Special Mention / Watch

 

92,075

 

 

 

108,064

 

 

 

106,241

 

Classified

 

98,768

 

 

 

96,694

 

 

 

102,145

 

Loans greater than 30 days past due and accruing

$

4,932

 

 

$

6,680

 

 

$

8,298

 

Nonperforming loans

$

14,442

 

 

$

15,821

 

 

$

31,182

 

Nonperforming assets

 

14,442

 

 

 

15,924

 

 

 

31,455

 

Net charge-off ratio(1)

 

0.03

%

 

 

0.36

%

 

 

0.28

%

Classified loans ratio(2)

 

2.52

%

 

 

2.52

%

 

 

3.14

%

Nonperforming loans ratio(3)

 

0.37

%

 

 

0.41

%

 

 

0.96

%

Nonperforming assets ratio(4)

 

0.23

%

 

 

0.24

%

 

 

0.53

%

Allowance for credit losses ratio(5)

 

1.27

%

 

 

1.28

%

 

 

1.42

%

Allowance for credit losses to nonaccrual loans ratio(6)

 

344.88

%

 

 

322.50

%

 

 

148.16

%

(1) Net charge-off ratio is calculated as annualized net charge-offs divided by the sum of average loans held for investment, net of unearned income and average loans held for sale, during the period.

(2) Classified loans ratio is calculated as classified loans divided by loans held for investment, net of unearned income, at the end of the period.

(3) Nonperforming loans ratio is calculated as nonperforming loans divided by loans held for investment, net of unearned income, at the end of the period.

(4) Nonperforming assets ratio is calculated as nonperforming assets divided by total assets at the end of the period.

(5) Allowance for credit losses ratio is calculated as allowance for credit losses divided by loans held for investment, net of unearned income, at the end of the period.

(6)Allowance for credit losses to nonaccrual loans ratio is calculated as allowance for credit losses divided by nonaccrual loans at the end of the period.

During the first quarter of 2023, overall asset quality improved when compared to the linked quarter and the corresponding period in the prior year. The nonperforming loans ratio declined 4 bps from the linked quarter and 59 bps from the prior year to 0.37%. In addition, the classified loans ratio was consistent with the linked quarter at 2.52%, and declined 62 bps from the prior year. Further, the net charge-off ratio declined 33 bps from the linked quarter and 25 bps from the prior year.

As of March 31, 2023, the allowance for credit losses was $49.8 million, or 1.27% of loans held for investment, net of unearned income, compared with $49.2 million, or 1.28% of loans held for investment, net of unearned income, at December 31, 2022. Credit loss expense of $0.9 million in the first quarter of 2023 was primarily attributable to loan growth.

Nonperforming Loans Roll Forward

 

 

90+ Days Past Due

 

 

(Dollars in thousands)

Nonaccrual

 

& Still Accruing

 

Total

Balance at December 31, 2022

$

15,256

 

 

$

565

 

 

$

15,821

 

Loans placed on nonaccrual or 90+ days past due & still accruing

 

1,445

 

 

 

25

 

 

 

1,470

 

Proceeds related to repayment or sale

 

(796

)

 

 

 

 

 

(796

)

Loans returned to accrual status or no longer past due

 

(1,110

)

 

 

(515

)

 

 

(1,625

)

Charge-offs

 

(355

)

 

 

(23

)

 

 

(378

)

Transfer to nonaccrual

 

 

 

 

(50

)

 

 

(50

)

Balance at March 31, 2023

$

14,440

 

 

$

2

 

 

$

14,442

 

CONFERENCE CALL DETAILS

The Company will host a conference call for investors at 11:00 a.m. CT on Friday, April 28, 2023. To participate, you may pre-register for this call utilizing the following link: https://www.netroadshow.com/events/login?show=586c53ba&confId=49008. After pre-registering for this event you will receive your access details via email. On the day of the call, you are also able to dial 1-833-470-1428 using an access code of 390276 at least fifteen minutes before the call start time. If you are unable to participate on the call, a replay will be available until July 20, 2023, by calling 1-866-813-9403 and using the replay access code of 126764. A transcript of the call will also be available on the Company’s web site (www.midwestonefinancial.com) within three business days of the call.

ABOUT MIDWESTONE FINANCIAL GROUP, INC.

MidWestOne Financial Group, Inc. is a financial holding company headquartered in Iowa City, Iowa. MidWestOne is the parent company of MidWestOne Bank, which operates banking offices in Iowa, Minnesota, Wisconsin, Florida, and Colorado. MidWestOne provides electronic delivery of financial services through its website, MidWestOne.bank. MidWestOne 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) the risks of mergers (including with IOFB), 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; (2) credit quality deterioration, pronounced and sustained reduction in real estate market values, or other uncertainties, including the impact of inflationary pressures on economic conditions and our business, resulting in an increase in the allowance for credit losses, an increase in the credit loss expense, and a reduction in net earnings; (3) the effects of actual and expected increases in inflation and interest rates, including on our net income and the value of our securities portfolio; (4) 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; (5) fluctuations in the value of our investment securities; (6) governmental monetary and fiscal policies; (7) changes in and uncertainty related to benchmark interest rates used to price loans and deposits, including the expected elimination of LIBOR and the adoption of a substitute; (8) legislative and regulatory changes, including changes in banking, securities, trade, and tax laws and regulations and their application by our regulators, including the new 1.0% excise tax on stock buybacks by publicly traded companies and any changes in response to the recent failures of other banks; (9) the ability to attract and retain key executives and employees experienced in banking and financial services; (10) the sufficiency of the allowance for credit losses to absorb the amount of actual losses inherent in our existing loan portfolio; (11) our ability to adapt successfully to technological changes to compete effectively in the marketplace; (12) credit risks and risks from concentrations (by geographic area and by industry) within our loan portfolio; (13) 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; (14) the failure of assumptions underlying the establishment of allowances for credit losses and estimation of values of collateral and various financial assets and liabilities; (15) volatility of rate-sensitive deposits; (16) operational risks, including data processing system failures or fraud; (17) asset/liability matching risks and liquidity risks; (18) the costs, effects and outcomes of existing or future litigation; (19) changes in general economic, political, or industry conditions, nationally, internationally or in the communities in which we conduct business; (20) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies and the Financial Accounting Standards Board; (21) war or terrorist activities, including the war in Ukraine, widespread disease or pandemic, or other adverse external events, which may cause deterioration in the economy or cause instability in credit markets; (22) the effects of cyber-attacks; (23) the imposition of tariffs or other domestic or international governmental policies impacting the value of the agricultural or other products of our borrowers; (24) effects of the ongoing COVID-19 pandemic, including its effects on the economic environment, our customers, employees and supply chain; (25) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (26) the effects of recent developments and events in the financial services industry, including the large-scale deposit withdrawals over a short period of time at other banks that resulted in failure of those institutions; and (27) other risk factors detailed from time to time in Securities and Exchange Commission filings made by the Company.

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

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

(In thousands)

 

2023

 

 

 

2022

 

 

 

2022

 

 

 

2022

 

 

 

2022

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

63,945

 

 

$

83,990

 

 

$

77,513

 

 

$

60,622

 

 

$

47,677

 

Interest earning deposits in banks

 

5,273

 

 

 

2,445

 

 

 

1,001

 

 

 

23,242

 

 

 

12,152

 

Total cash and cash equivalents

 

69,218

 

 

 

86,435

 

 

 

78,514

 

 

 

83,864

 

 

 

59,829

 

Debt securities available for sale at fair value

 

954,074

 

 

 

1,153,547

 

 

 

1,153,304

 

 

 

1,234,789

 

 

 

1,145,638

 

Held to maturity securities at amortized cost

 

1,117,709

 

 

 

1,129,421

 

 

 

1,146,583

 

 

 

1,168,042

 

 

 

1,204,212

 

Total securities

 

2,071,783

 

 

 

2,282,968

 

 

 

2,299,887

 

 

 

2,402,831

 

 

 

2,349,850

 

Loans held for sale

 

2,553

 

 

 

612

 

 

 

2,320

 

 

 

4,991

 

 

 

6,466

 

Gross loans held for investment

 

3,932,900

 

 

 

3,854,791

 

 

 

3,761,664

 

 

 

3,627,728

 

 

 

3,256,294

 

Unearned income, net

 

(13,535

)

 

 

(14,267

)

 

 

(15,375

)

 

 

(16,576

)

 

 

(6,259

)

Loans held for investment, net of unearned income

 

3,919,365

 

 

 

3,840,524

 

 

 

3,746,289

 

 

 

3,611,152

 

 

 

3,250,035

 

Allowance for credit losses

 

(49,800

)

 

 

(49,200

)

 

 

(52,100

)

 

 

(52,350

)

 

 

(46,200

)

Total loans held for investment, net

 

3,869,565

 

 

 

3,791,324

 

 

 

3,694,189

 

 

 

3,558,802

 

 

 

3,203,835

 

Premises and equipment, net

 

86,208

 

 

 

87,125

 

 

 

87,732

 

 

 

89,048

 

 

 

82,603

 

Goodwill

 

62,477

 

 

 

62,477

 

 

 

62,477

 

 

 

62,477

 

 

 

62,477

 

Other intangible assets, net

 

28,563

 

 

 

30,315

 

 

 

32,086

 

 

 

33,874

 

 

 

18,658

 

Foreclosed assets, net

 

 

 

 

103

 

 

 

103

 

 

 

284

 

 

 

273

 

Other assets

 

219,585

 

 

 

236,517

 

 

 

233,753

 

 

 

206,320

 

 

 

176,223

 

Total assets

$

6,409,952

 

 

$

6,577,876

 

 

$

6,491,061

 

 

$

6,442,491

 

 

$

5,960,214

 

LIABILITIES

 

 

 

 

 

 

 

 

 

Noninterest bearing deposits

$

989,469

 

 

$

1,053,450

 

 

$

1,139,694

 

 

$

1,114,825

 

 

$

1,002,415

 

Interest bearing deposits

 

4,565,684

 

 

 

4,415,492

 

 

 

4,337,088

 

 

 

4,422,616

 

 

 

4,075,310

 

Total deposits

 

5,555,153

 

 

 

5,468,942

 

 

 

5,476,782

 

 

 

5,537,441

 

 

 

5,077,725

 

Short-term borrowings

 

143,981

 

 

 

391,873

 

 

 

304,536

 

 

 

193,894

 

 

 

181,193

 

Long-term debt

 

137,981

 

 

 

139,210

 

 

 

154,190

 

 

 

159,168

 

 

 

139,898

 

Other liabilities

 

72,187

 

 

 

85,058

 

 

 

83,324

 

 

 

63,156

 

 

 

56,941

 

Total liabilities

 

5,909,302

 

 

 

6,085,083

 

 

 

6,018,832

 

 

 

5,953,659

 

 

 

5,455,757

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Common stock

 

16,581

 

 

 

16,581

 

 

 

16,581

 

 

 

16,581

 

 

 

16,581

 

Additional paid-in capital

 

300,966

 

 

 

302,085

 

 

 

301,418

 

 

 

300,859

 

 

 

300,505

 

Retained earnings

 

286,767

 

 

 

289,289

 

 

 

276,998

 

 

 

262,395

 

 

 

253,500

 

Treasury stock

 

(24,779

)

 

 

(26,115

)

 

 

(26,145

)

 

 

(25,772

)

 

 

(24,113

)

Accumulated other comprehensive loss

 

(78,885

)

 

 

(89,047

)

 

 

(96,623

)

 

 

(65,231

)

 

 

(42,016

)

Total shareholders' equity

 

500,650

 

 

 

492,793

 

 

 

472,229

 

 

 

488,832

 

 

 

504,457

 

Total liabilities and shareholders' equity

$

6,409,952

 

 

$

6,577,876

 

 

$

6,491,061

 

 

$

6,442,491

 

 

$

5,960,214

 

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

 

Three Months Ended

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

(In thousands, except per share data)

 

2023

 

 

 

2022

 

 

 

2022

 

 

 

2022

 

 

2022

 

Interest income

 

 

 

 

 

 

 

 

 

Loans, including fees

$

46,490

 

 

$

43,769

 

 

$

40,451

 

 

$

32,746

 

$

31,318

 

Taxable investment securities

 

10,444

 

 

 

10,685

 

 

 

10,635

 

 

 

9,576

 

 

8,123

 

Tax-exempt investment securities

 

2,127

 

 

 

2,303

 

 

 

2,326

 

 

 

2,367

 

 

2,383

 

Other

 

244

 

 

 

 

 

 

9

 

 

 

40

 

 

28

 

Total interest income

 

59,305

 

 

 

56,757

 

 

 

53,421

 

 

 

44,729

 

 

41,852

 

Interest expense

 

 

 

 

 

 

 

 

 

Deposits

 

15,319

 

 

 

9,127

 

 

 

5,035

 

 

 

3,173

 

 

2,910

 

Short-term borrowings

 

1,786

 

 

 

1,955

 

 

 

767

 

 

 

229

 

 

119

 

Long-term debt

 

2,124

 

 

 

2,111

 

 

 

1,886

 

 

 

1,602

 

 

1,487

 

Total interest expense

 

19,229

 

 

 

13,193

 

 

 

7,688

 

 

 

5,004

 

 

4,516

 

Net interest income

 

40,076

 

 

 

43,564

 

 

 

45,733

 

 

 

39,725

 

 

37,336

 

Credit loss expense

 

933

 

 

 

572

 

 

 

638

 

 

 

3,282

 

 

 

Net interest income after credit loss expense

 

39,143

 

 

 

42,992

 

 

 

45,095

 

 

 

36,443

 

 

37,336

 

Noninterest (loss) income

 

 

 

 

 

 

 

 

 

Investment services and trust activities

 

2,933

 

 

 

2,666

 

 

 

2,876

 

 

 

2,670

 

 

3,011

 

Service charges and fees

 

2,008

 

 

 

2,028

 

 

 

2,075

 

 

 

1,717

 

 

1,657

 

Card revenue

 

1,748

 

 

 

1,784

 

 

 

1,898

 

 

 

1,878

 

 

1,650

 

Loan revenue

 

1,420

 

 

 

966

 

 

 

1,722

 

 

 

3,523

 

 

4,293

 

Bank-owned life insurance

 

602

 

 

 

637

 

 

 

579

 

 

 

558

 

 

531

 

Investment securities (losses) gains, net

 

(13,170

)

 

 

(1

)

 

 

(163

)

 

 

395

 

 

40

 

Other

 

413

 

 

 

2,860

 

 

 

3,601

 

 

 

1,606

 

 

462

 

Total noninterest (loss) income

 

(4,046

)

 

 

10,940

 

 

 

12,588

 

 

 

12,347

 

 

11,644

 

Noninterest expense

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

19,607

 

 

 

20,438

 

 

 

20,046

 

 

 

18,955

 

 

18,664

 

Occupancy expense of premises, net

 

2,746

 

 

 

2,663

 

 

 

2,577

 

 

 

2,253

 

 

2,779

 

Equipment

 

2,171

 

 

 

2,327

 

 

 

2,358

 

 

 

2,107

 

 

1,901

 

Legal and professional

 

1,736

 

 

 

1,846

 

 

 

2,012

 

 

 

2,435

 

 

2,353

 

Data processing

 

1,363

 

 

 

1,375

 

 

 

1,731

 

 

 

1,237

 

 

1,231

 

Marketing

 

986

 

 

 

947

 

 

 

1,139

 

 

 

1,157

 

 

1,029

 

Amortization of intangibles

 

1,752

 

 

 

1,770

 

 

 

1,789

 

 

 

1,283

 

 

1,227

 

FDIC insurance

 

749

 

 

 

405

 

 

 

415

 

 

 

420

 

 

420

 

Communications

 

261

 

 

 

285

 

 

 

302

 

 

 

266

 

 

272

 

Foreclosed assets, net

 

(28

)

 

 

48

 

 

 

42

 

 

 

4

 

 

(112

)

Other

 

1,976

 

 

 

2,336

 

 

 

2,212

 

 

 

1,965

 

 

1,879

 

Total noninterest expense

 

33,319

 

 

 

34,440

 

 

 

34,623

 

 

 

32,082

 

 

31,643

 

Income before income tax expense

 

1,778

 

 

 

19,492

 

 

 

23,060

 

 

 

16,708

 

 

17,337

 

Income tax expense

 

381

 

 

 

3,490

 

 

 

4,743

 

 

 

4,087

 

 

3,442

 

Net income

$

1,397

 

 

$

16,002

 

 

$

18,317

 

 

$

12,621

 

$

13,895

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

 

 

Basic

$

0.09

 

 

$

1.02

 

 

$

1.17

 

 

$

0.81

 

$

0.89

 

Diluted

$

0.09

 

 

$

1.02

 

 

$

1.17

 

 

$

0.80

 

$

0.88

 

Weighted average basic common shares outstanding

 

15,650

 

 

 

15,624

 

 

 

15,623

 

 

 

15,668

 

 

15,683

 

Weighted average diluted common shares outstanding

 

15,691

 

 

 

15,693

 

 

 

15,654

 

 

 

15,688

 

 

15,718

 

Dividends paid per common share

$

0.2425

 

 

$

0.2375

 

 

$

0.2375

 

 

$

0.2375

 

$

0.2375

 

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES
FINANCIAL STATISTICS

 

As of or for the Three Months Ended

 

March 31,

 

December 31,

 

March 31,

(Dollars in thousands, except per share amounts)

 

2023

 

 

 

2022

 

 

 

2022

 

Earnings:

 

 

 

 

 

Net interest income

$

40,076

 

 

$

43,564

 

 

$

37,336

 

Noninterest (loss) income

 

(4,046

)

 

 

10,940

 

 

 

11,644

 

Total revenue, net of interest expense

 

36,030

 

 

 

54,504

 

 

 

48,980

 

Credit loss expense

 

933

 

 

 

572

 

 

 

 

Noninterest expense

 

33,319

 

 

 

34,440

 

 

 

31,643

 

Income before income tax expense

 

1,778

 

 

 

19,492

 

 

 

17,337

 

Income tax expense

 

381

 

 

 

3,490

 

 

 

3,442

 

Net income

$

1,397

 

 

$

16,002

 

 

$

13,895

 

Per Share Data:

 

 

 

 

 

Diluted earnings

$

0.09

 

 

$

1.02

 

 

$

0.88

 

Book value

 

31.94

 

 

 

31.54

 

 

 

32.15

 

Tangible book value(1)

 

26.13

 

 

 

25.60

 

 

 

26.98

 

Ending Balance Sheet:

 

 

 

 

 

Total assets

$

6,409,952

 

 

$

6,577,876

 

 

$

5,960,214

 

Loans held for investment, net of unearned income

 

3,919,365

 

 

 

3,840,524

 

 

 

3,250,035

 

Total securities

 

2,071,783

 

 

 

2,282,968

 

 

 

2,349,850

 

Total deposits

 

5,555,153

 

 

 

5,468,942

 

 

 

5,077,725

 

Short-term borrowings

 

143,981

 

 

 

391,873

 

 

 

181,193

 

Long-term debt

 

137,981

 

 

 

139,210

 

 

 

139,898

 

Total shareholders' equity

 

500,650

 

 

 

492,793

 

 

 

504,457

 

Average Balance Sheet:

 

 

 

 

 

Average total assets

$

6,524,065

 

 

$

6,516,969

 

 

$

5,914,604

 

Average total loans

 

3,867,110

 

 

 

3,791,880

 

 

 

3,245,449

 

Average total deposits

 

5,546,694

 

 

 

5,495,599

 

 

 

5,044,046

 

Financial Ratios:

 

 

 

 

 

Return on average assets

 

0.09

%

 

 

0.97

%

 

 

0.95

%

Return on average equity

 

1.14

%

 

 

13.26

%

 

 

10.74

%

Return on average tangible equity(1)

 

2.70

%

 

 

17.85

%

 

 

13.56

%

Efficiency ratio(1)

 

62.32

%

 

 

57.79

%

 

 

60.46

%

Net interest margin, tax equivalent(1)

 

2.75

%

 

 

2.93

%

 

 

2.79

%

Loans to deposits ratio

 

70.55

%

 

 

70.22

%

 

 

64.01

%

Uninsured deposits excluding collateralized municipal deposits ratio

 

18.54

%

 

 

21.13

%

 

 

24.72

%

Common equity ratio

 

7.81

%

 

 

7.49

%

 

 

8.46

%

Tangible common equity ratio(1)

 

6.48

%

 

 

6.17

%

 

 

7.20

%

Credit Risk Profile:

 

 

 

 

 

Total nonperforming loans

$

14,442

 

 

$

15,821

 

 

$

31,182

 

Nonperforming loans ratio

 

0.37

%

 

 

0.41

%

 

 

0.96

%

Total nonperforming assets

$

14,442

 

 

$

15,924

 

 

$

31,455

 

Nonperforming assets ratio

 

0.23

%

 

 

0.24

%

 

 

0.53

%

Net charge-offs

$

333

 

 

$

3,472

 

 

$

2,222

 

Net charge-off ratio

 

0.03

%

 

 

0.36

%

 

 

0.28

%

Allowance for credit losses

$

49,800

 

 

$

49,200

 

 

$

46,200

 

Allowance for credit losses ratio

 

1.27

%

 

 

1.28

%

 

 

1.42

%

Allowance for credit losses to nonaccrual ratio

 

344.88

%

 

 

322.50

%

 

 

148.16

%

 

 

 

 

 

 

(1) Non-GAAP measure. See the Non-GAAP Measures section for a reconciliation to the most directly comparable GAAP measure.

 

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

 

Three Months Ended

 

March 31, 2023

 

December 31, 2022

 

March 31, 2022

(Dollars in thousands)

Average
Balance

 

Interest
Income/
Expense

 

Average
Yield/
Cost

 

Average
Balance

 

Interest
Income/
Expense

 

Average
Yield/
Cost

 

Average
Balance

 

Interest
Income/
Expense

 

Average
Yield/
Cost

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees(1)(2)(3)

$

3,867,110

 

$

47,206

 

4.95

%

 

$

3,791,880

 

$

44,494

 

4.66

%

 

$

3,245,449

 

$

31,858

 

3.98

%

Taxable investment securities

 

1,811,388

 

 

10,444

 

2.34

%

 

 

1,865,494

 

 

10,685

 

2.27

%

 

 

1,835,911

 

 

8,123

 

1.79

%

Tax-exempt investment securities(2)(4)

 

397,110

 

 

2,649

 

2.71

%

 

 

422,156

 

 

2,893

 

2.72

%

 

 

450,547

 

 

2,998

 

2.70

%

Total securities held for investment(2)

 

2,208,498

 

 

13,093

 

2.40

%

 

 

2,287,650

 

 

13,578

 

2.35

%

 

 

2,286,458

 

 

11,121

 

1.97

%

Other

 

24,848

 

 

244

 

3.98

%

 

 

5,562

 

 

 

%

 

 

56,094

 

 

28

 

0.20

%

Total interest earning assets(2)

$

6,100,456

 

$

60,543

 

4.02

%

 

$

6,085,092

 

$

58,072

 

3.79

%

 

$

5,588,001

 

$

43,007

 

3.12

%

Other assets

 

423,609

 

 

 

 

 

 

431,877

 

 

 

 

 

 

326,603

 

 

 

 

Total assets

$

6,524,065

 

 

 

 

 

$

6,516,969

 

 

 

 

 

$

5,914,604

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking deposits

$

1,515,845

 

$

1,849

 

0.49

%

 

$

1,632,749

 

$

1,703

 

0.41

%

 

$

1,560,402

 

$

1,061

 

0.28

%

Money market deposits

 

930,543

 

 

3,269

 

1.42

%

 

 

995,512

 

 

2,369

 

0.94

%

 

 

953,943

 

 

499

 

0.21

%

Savings deposits

 

653,043

 

 

272

 

0.17

%

 

 

683,538

 

 

306

 

0.18

%

 

 

641,703

 

 

279

 

0.18

%

Time deposits

 

1,417,688

 

 

9,929

 

2.84

%

 

 

1,067,044

 

 

4,749

 

1.77

%

 

 

883,997

 

 

1,071

 

0.49

%

Total interest bearing deposits

 

4,517,119

 

 

15,319

 

1.38

%

 

 

4,378,843

 

 

9,127

 

0.83

%

 

 

4,040,045

 

 

2,910

 

0.29

%

Securities sold under agreements to repurchase

 

145,809

 

 

450

 

1.25

%

 

 

151,880

 

 

437

 

1.14

%

 

 

159,417

 

 

96

 

0.24

%

Federal funds purchased

 

 

 

 

%

 

 

940

 

 

10

 

4.22

%

 

 

 

 

 

%

Other short-term borrowings

 

111,306

 

 

1,336

 

4.87

%

 

 

152,215

 

 

1,508

 

3.93

%

 

 

3,029

 

 

23

 

3.08

%

Short-term borrowings

 

257,115

 

 

1,786

 

2.82

%

 

 

305,035

 

 

1,955

 

2.54

%

 

 

162,446

 

 

119

 

0.30

%

Long-term debt

 

139,208

 

 

2,124

 

6.19

%

 

 

151,266

 

 

2,111

 

5.54

%

 

 

140,389

 

 

1,487

 

4.30

%

Total borrowed funds

 

396,323

 

 

3,910

 

4.00

%

 

 

456,301

 

 

4,066

 

3.54

%

 

 

302,835

 

 

1,606

 

2.15

%

Total interest bearing liabilities

$

4,913,442

 

$

19,229

 

1.59

%

 

$

4,835,144

 

$

13,193

 

1.08

%

 

$

4,342,880

 

$

4,516

 

0.42

%

Noninterest bearing deposits

 

1,029,575

 

 

 

 

 

 

1,116,756

 

 

 

 

 

 

1,004,001

 

 

 

 

Other liabilities

 

82,501

 

 

 

 

 

 

86,242

 

 

 

 

 

 

42,872

 

 

 

 

Shareholders’ equity

 

498,547

 

 

 

 

 

 

478,827

 

 

 

 

 

 

524,851

 

 

 

 

Total liabilities and shareholders’ equity

$

6,524,065

 

 

 

 

 

$

6,516,969

 

 

 

 

 

$

5,914,604

 

 

 

 

Net interest income(2)

 

 

$

41,314

 

 

 

 

 

$

44,879

 

 

 

 

 

$

38,491

 

 

Net interest spread(2)

 

 

 

 

2.43

%

 

 

 

 

 

2.71

%

 

 

 

 

 

2.70

%

Net interest margin(2)

 

 

 

 

2.75

%

 

 

 

 

 

2.93

%

 

 

 

 

 

2.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits(5)

$

5,546,694

 

$

15,319

 

1.12

%

 

$

5,495,599

 

$

9,127

 

0.66

%

 

$

5,044,046

 

$

2,910

 

0.23

%

Cost of funds(6)

 

 

 

 

1.31

%

 

 

 

 

 

0.88

%

 

 

 

 

 

0.34

%

(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 $95 thousand, $87 thousand, and $674 thousand for the three months ended March 31, 2023, December 31, 2022, and March 31, 2022, respectively. Loan purchase discount accretion was $1.2 million, $1.3 million, and $732 thousand for the three months ended March 31, 2023, December 31, 2022, and March 31, 2022, respectively. Tax equivalent adjustments were $716 thousand, $725 thousand, and $540 thousand for the three months ended March 31, 2023, December 31, 2022, and March 31, 2022, respectively. The federal statutory tax rate utilized was 21%.
(4) Interest income includes tax equivalent adjustments of $522 thousand, $590 thousand, and $615 thousand for the three months ended March 31, 2023, December 31, 2022, and March 31, 2022, 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), core yield on loans, efficiency ratio, and adjusted earnings. 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

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

(Dollars in thousands, except per share data)

 

 

2023

 

 

 

2022

 

 

 

2022

 

 

 

2022

 

 

 

2022

 

Total shareholders’ equity

 

$

500,650

 

 

$

492,793

 

 

$

472,229

 

 

$

488,832

 

 

$

504,457

 

Intangible assets, net

 

 

(91,040

)

 

 

(92,792

)

 

 

(94,563

)

 

 

(96,351

)

 

 

(81,135

)

Tangible common equity

 

$

409,610

 

 

$

400,001

 

 

$

377,666

 

 

$

392,481

 

 

$

423,322

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,409,952

 

 

$

6,577,876

 

 

$

6,491,061

 

 

$

6,442,491

 

 

$

5,960,214

 

Intangible assets, net

 

 

(91,040

)

 

 

(92,792

)

 

 

(94,563

)

 

 

(96,351

)

 

 

(81,135

)

Tangible assets

 

$

6,318,912

 

 

$

6,485,084

 

 

$

6,396,498

 

 

$

6,346,140

 

 

$

5,879,079

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

31.94

 

 

$

31.54

 

 

$

30.23

 

 

$

31.26

 

 

$

32.15

 

Tangible book value per share(1)

 

$

26.13

 

 

$

25.60

 

 

$

24.17

 

 

$

25.10

 

 

$

26.98

 

Shares outstanding

 

 

15,675,325

 

 

 

15,623,977

 

 

 

15,622,825

 

 

 

15,635,131

 

 

 

15,690,125

 

 

 

 

 

 

 

 

 

 

 

 

Common equity ratio

 

 

7.81

%

 

 

7.49

%

 

 

7.28

%

 

 

7.59

%

 

 

8.46

%

Tangible common equity ratio(2)

 

 

6.48

%

 

 

6.17

%

 

 

5.90

%

 

 

6.18

%

 

 

7.20

%

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

 

 

Three Months Ended

Return on Average Tangible Equity

 

March 31,

 

December 31,

 

March 31,

(Dollars in thousands)

 

 

2023

 

 

 

2022

 

 

 

2022

 

Net income

 

$

1,397

 

 

$

16,002

 

 

$

13,895

 

Intangible amortization, net of tax(1)

 

 

1,314

 

 

 

1,328

 

 

 

920

 

Tangible net income

 

$

2,711

 

 

$

17,330

 

 

$

14,815

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

498,547

 

 

$

478,827

 

 

$

524,851

 

Average intangible assets, net

 

 

(92,002

)

 

 

(93,662

)

 

 

(81,763

)

Average tangible equity

 

$

406,545

 

 

$

385,165

 

 

$

443,088

 

 

 

 

 

 

 

 

Return on average equity

 

 

1.14

%

 

 

13.26

%

 

 

10.74

%

Return on average tangible equity(2)

 

 

2.70

%

 

 

17.85

%

 

 

13.56

%

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

 

 

Three Months Ended

Net Interest Margin, Tax Equivalent / Core Net Interest Margin

 

March 31,

 

December 31,

 

March 31,

(Dollars in thousands)

 

 

2023

 

 

 

2022

 

 

 

2022

 

Net interest income

 

$

40,076

 

 

$

43,564

 

 

$

37,336

 

Tax equivalent adjustments:

 

 

 

 

 

 

Loans(1)

 

 

716

 

 

 

725

 

 

 

540

 

Securities(1)

 

 

522

 

 

 

590

 

 

 

615

 

Net interest income, tax equivalent

 

$

41,314

 

 

$

44,879

 

 

$

38,491

 

Loan purchase discount accretion

 

 

(1,189

)

 

 

(1,286

)

 

 

(732

)

Core net interest income

 

$

40,125

 

 

$

43,593

 

 

$

37,759

 

 

 

 

 

 

 

 

Net interest margin

 

 

2.66

%

 

 

2.84

%

 

 

2.71

%

Net interest margin, tax equivalent(2)

 

 

2.75

%

 

 

2.93

%

 

 

2.79

%

Core net interest margin(3)

 

 

2.67

%

 

 

2.84

%

 

 

2.74

%

Average interest earning assets

 

$

6,100,456

 

 

$

6,085,092

 

 

$

5,588,001

 

(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.

 

 

Three Months Ended

Loan Yield, Tax Equivalent / Core Yield on Loans

 

March 31,

 

December 31,

 

March 31,

(Dollars in thousands)

 

 

2023

 

 

 

2022

 

 

 

2022

 

Loan interest income, including fees

 

$

46,490

 

 

$

43,769

 

 

$

31,318

 

Tax equivalent adjustment(1)

 

 

716

 

 

 

725

 

 

 

540

 

Tax equivalent loan interest income

 

$

47,206

 

 

$

44,494

 

 

$

31,858

 

Loan purchase discount accretion

 

 

(1,189

)

 

 

(1,286

)

 

 

(732

)

Core loan interest income

 

$

46,017

 

 

$

43,208

 

 

$

31,126

 

 

 

 

 

 

 

 

Yield on loans

 

 

4.88

%

 

 

4.58

%

 

 

3.91

%

Yield on loans, tax equivalent(2)

 

 

4.95

%

 

 

4.66

%

 

 

3.98

%

Core yield on loans(3)

 

 

4.83

%

 

 

4.52

%

 

 

3.89

%

Average loans

 

$

3,867,110

 

 

$

3,791,880

 

 

$

3,245,449

 

(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.

 

 

Three Months Ended

Efficiency Ratio

 

March 31,

 

December 31,

 

March 31,

(Dollars in thousands)

 

 

2023

 

 

 

2022

 

 

 

2022

 

Total noninterest expense

 

$

33,319

 

 

$

34,440

 

 

$

31,643

 

Amortization of intangibles

 

 

(1,752

)

 

 

(1,770

)

 

 

(1,227

)

Merger-related expenses

 

 

(136

)

 

 

(409

)

 

 

(128

)

Noninterest expense used for efficiency ratio

 

$

31,431

 

 

$

32,261

 

 

$

30,288

 

 

 

 

 

 

 

 

Net interest income, tax equivalent(1)

 

$

41,314

 

 

$

44,879

 

 

$

38,491

 

Plus: Noninterest income

 

 

(4,046

)

 

 

10,940

 

 

 

11,644

 

Less: Investment securities (losses) gains, net

 

 

(13,170

)

 

 

(1

)

 

 

40

 

Net revenues used for efficiency ratio

 

$

50,438

 

 

$

55,820

 

 

$

50,095

 

 

 

 

 

 

 

 

Efficiency ratio(2)

 

 

62.32

%

 

 

57.79

%

 

 

60.46

%

(1) The federal statutory tax rate utilized was 21%.
(2) Noninterest expense adjusted for amortization of intangibles and merger-related expenses divided by the sum of tax equivalent net interest income, noninterest income and net investment securities gains.

 

 

Three Months Ended

Adjusted Earnings

 

March 31,

 

December 31,

 

March 31,

(Dollars in thousands, except per share data)

 

 

2023

 

 

2022

 

 

2022

Net income

 

$

1,397

 

$

16,002

 

$

13,895

After tax loss on sale of debt securities(1)

 

 

9,837

 

 

 

 

Adjusted earnings

 

$

11,234

 

$

16,002

 

$

13,895

 

 

 

 

 

 

 

Weighted average diluted common shares outstanding

 

 

15,691

 

 

15,693

 

 

15,718

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

Earnings per common share - diluted

 

$

0.09

 

$

1.02

 

$

0.88

Adjusted earnings per common share - diluted(2)

 

$

0.72

 

$

1.02

 

$

0.88

(1) The income tax rate utilized was 25.3%.
(2) Adjusted earnings divided by weighted average diluted common shares outstanding.

Category: Earnings

This news release may be downloaded from: https://www.midwestonefinancial.com/corporate-profile/default.aspx

Source: MidWestOne Financial Group, Inc.

Industry: Banks

Contact:

 

 

 

Charles N. Reeves

 

Barry S. Ray

 

Chief Executive Officer

 

Chief Financial Officer

 

319.356.5800

 

319.356.5800



Advertisement