Rurban Financial Corp. Reports 2012 Second Quarter Results


DEFIANCE, Ohio, July 24, 2012 (GLOBE NEWSWIRE) -- Rurban Financial Corp. (Nasdaq:RBNF) ("Rurban" or "the Company"), a diversified financial services company providing full-service community banking, mortgage banking, wealth management and item processing services, today reported earnings for the second quarter and six months ended June 30, 2012.

Consolidated earnings for Rurban Financial Corp. include the results of Rurban's Banking Group, consisting primarily of The State Bank and Trust Company ("State Bank" or "the Bank"), and Rurban's data services subsidiary, Rurbanc Data Services, Inc. (dba "RDSI Banking Systems" or "RDSI"). For the quarter ended June 30, 2012, Rurban reported net income of $1.0 million, or $0.21 per diluted share, compared to net income of $0.78 million, or $0.16 per diluted share, for the quarter ended June 30, 2011, and net income of $0.97 million, or $0.20 per diluted share, for the quarter ended March 31, 2012.

For the first six months of 2012, net income was $1.99 million, or $0.41 per common share, compared to $0.79 million, or $0.16 per common share, for the prior-year six month period. Excluding non-recurring items from the second quarter of 2011, including a gain of $1.87 million and a prepayment penalty of $1.08 million, both related to the balance sheet restructuring reported in the June 2011 quarter, as well as a contract buyout penalty paid to RDSI of $0.52 million, core earnings for the second quarter and first six months of 2011 were a loss of $0.09 million, or $(0.02) per share, and a loss of $0.08 million, or $(0.02) per share, respectively.

Key items for the 2012 second quarter include:

  • Rurban continues to improve profitability, reporting a quarterly ROA of 63 basis points compared to 45 basis points for the last twelve months.
  • Noninterest income has benefited from sustained activity in the mortgage market; year-to-date, mortgage banking contributed 40 percent of noninterest income compared to 14 percent for the prior-year six month period.
  • Quarterly noninterest expense has stabilized at approximately $6.87 million, or 4.27 percent of average assets. Although the ratio declined by 33 basis points from the year ago quarter primarily as a result of a ten percent staff reduction, operating expenses still represent a major opportunity for profitability improvement.
  • Portfolio loans grew $14.6 million, or 3.3 percent, over the past twelve months. Loan growth consisted primarily of $10.9 million of commercial real estate loans booked in the most recent quarter.
  • Year over year, nonperforming assets declined by $2.6 million, or 23 percent, to $8.86 million, or 1.40 percent of total assets. Reserve coverage of nonperforming loans at quarter-end was 93 percent compared to 69 percent at June 30, 2011.
  • On a consolidated level, Rurban's tangible leverage improved by 83 basis points from the prior year second quarter, to 5.21 percent; it still remains a focus of management attention.

Mark Klein, President and Chief Executive Officer of Rurban Financial Corp., stated, "It is a pleasure to report another straight-forward quarter of strong operating performance. We hit the million dollar mark for net income this quarter, an event that last transpired exactly three years ago while RDSI was still generating $5 million of revenue per quarter. Although that source of revenue is now greatly diminished, we've offset the decline with other sources of revenue and a much more efficiently managed organization.

"We are energized and well-positioned to capitalize on our improved efficiencies and commitment to growth; our pipeline has been replenishing each quarter primarily with commercial and residential real estate loans. Although some of our markets are certainly not high growth, the experience of our lenders has prevailed; we grew nearly $12 million of commercial and commercial real estate loans this past quarter, despite tough underwriting standards that have maintained asset quality near the top of our peer group. In addition, our mortgage bankers originated approximately $80 million of residential real estate loans this past quarter, nearly all of which was sold. These two product lines – commercial real estate loans to hold in portfolio and residential mortgages that we originate for sale but continue to service – account for much of our six percent core revenue growth this past year.

"Our data services subsidiary, RDSI, continues to advance. Our banking clients are beginning to extend out their renewal contracts for years rather than months, and some have even expanded their relationships. This is a strong signal that clients are recognizing our efforts to stabilize RDSI, and that they have faith in its future.

"We have much to be optimistic about. Our bankers are combing the countryside, and the cities, as well, for new business opportunities. We opened a second loan production office in Columbus this past quarter to provide an additional base for our commercial and mortgage bankers. The demand is there, and now we have more lenders to respond effectively to these opportunities.

"We are pleased with our progress, and it is gratifying to see an improvement in our shareholders' value. We continue to search for opportunities to grow and become more efficient, and we are becoming increasingly successful in these endeavors throughout our organization."

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income on a fully tax equivalent basis ("FTE") and noninterest income from operations, was $8.56 million for the second quarter of 2012, up $0.48 million, or 6.0 percent, from the second quarter of 2011, and higher by $0.11 million, or 1.3 percent, from the linked quarter.

Net interest income (FTE) for the 2012 second quarter was $5.36 million, which was flat year over year but substantially higher than the previous quarter. Net interest income was positively impacted by the restoration of a more normalized net interest margin (FTE) of 3.81 percent for the second quarter 2012, as compared to 3.60 percent and 3.83 percent for the linked and prior-year second quarters, respectively. Although downward pressure on earning asset yields continues, liability costs are still declining, but to a lesser extent. 

Noninterest Income

Noninterest income was $3.21 million for the second quarter of 2012, a decline of $1.9 million from the $5.1 million reported for the year-ago second quarter and $0.3 million less than the first quarter of 2012. Excluding from 2011 second quarter fee income the nonrecurring gain of $1.87 million from the sale of securities and the $0.52 million prepayment penalty received by RDSI, noninterest income from operations for the second quarter of 2012 increased by $0.5 million, or 18.5 percent; higher net revenue from mortgage banking was the primary growth factor. Compared to the linked quarter, a $0.49 million swing in net loan servicing fees accounted for the majority of the negative variance.

Data Services 

($'s in thousands) Jun. 2012 Mar. 2012 Dec. 2011 Sep. 2011 Jun. 2011
Data Processing & Network Services $ 194 $ 177 $ 320 $ 292 $ 302
Payment Solutions 633 708 720 784 823
Contract Buyout -- 551 -- -- 519
RDSI Gross Revenue 827 1,436 1,040 1,076 1,644
Less: Intercompany (251) (793) (369) (333) (340)
Nonrecurring         (519)
Net Data Services Fees $ 576 $ 643 $ 671 $ 743 $ 785

Gross revenue generated by RDSI, including services provided to Rurban/State Bank, was $0.83 million for the second quarter of 2012. Excluding Rurban/State Bank intercompany transactions from both quarters and the one-time prepayment penalty from the 2011 quarter, net data services fees were $0.58 million for the current quarter compared to $0.79 million for the year-ago second quarter, a decline of $0.21 million. RDSI currently has contracts with 25 item processing clients, and is in the process of adding two new accounts.

Mortgage Banking

  Three Months Ended
($'s in thousands) Jun. 2012 Mar. 2012 Dec. 2011 Sep. 2011 Jun. 2011
Mortgage originations $ 79,901 $ 68,331 $ 85,114 $ 68,989 $ 38,099
Mortgage sales 75,227 64,212 81,046 56,438 30,017
Mortgage servicing portfolio 459,380 422,802 402,062 370,033 351,888
Mortgage servicing rights 3,359 3,359 2,820 2,709 3,294
           
Mortgage servicing revenue:          
Loan servicing fees 274 259 242 226 217
OMSR amortization (254) (349) (329) (251) (94)
Net administrative fees 20 (90) (87) (25) 123
OMSR valuation adjustment (185) 419 (221) (771) (127)
Net loan servicing fees (165) 329 (308) (796) (4)
Gain on sale of mortgages 1,395 1,181 1,529 1,101 565
Mortgage banking revenue, net $1,230 $1,510 $1,221 $ 305 $ 561

Mortgage loan originations continued to be exceptionally strong for the second quarter of 2012: $79.9 million, up $41.8 million, or 110 percent, from the $38.1 million generated in the second quarter of 2011, and higher by $11.6 million than the previous quarter. Sales into the secondary market were also exceptionally strong: $75.2 million, up $45.2 million, or 151 percent, above the $30.0 million sold in the year ago-quarter.

Net mortgage banking income, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $1.23 million for the second quarter of 2012 compared to $1.51 million for the linked quarter and $0.56 million for the year-ago second quarter. Year-to-date, the net mortgage servicing valuation adjustment was $0.23 million; this quarter's negative valuation adjustment partially offset the large gain of the previous quarter. The mortgage servicing portfolio at the end of the second quarter 2012 was $459.4 million, up $107.5 million, or 30.5 percent, from 2011 second quarter-end.

The remainder of noninterest income was $1.40 million for the second quarter of 2012, derived from wealth management and customer service fees, plus other income primarily from bank-owned life insurance; these fees were virtually unchanged from the linked and year-ago quarters. These areas have provided ongoing stability to Rurban's noninterest income stream. Rurban remains highly diversified for a company of its asset size. Core noninterest income contributed 37.5 percent of second quarter 2012 operating revenue; this compares to a 33.5 percent contribution for second quarter 2011.

Loan Loss Provision

The loan loss provision was $0.20 million for the second quarter of 2012, a decline of $0.69 million from the second quarter of 2011, and lower by $0.25 million from the linked quarter. The decreased provision expense reflects a 24 percent decline in nonperforming loans over the past twelve months, and an 82 percent decline in net charge-offs. At second quarter-end 2012, the loan loss reserve was $6.62 million, or 1.46 percent of total loans, providing 93 percent coverage of nonperforming loans at quarter-end; this compares to reserve coverage of 69 percent at second quarter-end 2011. Nonperforming loans declined by $2.23 million year over year, while net charge-offs declined by $0.86 million.

Noninterest Expense

For the second quarter of 2012, noninterest expense was $6.87 million compared to $6.67 million and $8.40 million for the linked and year-ago quarters, respectively. Excluding the $1.1 million prepayment penalty reported for the 2011 second quarter, noninterest expense from operations declined by $0.44 million, or 6.1 percent. Although expenses were reduced in virtually every category with the important exception of compensation expense, the largest improvement was in the professional fee category, which accounted for approximately 50 percent of the expense decline year over year. Excluding $0.55 million and $0.15 million of commissions paid primarily to State Bank's mortgage bankers in the second quarters of 2012 and 2011, respectively, salary expense declined 8.4 percent, consistent with a decline of 24 FTE staff, or 10.5 percent, over the past twelve-month period. Reflecting this improvement in second quarter 2012 operating revenue and expense, the efficiency ratio declined to 77.7 percent, from 86.3 percent for the year-ago quarter.

Balance Sheet

Total assets as of June 30, 2012 were $632.5 million, an increase of $14.5 million, or 2.3 percent, from June 30, 2011. Total deposits as of second quarter-end 2012 were $518.7 million, higher by $22.8 million than at second quarter-end 2011. Over the past twelve months, the deposit mix shifted further toward lower-cost non-maturity deposits, which now comprise 60 percent of total deposits compared to 57 percent for the year-ago quarter. As a result of the improved mix combined with a continuation of declining interest rates, the cost of deposits declined from 79 basis points to 58 basis points. The balance sheet deleveraging completed in June 2011 further improved the liability mix and improved funding costs; the transaction reduced the average balance of higher-cost repos and FHLB advances from $59.1 million for the June 2011 quarter to $31.1 million for the 2012 June quarter, and reduced the weighted average interest rate from 3.09 percent to 1.72 percent for the current June quarter.

Loan Portfolio

($ in Thousands)
Jun. 2012

Mar. 2012

Dec. 2011

Sep. 2011

Jun. 2011
Variance
YOY
Commercial & Industrial (C&I) $ 75,964 $ 78,450 $ 78,112 $ 77,269 $ 74,613 $ 1,351
% of Total 16.8% 17.8% 17.7% 17.6% 17.0% 1.8%
Commercial Real Estate 199,918 188,984 187,829 186,411 190,625 9,293
% of Total 44.2% 43.0% 42.4% 42.4% 43.6% 4.9%
Agriculture 41,093 37,741 38,361 38,601 38,453 2,640
% of Total 9.1% 8.6% 8.7% 8.8% 8.8% 6.9%
Residential Real Estate 85,046 84,771 87,656 85,399 82,782 2,264
% of Total 18.8% 19.3% 19.8% 19.5% 18.9% 2.7%
Consumer & Other 50,089 49,775 50,596 51,246 51,078 (989)
% of Total 11.1% 11.3% 11.4% 11.7% 11.7% (1.9%)
Total Loans $452,110 $439,721 $442,554 $438,926 $437,551 $ 14,559
            3.3%

Total loans held for investment ("HFI") were $452.1 million at June 30, 2012 compared to $437.6 million for the prior-year quarter-end, up $14.6 million, or 3.3 percent. Commercial real estate ("CRE") loans accounted for 64 percent of total loan growth over the past twelve-month period, up $9.3 million or 4.9 percent. However, the majority of this CRE loan growth occurred during the most recent quarter; CRE outstandings increased by $10.9 million since March 31, 2012 (up 5.8 percent) to $199.9 million at June 30, 2012. CRE loans are the largest loan category, comprising 44 percent of State Bank's loan portfolio. Residential real estate and C&I loans comprised the next largest loan categories, at 18.8 percent and 16.8 percent, respectively, as of June 30, 2012.

Asset Quality

Summary of Nonperforming Assets
($ in Thousands)          
Nonaccruing Loan Category Jun. 2012 Mar. 2012 Dec. 2011 Sep. 2011 Jun. 2011
Commercial & Industrial (C&I) $ 1,467 $ 2,021 $ 2,393 $ 2,466 $ 2,507
% of Total C&I loans 1.93%  2.58% 3.06% 3.19% 3.36%
Commercial Real Estate 1,345 1,481 1,456 2,210 2,620
% of Total CRE loans 0.67% 0.78% 0.78% 1.19% 1.37%
Agriculture -- 113 -- 87 87
% of Total Ag loans -- 0.30% -- 0.23% 0.23%
Residential Real Estate 1,958 1,840 2,471 2,107 2,436
% of Total Res. RE loans 2.30% 2.17% 2.82% 2.47% 2,94%
Consumer & Other 545 1,056 580 461 423
% of Consumer & Other loans 1.09% 2.12% 1.15% 0.90% 0.83%
Total Nonaccruing Loans 5,315 6,511 6,900 7,331 8,073
% of Total Loans 1.18% 1.48% 1.56% 1.67% 1.85%
Accruing Restructured Loans 1,837 1,593 1,334 1,311 1,312
Total Nonperforming Loans $ 7,152 $ 8,104 $ 8,234 $ 8,642 $ 9,385
% of Total Loans 1.58% 1.84% 1.86% 1.97% 2.14%
OREO & Repossessed Vehicles 1,708 1,807 1,830 1,970 2,056
Total Nonperforming Assets $ 8,860 $ 9,911 $ 10,064 $ 10,612 $ 11,441
% of Total Assets 1.40% 1.54% 1.60% 1.70% 1.85%

Nonaccruing loans were $5.3 million as of June 30, 2012, a decline of $2.8 million, or 34 percent from the year-earlier level. The greatest improvement was reflected in the CRE portfolio, where nonaccrual loans declined over the past twelve months by $1.3 million, or 49 percent, to $1.3 million as of June 30, 2012. Currently, Rurban has only two nonperforming relationships that exceed $1.0 million; together, they account for $2.3 million, or 26 percent, of nonperforming assets.

NONPERFORMING ASSET RECONCILIATION
           
($ in Thousands) Jun. 2012 Mar. 2012 Dec. 2011 Sep. 2011 Jun. 2011
Beginning Balance $ 9,911 $ 10,064 $ 10,612 $ 11,441 $ 14,274
Additions 1,209 906 1,193 432 289
Returns to performing status (306) (419) (169) (206) (352)
Principal payments (1,773) (402) (375) (281) (844)
Sale of OREO/OAO (147) (23) (358) (246) (416)
Loan charge-offs (220) (474) (648) (527) (1,593)
Valuation write-downs (58) -- (214) -- --
Restructured Loan Activity 244 259 23 (1) 83
Net Change (1,051) (153) (548) (829) (2,833)
           
Total $ 8,860 $ 9,911 $ 10,064 $ 10,612 $ 11,441

Capitalization

All capital ratios continue to improve; however, capital adequacy remains an important focus of management attention. Tangible leverage increased 83 basis points over the past twelve months, and now stands at 5.21 percent. All bank regulatory ratios remain in excess of "well-capitalized" levels, and continue to improve, as do capital ratios at the holding company level. At June 30, 2012, State Bank's Total Risk-Based Capital was $56.0 million, $19.3 million above the well-capitalized level; the Total Risk-based Capital Ratio was 12.2 percent. As of June 30, 2012, Rurban had 4,861,779 common shares outstanding.

About Rurban Financial Corp.

Based in Defiance, Ohio, Rurban Financial Corp. is a financial services holding company with two wholly-owned operating subsidiaries: The State Bank and Trust Company (State Bank) and RDSI Banking Systems (RDSI). State Bank operates through 18 banking centers in seven Northwestern Ohio counties, and one center in Fort Wayne, Indiana; and two loan production offices in Columbus, Ohio and one loan production office in Angola, Indiana. The Bank offers a full range of financial services for consumers and small businesses, including wealth management, mortgage banking, commercial and agricultural lending. RDSI provides item processing services to community banks located in the Midwest. Rurban's common stock is listed on the NASDAQ Global Market under the symbol RBNF.

Forward-Looking Statements

Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, risks and uncertainties inherent in the national and regional banking, insurance and mortgage industries, competitive factors specific to markets in which Rurban and its subsidiaries operate, future interest rate levels, legislative and regulatory actions, capital market conditions, general economic conditions, geopolitical events, the loss of key personnel and other factors. Forward-looking statements speak only as of the date on which they are made, and Rurban undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made except as required by law. All subsequent written and oral forward-looking statements attributable to Rurban or any person acting on its behalf are qualified by these cautionary statements.

Non-GAAP Financial Measures

In addition to results presented in accordance with GAAP, this release contains certain non-GAAP financial measures. Management believes that providing certain non-GAAP financial measures provides investors with information useful in understanding Rurban's financial performance, its performance trends and financial position. Specifically, Rurban provides measures based on "core operating earnings," which excludes merger, integration and restructuring expenses that are not reflective of on-going operations or not expected to recur. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results.

           
RURBAN FINANCIAL CORP. & SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS - (Unaudited)
           
  June March December September June
($ in Thousands) 2012 2012 2011 2011 2011
ASSETS          
Cash and due from banks  $ 14,636  $ 29,602  $ 14,846  $ 13,764  $ 10,486
           
Investment Securities:          
Securities available for sale, at fair value  102,537  110,603  111,978  104,615  104,770
Other securities - FRB and FHLB Stock  3,748  3,685  3,685  3,748  3,748
Total investment securities  106,285  114,288  115,663  108,363  108,518
           
Loans held for sale  10,595  11,384  5,238  10,590  7,211
           
Loans, net of unearned income  452,110  439,721  442,554  438,926  437,551
Allowance for loan losses  (6,618)  (6,609)  (6,529)  (6,235)  (6,444)
Net loans  445,492  433,112  436,025  432,691  431,107
           
Premises and equipment, net  13,190  13,282  13,773  14,120  14,359
Purchased software  355  386  159  805  875
Cash surrender value of life insurance  12,401  12,312  12,224  12,134  12,042
Goodwill  16,353  16,353  16,353  16,734  16,734
Core deposits and other intangibles  1,534  1,691  1,849  2,006  2,191
Foreclosed assets held for sale, net  1,708  1,807  1,830  1,970  2,056
Mortgage servicing rights  3,359  3,359  2,820  2,709  3,294
Accrued interest receivable  1,597  1,802  1,635  2,061  1,959
Other assets  5,026  5,598  6,249  5,846  7,229
Total assets  $ 632,531  $ 644,976  $ 628,664  $ 623,793  $ 618,061
           
           
           
LIABILITIES AND EQUITY          
Deposits          
Non interest bearing demand  $ 68,918  $ 71,077  $ 65,963  $ 62,080  $ 59,651
Interest bearing demand  109,268  118,898  107,446  103,229  101,972
Savings  53,777  52,599  49,665  48,146  48,771
Money market  81,114  82,799  74,244  79,163  72,823
Time deposits  205,584  210,119  221,447  221,731  212,653
Total deposits  518,661  535,492  518,765  514,349  495,870
           
Notes payable  2,249  2,519  2,788  2,865  3,142
Advances from Federal Home Loan Bank  17,500  12,611  12,776  12,940  24,602
Fed funds purchased  --   --   --   --   2,000
Repurchase agreements  15,824  17,771  18,779  18,778  19,867
Trust preferred securities  20,620  20,620  20,620  20,620  20,620
Accrued interest payable  3,836  3,556  2,954  2,704  2,392
Other liabilities  3,567  3,381  4,050  3,985  3,554
Total liabilities  582,257  595,950  580,732  576,241  572,047
           
Equity          
Preferred stock  --   --   --   --   -- 
Common stock   12,569  12,569  12,569  12,569  12,569
Additional paid-in capital  15,350  15,338  15,323  15,302  15,280
Retained earnings  22,452  21,438  20,466  20,192  19,590
Accumulated other comprehensive income  1,672  1,450  1,343  1,258  344
Treasury stock  (1,769)  (1,769)  (1,769)  (1,769)  (1,769)
Total equity  50,274  49,026  47,932  47,552  46,014
           
Total liabilities and equity  $ 632,531  $ 644,976  $ 628,664  $ 623,793  $ 618,061
               
RURBAN FINANCIAL CORP.
CONSOLIDATED STATEMENTS OF OPERATION - (Unaudited)
               
  Three Months Ended Six Months Ended
($ in Thousands) June March December September June June June
Interest income 2012 2012 2011 2011 2011 2012 2011
Loans              
 Taxable   $ 6,037  $ 5,928  $ 6,171  $ 6,251  $ 6,170  $ 11,965  $ 12,022
 Nontaxable  24  23  24  24  15  47  26
Securities              
 Taxable   403  399  387  446  566  802  1,177
 Nontaxable  146  147  170  172  302  293  638
               
Total interest income  6,610  6,497  6,752  6,893  7,053  13,107  13,863
               
Interest expense              
Deposits  768  854  946  976  1,010  1,622  2,059
Other borrowings  (2)  34  22  25  24  32  49
Repurchase Agreements  60  68  70  72  344  128  770
Federal Home Loan Bank advances  75  74  77  79  113  149  246
Trust preferred securities  441  592  358  356  349  1,033  693
Total interest expense  1,342  1,622  1,473  1,508  1,840  2,964  3,817
               
Net interest income  5,268  4,875  5,279  5,385  5,213  10,143  10,046
               
Provision for loan losses   200  450  299  297  898  650  1,397
               
Net interest income after provision for loan losses  5,068  4,425  4,980  5,088  4,315  9,493  8,649
               
Noninterest income              
Data service fees  576  643  671  743  1,304  1,219  2,216
Trust fees  607  642  623  629  669  1,249  1,364
Customer service fees  668  631  647  664  640  1,299  1,221
Gain on sale of mortgage and OMSR's  1,395  1,181  1,529  1,101  565  2,576  990
Mortgage loan servicing fees, net  (165)  329  (308)  (796)  (4)  164  135
Gain on sale of non-mortgage loans  --   --   127  --   38  --   81
Net gain (loss) on sales of securities  --   --   --   --   1,871  --   1,871
Loss on sale or disposal of assets  (50)  (56)  (46)  (27)  (160)  (106)  (260)
Other income  177  211  180  161  174  388  342
Total non-interest income  3,208  3,581  3,423  2,475  5,097  6,789  7,960
               
Noninterest expense              
Salaries and employee benefits  3,597  3,499  3,488  3,583  3,573  7,096  7,103
Net occupancy expense  528  548  531  568  517  1,076  1,101
Equipment expense  712  711  709  690  718  1,423  1,429
FDIC insurance expense  223  214  191  145  254  437  572
Fixed asset and software impairment  --   --   609  --   --   --   -- 
Data processing fees  121  113  131  158  192  234  336
Professional fees  390  385  493  377  577  775  1,051
Marketing expense  103  90  93  89  90  193  146
Printing and office supplies  67  78  52  86  119  145  195
Telephone and communication  139  144  139  141  143  283  300
Postage and delivery expense  200  229  235  260  259  429  603
State, local and other taxes  118  120  77  103  134  238  278
Employee expense  119  106  113  143  172  225  268
Goodwill Impairment  --   --   381  --   --   --   -- 
Other intangible amortization expense  158  157  157  185  197  315  394
OREO Impairment  58  --   214  --   --   58  -- 
Other expenses  338  282  359  295  1,453  620  1,682
Total non-interest expense  6,871  6,676  7,972  6,823  8,398  13,547  15,458
               
Income before income tax expense  1,405  1,330  431  740  1,014  2,735  1,151
Income tax expense   391  358  157  137  237  749  363
               
Net income   $ 1,014  972  $ 274  $ 603  $ 777  $ 1,986  $ 788
               
Common share data:              
Basic earnings per common share  $ 0.21 0.20  $ 0.06  $ 0.12  $ 0.16  $ 0.41  $ 0.16
Diluted earnings per common share  $ 0.21 0.20  $ 0.06  $ 0.12  $ 0.16  $ 0.41  $ 0.16
               
Average shares outstanding:              
Basic:  4,862  4,862  4,862  4,862  4,862  4,862  4,862
Diluted:   4,862  4,862  4,862  4,862  4,862  4,862  4,862
               
RURBAN FINANCIAL CORP.
CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)
               
($ in thousands except per share data) Three Months Ended Six Months Ended
  June March December September June June June
SUMMARY OF OPERATIONS 2012 2012 2011 2011 2011 2012 2011
               
 Net interest income   $ 5,268  4,875  5,279  5,385  5,213  10,143  10,046
 Tax-equivalent adjustment  $ 88  88  100  101  163  175  342
 Tax-equivalent net interest income (core)  $ 5,356  4,963  5,379  5,486  5,376  10,318  10,388
 Provision for loan loss   $ 200  450  299  297  898  650  1,397
 Noninterest income  $ 3,208  3,581  3,423  2,475  5,097  6,789  7,960
 Less: Non core items  $ --   (90)  --   --   (2,390)  (90)  (2,390)
 Core noninterest income  $ 3,208  3,491  3,423  2,475  2,707  6,699  5,569
 Total revenue, tax-equivalent  $ 8,564  8,544  8,802  7,961  10,473  17,107  18,348
 Core revenue, tax-equivalent  $ 8,564  8,454  8,802  7,961  8,083  17,017  15,957
 Noninterest expense  $ 6,871  6,676  7,972  6,823  8,398  13,547  15,458
 Less: Non core items  $ --   --   990  --   1,083  --   1,083
 Core noninterest expense  $ 6,871  6,676  6,982  6,823  7,315  13,547  14,375
 Pre provision pretax income (loss)  $ 1,605  1,780  730  1,037  1,912  3,385  2,548
 Core pre provision pretax income   $ 1,605  1,690  1,720  1,037  604  3,295  1,240
 Pretax income (loss)  $ 1,405  1,330  431  740  1,013  2,735  1,151
 Net income (loss)  $ 1,014  972  274  603  777  1,986  788
 Core earnings (loss) after tax  $ 1,014  913  927  603  (86)  1,927  (75)
               
PER SHARE INFORMATION:              
 Basic & diluted earnings  $ 0.21 0.20 0.06 0.12 0.16  0.41  0.16
 Core earnings  $ 0.21 0.19 0.19 0.12 (0.02)  0.40  (0.02)
 Book value per common share  $ 10.34  10.08  9.86  9.78  9.46  10.34  9.46
               
PERFORMANCE RATIOS:              
 Return on average assets  0.63% 0.61% 0.17% 0.38% 0.48% 0.62% 0.24%
 Core return on average assets 0.63% 0.57% 0.58% 0.38% (0.05%) 0.60% (0.02%)
 Return on average common equity 8.20% 8.04% 2.33% 5.12% 6.66% 8.12% 3.39%
 Core return on avg. tangible common equity  13.01% 12.18% 13.21% 8.80% (1.29%) 12.47% (0.55%)
 Earning asset yield 4.76% 4.77% 4.93% 5.07% 5.14% 4.77% 5.05%
 Cost of interest bearing liabilities 1.05% 1.28% 1.15% 1.19% 1.39% 1.16% 1.43%
 Core efficiency ratio  77.66% 76.17% 74.80% 83.05% 86.30% 77.01% 87.61%
 Core noninterest expense/average assets 4.27% 4.20% 4.39% 4.35% 4.51% 4.23% 4.39%
 Core noninterest income/operating revenue 37.46% 40.86% 38.89% 31.09% 25.84% 39.16% 30.35%
 Net interest margin 3.75% 3.53% 3.80% 3.90% 3.71% 3.64% 3.57%
 Tax equivalent effect 0.06% 0.07% 0.07% 0.08% 0.12% 0.06% 0.12%
 Net interest margin - fully tax equivalent basis  3.81% 3.60% 3.87% 3.98% 3.83% 3.70% 3.69%
               
ASSET QUALITY RATIOS:              
 Gross charge-offs  $ 252  474  648  527 1,593  726  2,232
 Recoveries  $ 62  104  642  21  545  166  563
 Net charge-offs  $ 190  370  6  506 1,048  560  1,669
 Nonaccruing loans/total loans 1.18% 1.48% 1.56% 1.67% 1.85% 1.18% 1.85%
 Nonperforming loans/total loans 1.58% 1.84% 1.86% 1.97% 2.14% 1.58% 2.14%
 Nonaccruing assets/ loans & OREO 1.55% 1.88% 1.96% 2.11% 2.30% 1.55% 2.30%
 Nonperforming assets/total assets 1.40% 1.54% 1.60% 1.70% 1.85% 1.40% 1.85%
 Allowance for loan loss/nonperforming loans 92.5% 81.6% 79.3% 72.1% 68.7% 92.5% 68.7%
 Allowance for loan loss/total loans 1.46% 1.50% 1.48% 1.42% 1.47% 1.46% 1.47%
 Net loan charge-offs/average loans (ann.) 0.17% 0.34% 0.01% 0.46% 0.96% 0.25% 0.79%
 Loan loss provision/net charge-offs 105.22% 121.52% 5243.77% 58.69% 85.74% 115.99% 83.73%
               
CAPITAL & LIQUIDITY RATIOS:              
 Loans/Deposits 87.17% 82.12% 85.31% 85.34% 88.24% 87.17% 88.24%
 Equity/Assets 7.95% 7.60% 7.62% 7.62% 7.44% 7.95% 7.44%
 Tangible equity/Tangible assets 5.21% 4.88% 4.85% 4.63% 4.38% 5.21% 4.38%
               
END OF PERIOD BALANCES              
 Total loans   $ 452,110  439,721  442,554  438,926 437,551  452,110 437,551
 Total assets  $ 632,531  644,976  628,664  623,793 618,061  632,531 618,061
 Deposits  $ 518,661  535,492  518,765  514,349 495,870  518,661 495,870
 Stockholders equity  $ 50,274  49,026  47,932  47,552  46,014  50,274 46,014
 Intangibles  $ 18,242  18,430  18,361  19,545  19,800  18,242 19,800
 Tangible equity  $ 32,032  30,596  29,571  28,007  26,214  32,032 26,214
 Full-time equivalent employees  $ 204  203  210  215 228  204 228
               
AVERAGE BALANCES              
 Total loans   $ 454,354  436,384  437,020  437,744  434,700  448,642  422,512
 Total earning assets   $ 562,169  552,016  556,004  551,744 561,353  557,371  562,386
 Total assets  $ 643,859  635,849  636,932  627,291 648,681  639,926  655,233
 Deposits  $ 527,992  523,193  522,472  512,190 510,591  525,313  515,270
 Stockholders equity  $ 49,464  48,377  47,035  47,087  46,629  48,946  46,452
 Tangible equity  $ 31,165  29,981  28,082  27,414  26,694  30,889  27,323
             
RURBAN FINANCIAL CORP.
Rate Volume Analysis - (Unaudited)
For the Three and Six Months Ended June 30, 2012 and 2011
             
($ in Thousands) Three Months Ended June 30, 2012 Three Months Ended June 30, 2011
  Average   Average Average   Average
Assets Balance Interest Rate Balance Interest Rate
Taxable securities  $ 93,458  403 1.73%  $ 100,559  566 2.25%
Non-taxable securities  14,357  221 6.16%  26,094  457 7.01%
Federal funds sold  --   --   N/A  --   --   N/A
Loans, net  454,354  6,074 5.35%  434,700  6,193 5.70%
 Total earning assets  $ 562,169  6,698 4.77%  $ 561,353  7,216 5.14%
Cash and due from banks  24,109      28,732    
Allowance for loan losses  (6,368)      (6,665)    
Premises and equipment  15,119      16,501    
Other assets  48,830      48,760    
 Total assets  $ 643,859      $ 648,681    
Liabilities            
Savings and interest-bearing demand  $ 250,496  52 0.08%  $ 233,437  92 0.16%
Time deposits  208,205  716 1.37%  214,108  918 1.71%
Repurchase agreements  17,957  60 1.34%  41,409  344 3.33%
Advances from FHLB  13,134  74 2.25%  17,738  113 2.56%
Junior subordinated debentures  20,620  421 8.17%  20,620  349 6.77%
Notes payable & other borrowed funds  2,178  19 3.52%  1,498  24 6.53%
 Total interest-bearing liabilities  $ 512,591  1,342 1.05%  $ 528,810  1,840 1.39%
             
Non interest-bearing demand  69,291      63,046    
Other liabilities  12,514      10,196    
 Total liabilities  594,395      602,052    
Equity  $ 49,464      $ 46,629    
             
 Total liabilities and equity  $ 643,859      $ 648,681    
             
Net interest income (tax equivalent basis)    $ 5,356      $ 5,376  
             
Net interest income as a percent of average interest-earning assets     3.81%     3.83%
             
  Six Months Ended June 30, 2012 Six Months Ended June 30, 2011
  Average   Average Average   Average
Assets Balance Interest Rate Balance Interest Rate
             
Taxable securities  $ 89,234  802 1.80%  $ 103,189  1,177 2.28%
Non-taxable securities  19,495  444 4.56%  27,765  966 6.96%
Federal funds sold  --   --   N/A  --   --   N/A
Loans, net  448,642  12,035 5.37%  431,431  12,063 5.59%
             
 Total earning assets  $ 557,371  13,282 4.77%  $ 562,386  14,205 5.05%
             
Cash and due from banks  25,793      33,389    
Allowance for loan losses  (6,405)      (6,739)    
Premises and equipment  15,336      16,740    
Other assets  47,831      49,456    
             
 Total assets  $ 639,926      $ 655,233    
             
Liabilities            
Savings and interest-bearing demand  $ 245,623  120 0.10%  $ 237,167  209 0.18%
Time deposits  211,445  1,502 1.42%  214,122  1,850 1.73%
Repurchase agreements  17,543  128 1.46%  44,146  770 3.49%
Advances from FHLB  12,901  149 2.31%  17,479  246 2.81%
Junior subordinated debentures  20,620  1,033 10.02%  20,620  693 6.72%
Notes payable & other borrowed funds  2,670  32 2.43%  1,531  49 6.40%
             
 Total interest-bearing liabilities  $ 510,803  2,964 1.16%  $ 535,065  3,817 1.43%
             
Non interest-bearing demand  68,245      63,981    
Other liabilities  11,932      9,734    
             
 Total liabilities  590,979      608,780    
             
Equity  $ 48,946      $ 46,452    
             
 Total liabilities and equity  $ 639,926      $ 655,233    
             
Net interest income (tax equivalent basis)    $ 10,318      $ 10,389  
             
Net interest income as a percent of average interest-earning assets     3.70%     3.69%
             
Rurban Financial Corp.
Segment Reporting - (Unaudited)
Three Months Ended June 30, 2012
             
 ($ in Thousands)  Banking Parent Company
and Other
Total Banking,
Parent and Other
Data Services Elimination
Entries
Rurban
Financial Corp.
 Income Statement Measures             
             
 Interest income   $ 6,693  --   6,693  --   (83)  6,610
 Interest expense   902  421  1,323  69  (50)  1,342
             
 Net interest income   5,791  (421)  5,370  (69)  (33)  5,268
             
 Provision for loan loss   200  --   200  --   --   200
             
 Non-interest income   2,741  70  2,811  827  (430)  3,208
 Non-interest expense   6,083  370  6,453  841  (423)  6,871
             
 Net income - QTD   $ 1,579  (471)  1,108  (55)  (39)  1,014
             
 Performance Measures             
             
 Average assets - QTD   $ 636,198  --   641,043  2,815  --   643,859
 Return on average assets  0.99%  --  0.69% -7.81%  --  0.63%
             
 Average equity - QTD   $ 70,342  --   49,464  (1,667)  --   49,464
 Return on average equity  8.98%  --  8.96%  --   --  8.20%
             
 Average loans - QTD   $ 454,956  2,000  456,956  --   (2,602)  454,354
 Average deposits - QTD   $ 529,346  --   529,346  --   (1,354)  527,992
             
             
Rurban Financial Corp.
Segment Reporting - (Unaudited)
Six Months Ended June 30, 2012
             
  Banking Parent Company
and Other
Total Banking,
Parent and Other
Data Services Elimination
Entries
Rurban
Financial Corp.
             
 Income Statement Measures             
             
 Interest income   $ 13,190  --   13,190  --   (83)  13,107
 Interest expense   1,899  1,033  2,932  82  (50)  2,964
             
 Net interest income   11,291  (1,033)  10,258  (82)  (33)  10,143
             
 Provision for loan loss   650  --   650  --   --   650
             
 Non-interest income   5,785  139  5,924  2,263  (1,399)  6,789
 Non-interest expense   12,530  664  13,194  1,725  (1,372)  13,547
             
 Net income - YTD   $ 2,763  (1,019)  1,744  301  (59)  1,986
             
 Performance Measures             
             
 Average assets - YTD   $ 632,434  --   636,851  3,075  --   639,926
 Return on average assets  0.87%  --  0.37% 13.05%  --  0.62%
             
 Average equity - YTD   $ 66,851  --   48,946  (1,758)  --   48,946
 Return on average equity  8.27%  --  4.75%  --   --  8.12%
             
 Average loans - YTD   $ 449,170  2,000  451,170  --   (2,528)  448,642
 Average deposits - YTD   $ 526,937  --   526,937  --   (1,624)  525,313
           
RURBAN FINANCIAL CORP.
SUMMARY OF NONPERFORMING ASSETS
           
($ in Thousands) June March December September June
  2012 2012 2011 2011 2011
           
Commercial & industrial  $ 1,467  2,021  2,393  2,466  2,507
Commercial real estate  1,345  1,481  1,456  2,210  2,620
Agricultural  --   113  --   87  87
Residential real estate  1,958  1,840  2,471  2,107  2,436
Home Equity Line of Credit (HELOC)  540  1,044  562  440  373
Consumer  5  12  18  21  50
Leasing  --   --   --   --   -- 
           
 Total nonaccruing loans (1)  $ 5,315  6,511  6,900  7,331  8,073
           
Other real estate owned (OREO) & Repossessed vehicles  $ 1,708  1,807  1,830  1,970  2,056
           
Total nonaccruing assets  $ 7,023  8,318  8,730  9,301  10,129
           
Total allowance for loan losses  $ 6,618  6,609  6,529  6,235  6,444
           
Accruing restructured loans (TDR's) (2)  $ 1,837  1,593  1,334  1,311  1,312
           
Total nonperforming loans (nonaccruing loans & TDR's)  $ 7,152  8,104  8,234  8,642  9,385
           
Total nonperforming assets  $ 8,860  9,911  10,064  10,612  11,441
           
(1) Includes $1.83million of restructured loans on nonaccruing status at June 30, 2012. There were no loans past due in excess of 90 days still accruing interest.
           
(2) Accruing restructured loans at June 30, 2012 consists primarily of residential and commercial real estate loans that have been modified and are performing in accordance with those modified terms.
           
           
  June March December September June
  2012 2012 2011 2011 2011
           
30-59 days past due  $ 1,385  271  1,002  573  1,121
60-89 days past due  $ 778  294  978  146  248
90 + days past due  $ 2,787  4,926  5,064  6,052  6,809
           
Total delinquent loans  $ 4,950  5,491  7,044  6,771  8,178
           
           
           
RURBAN FINANCIAL CORP.
TOTAL LOAN BALANCES
           
           
($ in Thousands) June March December September June
  2012 2012 2011 2011 2011
Commercial & industrial  75,757  78,450  78,112  77,269  74,613
Commercial real estate  199,918  188,984  187,829  186,411  190,625
Agricultural  41,093  37,741  38,361  38,601  38,453
Residential real estate  85,046  84,771  87,656  85,399  82,782
Home Equity Line of Credit (HELOC)  39,983  40,435  41,704  41,710  41,675
Consumer  10,106  9,133  8,676  9,259  9,173
Leasing  207  207  216  277  230
           
Total loans  452,110  439,721  442,554  438,926  437,551
           
Loans held for sale  10,595  11,384  5,238  10,590  7,211
               
RURBAN FINANCIAL CORP. 
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures
               
  Three Months Ended Six Months Ended
($ in Thousands) June March December September June June June
  2012 2012 2011 2011 2011 2012 2011
               
GAAP Earnings  $ 1,014  972  274  603  777  1,986  788
               
Realized securities gains (1)  --   --   --   --   (1,871)  --   (1,871)
Prepayment penalties (1)  --   --   --   --   1,083  --   1,083
Hardware write-offs (2)  --   --   609  --   --   --   -- 
Contract buyouts (2)  --   (90)  --   --   (519)  (90)  (519)
Writedown of goodwill and other intangibles (2)  --   --   381  --   --   --   -- 
               
Total non-core Items  --   (90)  990  --   (1,307)  (90)  (1,307)
               
 Applicable income tax effect on non-core Items  --   31  (336)  --   445  31  445
After-tax non core Items  --   (59)  653  --   (863)  (59)  (863)
               
 Core recurring net income  1,014  913  927  603  (86)  1,927  (75)
               
(1) State Bank & Trust              
(2) RDSI              
               
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures          
               
               
  June March December September June June June
Dollars in thousands 2012 2012 2011 2011 2011 2012 2011
               
Recurring total revenue - excluding realized securities gains/losses, gains/losses on sales of assets, interest accrued on RDSI loans ("Core revenue")  $ 8,564  8,454  8,802  7,961  8,083  17,017  15,957
               
Tax equivalent adjustment (1)  88  88  100  101  163  175  342
Contract buyouts (2)  --   (90)  --   --   (519)  (90)  (519)
Realized securities gains (1)  --   --   --   --   (1,871)  --   (1,871)
               
Total nonrecurring items  88  (2)  100  101  (2,227)  85  (2,048)
 Total GAAP revenue   $ 8,476  8,456  8,702  7,860  10,310  16,932  18,006
               
               
 Recurring net Interest Income - excluding interest accrued on New Core loan ("Core noninterest income")   $ 5,356  4,963  5,379  5,486  5,376  10,318  10,388
               
Tax equivalent adjustment (1)  88  88  100  101  163  175  342
Total nonrecurring items  88  88  100  101  163  175  342
 GAAP Net interest income   $ 5,268  4,875  5,279  5,385  5,213  10,143  10,046
               
               
Recurring noninterest income - excluding realized securities gains/losses, gains/losses on sales of assets, etc. ("Core noninterest income")  $ 3,208  3,491  3,423  2,475  2,707  6,699  5,569
               
Contract buyouts (2)  --   (90)  --   --   (519)  (90)  (519)
Realized securities gains (1)  --   --   --   --   (1,871)  --   (1,871)
Total nonrecurring items  --   (90)  --   --   (2,390)  (90)  (2,390)
GAAP noninterest income   $ 3,208  3,581  3,423  2,475  5,097  6,789  7,960
               
               
Recurring loan loss provision  $ 200  450  299  297  898  650  1,397
               
Total nonrecurring items  --   --   --   --   --   --   -- 
               
GAAP loan loss provision  $ 200  450  299  297  898  650  1,397
               
               
Recurring noninterest expense --- excluding unrealized OREO writedowns, writedowns of goodwill and other intangibles, software and hardware writedowns, contract write-offs, early termination fees and RDSI loan write-off   6,871  6,676  6,982  6,823  7,315  13,547  14,375
               
FHLB/REPO prepayment penalties (1)  --   --   --   --   1,083  --   1,083
Hardware write-offs (2)  --   --   609  --   --   --   -- 
Writedown of goodwill and other intangibles (2)  --   --   381  --   --   --   -- 
Total Nonrecurring items  --   --   990  --   1,083  --   1,083
GAAP Noninterest Expense  6,871  6,676  7,972  6,823  8,398  13,547  15,458
               


            

Contact Data