Rurban Financial Corp. Reports 2012 First Quarter Results


DEFIANCE, Ohio, April 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 first quarter ended March 31, 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 March 31, 2012, Rurban reported net income of $0.97 million, or $0.20 per diluted share, compared to net income of $11,000, or $0.00 per diluted share for the quarter ended March 31, 2011, and net income of $0.27 million, or $0.06 per diluted share, for the quarter ended December 31, 2011.

Key items for the 2012 first quarter include:

  • Rurban continues to build profitability, reporting a fifth consecutive quarter of positive earnings and a quarterly ROA of 61 basis points.
     
  • Noninterest income benefited from strong first quarter 2012 mortgage banking activity. Net mortgage banking revenue of $1.5 million was the second strongest quarter ever, based on strong loan sales ($64.2 million), a fairly robust spread (1.84 percent) and a favorable mortgage servicing valuation adjustment due to lower refinancings.
     
  • Quarterly noninterest expense appears to have stabilized at approximately $6.7 million, reflecting a halt to the downsizing of RDSI. Full-time equivalent employees declined by 24, or 11 percent, since March 31, 2011 and by seven since year-end 2011.
     
  • Portfolio loans increased $17.6 million, or 4.2 percent, over the past twelve months; this loan growth consisted primarily of commercial real estate and commercial non-real estate loans.
     
  • Year over year, nonperforming assets declined by $4.4 million, or 31 percent, to $9.9 million, or 1.54 percent of total assets. Reserve coverage of nonperforming loans at quarter-end was 82 percent compared to 49 percent at March 31, 2011.
     
  • On a consolidated level, Rurban's tangible leverage improved by 75 basis points from the prior year. At 4.88 percent, it still remains a focus of management attention.

Mark Klein, President and Chief Executive Officer of Rurban Financial Corp., stated, "This has been another encouraging quarter for us. We have seen greater stability in our earnings stream, as well as stronger profitability. Our entire organization appears to be moving in a positive direction, perhaps at different rates, but still making discrete progress step by step.

"Loans are growing at a comfortable rate, along with low-cost deposits. Our fee-based businesses continue to make a strong contribution; this quarter, they provided 42 percent of total revenue. Our mortgage bankers have started off the year with an exceptionally strong first quarter for originations, assisted by a less frenetic level of refinancing activity. This has provided the basis for near-record mortgage banking revenue in the first quarter of the year. We are in the process of expanding our highly successful Columbus mortgage lending operation, and we will shortly have a second office in place.

"Although we have stepped up virtually every source of revenue, our data services operation, RDSI, still lags behind, constrained by regulatory and other factors from marketing its expanded product line. The Bank has taken data processing in-house, and will continue to provide what RDSI has done for us in the past. We believe this will be a more efficient solution for all parties concerned. With a more modest infrastructure firmly in place, and management realigned to focus on item processing, RDSI is solidly positioned to move ahead once the constraints have been lifted.

"We look to the rest of the year with tempered optimism. We have made tremendous progress by leveraging upon the strengths of our people: to build revenue, to create greater efficiencies, and to connect in meaningful ways with our customers. We plan to continue down this successful path."

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income fully tax equivalent (FTE) and noninterest income from operations, was $8.5 million for the first quarter of 2012, up $0.53 million, or 6.7 percent, from the first quarter of 2011, but lower by $0.3 million, or 3.8 percent, from the linked quarter.

Net interest income (FTE) for 2012 first quarter was $5.0 million, down one percent year over year, from the combined impact of minor declines in earning assets and net interest margin. The net interest margin (FTE) was 3.60 percent for the first quarter 2012 compared to 3.61 percent for the first quarter of 2011. Continued downward pressure on earning asset yields is driving margin compression, since the cost of interest-bearing liabilities has stabilized relative to the continued decline in earning asset yields.

Noninterest Income

Noninterest income was $3.6 million for the first quarter of 2012, an increase of $0.7 million, or 25.1 percent, from the $2.9 million reported for the first quarter 2011. Noninterest income benefited primarily from strong mortgage loan sales for the first quarter of 2012 compared to the year-earlier first quarter.

Data Services          
($'s in thousands)  Mar. 2012 Dec. 2011 Sep. 2011 Jun. 2011 Mar. 2011
Data Processing & Network Services 177 320 292 302 367
Payment Solutions 708 720 784 823 927
Contract Buyout  551 -- -- 519 --
RDSI Gross Revenue 1,436 1,040 1,076 1,644 1,294
Less: Intercompany (793) (369) (333) (340) (382)
Net Data Services Fees $643 $671 $743 $1,304 $912

Gross revenue generated by RDSI, including services provided to Rurban/State Bank, was $1.44 million for the first quarter of 2012. Of this total, $0.55 million consisted of one-time contract buyout fees from former clients, including $0.46 million paid by State Bank to RDSI following State Bank's purchase of data processing software and equipment from RDSI. Net data services fees, excluding Rurban/State Bank intercompany transactions, were $0.64 million in the first quarter of 2012, down $0.27 million from the year-ago quarter.

Mortgage Banking          
  Three Months Ended
($'s in thousands) Mar. 2012 Dec. 2011 Sep. 2011 Jun. 2011 Mar. 2011
Mortgage originations 68,331 85,114 68,989 38,099 28,005
Mortgage sales 64,212 81,046 56,438 30,017 29,999
           
Mortgage servicing portfolio 422,802 402,062 370,033 351,888 341,600
Mortgage servicing rights 3,359 2,820 2,709 3,294 3,316
           
Mortgage servicing revenue:          
Loan servicing fees 259 242 226 217 209
OMSR amortization (349) (329) (251) (94) (70)
Net administrative fees (90) (87) (25) 123 139
OMSR valuation adjustment 419 (221) (771) (127) --
Net loan servicing fees 329 (308) (796) (4) 139
Gain on sale of mortgages 1,181 1,529 1,101 565 425
Mortgage banking revenue, net $1,510 $1,221 $305 $561 $564

Mortgage loan originations were exceptionally strong for the first quarter of 2012: $68.3 million, up $40.3 million, or 144 percent, from the $28.0 million generated in the first quarter of 2011. Sales into the secondary market were also exceptionally strong: $64.2 million, up $34.2 million, or 114 percent, above the $30.0 million sold in the year ago-quarter. In addition to the higher volume of sales, first quarter 2012 spreads were also stronger, totaling 1.84 percent of loans sold compared to 1.42 percent for the year-earlier quarter.

Net mortgage banking income, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $1.51 million for the first quarter of 2012 compared to $1.22 million for the linked quarter and $0.56 million for the year-ago first quarter, higher by $0.29 million and $0.95 million, respectively. The mortgage servicing valuation adjustment in the first quarter of 2012 was a favorable $0.42 million, compared to a charge of $0.22 million for the linked quarter. Valuation of the mortgage servicing portfolio benefited from a lower rate of prepayments this past quarter. The mortgage servicing portfolio at the end of the first quarter 2012 was $422.8 million, up $81.2 million, or 23.8 percent, from first quarter-end 2011.

The remainder of noninterest income, derived from wealth management and customer service fees, plus other income, primarily income from bank-owned life insurance, was $1.48 million for the first quarter of 2012, 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 bank of its asset size. Core noninterest income contributed 41.7 percent of first quarter 2012 core revenue; this compares to a 37.2 percent contribution for first quarter 2011.

Loan Loss Provision

The loan loss provision was $0.45 million for the first quarter of 2012, a decline of $0.05 million from the first quarter of 2011. The decreased provision expense reflects a 39 percent decline in nonperforming loans over the past twelve months, and lower net charge-offs. The loan loss reserve at first quarter-end 2012 was 1.50 percent of total loans, providing 82 percent coverage of nonperforming loans at quarter-end; this compares to reserve coverage of 49 percent at first quarter-end 2011. Nonperforming loans declined by $5.2 million year over year, while net charge-offs declined by $0.25 million.

Noninterest Expense

For the first quarter of 2012, noninterest expense was $6.7 million, a decline of $0.4 million, or 5.4 percent, from the $7.1 million reported for the 2011 first quarter. Although compensation expense was only minimally lower despite a decline of 24 FTE staff, cost savings were also achieved in virtually every expense category. For the quarter ended December 31, 2011, Rurban reported RDSI-related impairments totaling $1.0 million. Excluding these and other nonrecurring charges, noninterest expense from operations for the linked quarter was $6.8 million. Reflecting this improvement in first quarter 2012 operating revenue and expense, the efficiency ratio declined to 76.6 percent, from 86.1 percent for the year-ago quarter.

Balance Sheet

Total assets as of March 31, 2012 were $645.0 million, a decline of $10.0 million, or 1.5 percent, from first quarter-end 2011. The deleveraging transactions completed during June of 2011 contributed to a significant decline in the securities portfolio. Since the prior year, securities are lower by $20.5 million.

Total deposits as of first quarter-end 2012 were $535.5 million, higher by $22.5 million than at first quarter-end 2011. As a result of the balance sheet deleveraging, combined with lower cash reserves, State Bank was able to reduce higher cost repos and FHLB advances by $35.8 million since the prior-year; they now stand at $30.4 million.

Loan Portfolio             
            Variance
($ in Thousands) Mar. 2012 Dec. 2011 Sep. 2011 Jun. 2011 Mar. 2011 YOY
Commercial $78,450 $78,112 $77,269 $74,613 $70,788 $7,662
% of Total 17.8% 17.7% 17.6% 17.0% 16.8% 10.8%
             
Commercial RE 188,984 187,829 186,411 190,625 181,750 7,234
% of Total 43.0% 42.4% 42.4% 43.6% 43.1% 4.0%
             
Agriculture 37,741 38,361 38,601 38,453 37,206 535
% of Total 8.6% 8.7% 8.8% 8.8% 8.8% 1.4%
             
Residential RE 84,771 87,656 85,399 82,782 82,436 2,335
% of Total 19.3% 19.8% 19.5% 18.9% 19.5% 2.8%
             
Consumer & Other 49,775 50,596 51,246 51,078 49,986 (211)
% of Total 11.3% 11.4% 11.7% 11.7% 11.8% --
             
Total Loans $439,721 $442,554 $438,926 $437,551 $422,166 $17,555
            4.2%

Total loans held for investment (HFI) were $439.7 million at March 31, 2012 compared to $422.2 million for the prior-year quarter-end, up $17.6 million, or 4.2 percent. Commercial loans accounted for the majority of growth, namely, commercial real estate ("CRE"), up $7.2 million, or 4.0 percent, and commercial and industrial ("C&I") loans, up $7.7 million, or 10.8 percent. Year-to-date, loans declined by $2.8 million, primarily from a $2.9 million decline in residential mortgages held in portfolio.

Asset Quality

Rurban continues to improve on its asset quality, reporting nonperforming assets of $9.9 million for the current quarter, lower by $4.4 million, or 30.6 percent, than the prior year first quarter-end. Delinquency levels are down significantly, with the 30-89 day category totaling $0.57 million at the end of the 2012 first quarter compared to $0.90 million for the prior-year first quarter, and $1.98 million for the linked quarter.

Summary of Nonperforming Assets
($ in Thousands)          
Nonperforming Loan Category Mar. 2012 Dec. 2011 Sep. 2011 Jun. 2011 Mar. 2011
Commercial $2,021 $2,393 $2,466 $2,507 $2,950
% of Total Commercial loans 2.58% 3.06% 3.19% 3.36% 4.17%
           
Commercial RE loans 1,481 1,456 2,210 2,620 5,336
% of Total CRE loans 0.78% 0.78% 1.19% 1.37% 2.94%
           
Agriculture 113 -- 87 87 87
% of Total Ag loans 0.30% -- 0.23% 0.23% 0.23%
           
Residential RE 1,840 2,471 2,107 2,436 3,466
% of Total Res. RE loans 2.17% 2.82% 2.47% 2.94% 4.20%
           
Consumer & Other 1,056 580 461 423 282
% of Consumer & Other loans 2.12% 1.15% 0.90% 0.83% 0.56%
           
Total Nonaccruing Loans  6,511 6,900 7,331 8,073 12,121
% of Total Loans 1.48% 1.56% 1.67% 1.85% 2.87%
           
Accruing Restructured Loans 1,593 1,334 1,311 1,312 1,229
           
Total Nonperforming Loans $8,104 $8,234 $8,642 $9,385 $13,350
% of Total Loans 1.84% 1.86% 1.97% 2.14% 3.16%
           
OREO & Repossessed Vehicles 1,807 1,830 1,970 2,056 924
           
Total Nonperforming Assets $9,911 $10,064 $10,612 $11,441 $14,274
% of Total Assets 1.54% 1.60% 1.70% 1.85% 2.18%

Nonaccruing loans were $6.5 million as of March 31, 2011, a decline of $5.6 million, or 46 percent from the year-earlier level. The greatest improvement was reflected in the CRE portfolio, where nonaccrual loans declined by $3.9 million, or 72 percent, to $1.5 million over the past twelve months. As of March 31, 2012, only 0.8 percent of CRE loans were on nonaccrual status compared to 2.9 percent at the prior year quarter-end. Currently, Rurban has only three nonperforming relationships that exceed $1.0 million; together, they account for $4.0 million, or 40 percent, of nonperforming assets. 

NONPERFORMING ASSET RECONCILIATION
           
($ in Thousands) Mar. 2012 Dec. 2011 Sep. 2011 Jun. 2011 Mar. 2011
           
Beginning Balance $10,064 $10,612 $11,441 $14,274 $14,929
Additions 906 1,193 432 289 1,076
Returns to performing status (419) (169) (206) (352) (83)
Principal payments (402) (375) (281) (844) (118)
Sale of OREO/OAO (23) (358) (246) (416) (1,014)
Loan charge-offs (474) (648) (527) (1,593) (639)
Valuation write-downs -- (214) -- -- --
Restructured Loan Activity 259 23 (1) 83 123
Net Change (153) (548) (829) (2,833) (655)
           
Total $9,911 $10,064 $10,612 $11,441 $14,274

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, one center in Fort Wayne, Indiana; and loan production offices in Columbus, Ohio and 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)
           
  March December September June March
($ in Thousands) 2012 2011 2011 2011 2011
           
ASSETS          
Cash and due from banks  $ 29,602  $ 14,846  $ 13,764  $ 10,486  $ 38,090
           
Investment Securities:          
Securities available for sale, at fair value  110,603  111,978  104,615  104,770  131,053
Other securities - FRB and FHLB Stock  3,685  3,685  3,748  3,748  3,748
Total investment securities          
   114,288  115,663  108,363  108,518  134,801
           
Loans held for sale  11,384  5,238  10,590  7,211  5,424
           
Loans, net of unearned income  439,721  442,554  438,926  437,551  422,166
Allowance for loan losses  (6,609)  (6,529)  (6,235)  (6,444)  (6,593)
           
Net loans  433,112  436,025  432,691  431,107  415,573
           
Premises and equipment, net  13,282  13,773  14,120  14,359  14,361
Purchased software  386  159  805  875  947
Cash surrender value of life insurance  12,312  12,224  12,134  12,042  11,951
Goodwill  16,353  16,353  16,734  16,734  16,734
Core deposits and other intangibles  1,691  1,849  2,006  2,191  2,388
Foreclosed assets held for sale, net  1,807  1,830  1,970  2,056  924
Mortgage servicing rights  3,359  2,820  2,709  3,294  3,316
Accrued interest receivable  1,802  1,635  2,061  1,959  2,364
Other assets  5,598  6,249  5,846  7,229  8,095
           
Total assets  $ 644,976  $ 628,664  $ 623,793  $ 618,061  $ 654,968
           
           
           
LIABILITIES AND EQUITY          
Deposits          
Non interest bearing demand  $ 71,077  $ 65,963  $ 62,080  $ 59,651  $ 64,028
Interest bearing demand  118,898  107,446  103,229  101,972  107,940
Savings  52,599  49,665  48,146  48,771  48,983
Money market  82,799  74,244  79,163  72,823  77,482
Time deposits  210,119  221,447  221,731  212,653  214,528
           
Total deposits  535,492  518,765  514,349  495,870  512,961
           
Notes payable  2,519  2,788  2,865  3,142  3,218
Advances from Federal Home Loan Bank  12,611  12,776  12,940  24,602  16,680
Fed funds purchased  --   --   --   2,000  -- 
Repurchase agreements  17,771  18,779  18,778  19,867  49,499
Trust preferred securities  20,620  20,620  20,620  20,620  20,620
Accrued interest payable  3,556  2,954  2,704  2,392  2,196
Other liabilities  3,381  4,050  3,985  3,554  3,529
           
Total liabilities  595,950  580,732  576,241  572,047  608,703
           
Equity          
Preferred stock  --   --   --   --   N/A 
Common stock   12,569  12,569  12,569  12,569  12,569
Additional paid-in capital  15,338  15,323  15,302  15,280  15,258
Retained earnings  21,438  20,466  20,192  19,590  18,813
Accumulated other comprehensive income  1,450  1,343  1,258  344  1,394
Treasury stock  (1,769)  (1,769)  (1,769)  (1,769)  (1,769)
           
Total equity  49,026  47,932  47,552  46,014  46,265
           
Total liabilities and equity  $ 644,976  $ 628,664  $ 623,793  $ 618,061  $ 654,968
           
           
           
RURBAN FINANCIAL CORP.
CONSOLIDATED STATEMENTS OF OPERATION - (Unaudited)
           
Three Months Ended
           
($ in Thousands) March December September June March
Interest income 2012 2011 2011 2011 2011
Loans          
 Taxable   5,928  6,171  6,251  6,170  5,852
 Nontaxable  23  24  24  15  11
Securities          
 Taxable   399  387  446  566  611
 Nontaxable  147  170  172  302  336
Other   --   --   --   --   -- 
           
   6,497  6,752  6,893  7,053  6,810
Total interest income          
Interest expense          
Deposits  854  946  976  1,010  1,049
Other borrowings  34  22  25  24  25
Repurchase Agreements  68  70  72  344  426
Federal Home Loan Bank advances  74  77  79  113  133
Trust preferred securities  592  358  356  349  344
           
Total interest expense  1,622  1,473  1,508  1,840  1,977
           
Net interest income  4,875  5,279  5,385  5,213  4,833
           
Provision for loan losses   450  299  297  898  499
           
Net interest income after provision          
 for loan losses  4,425  4,980  5,088  4,315  4,334
           
Noninterest income          
Data service fees  643  671  743  1,304  912
Wealth Management  642  623  629  669  695
Customer service fees  631  647  664  640  581
Gain on sale of mortgage and OMSR's  1,181  1,529  1,101  565  425
Mortgage loan servicing fees, net  329  (308)  (796)  (4)  139
Gain on sale of non-mortgage loans  --   127  --   38  43
Net gain (loss) on sales of securities  --   --   --   1,871  -- 
Loss on sale or disposal of assets  (56)  (46)  (27)  (160)  (100)
Other income  211  180  161  174  168
           
Total non-interest income  3,581  3,423  2,475  5,097  2,863
           
           
Noninterest expense          
Salaries and employee benefits  3,499  3,488  3,583  3,573  3,530
Net occupancy expense  548  531  568  517  584
Equipment expense  711  709  690  718  711
FDIC insurance expense  214  191  145  254  318
Fixed asset and software impairment  --   609  --   --   -- 
Data processing fees  113  131  158  192  144
Professional fees  385  493  377  577  474
Marketing expense  90  93  89  90  56
Printing and office supplies  78  52  86  119  76
Telephone and communication  144  139  141  143  157
Postage and delivery expense  229  235  260  259  344
State, local and other taxes  120  77  103  134  144
Employee expense  106  113  143  172  96
Goodwill Impairment  --   381  --   --   -- 
Other intangible amortization expense  157  157  185  197  197
OREO Impairment  --   214  --   --   -- 
Other expenses  282  359  295  1,453  229
           
Total non-interest expense  6,676  7,972  6,823  8,398  7,060
           
Income before income tax expense  1,330  431  740  1,014  137
           
Income tax expense   358  157  137  237  126
           
Net income   972  274  603  777  11
           
Common share data:          
Basic earnings per common share 0.20 0.06 0.12 0.16 0.00
           
Diluted earnings per common share 0.20 0.06 0.12 0.16 0.00
           
Average shares outstanding:          
Basic:  4,862  4,862  4,862  4,862  4,862
Diluted:   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
  March December September June March
SUMMARY OF OPERATIONS 2012 2011 2011 2011 2011
 Net interest income   $ 4,875  5,279  5,385  5,213  4,833
 Tax-equivalent adjustment  $ 88  100  101  163  179
 Tax-equivalent net interest income (core)  $ 4,963  5,379  5,486  5,376  5,012
 Provision for loan loss   $ 450  299  297  898  499
 Noninterest income  $ 3,581  3,423  2,475  5,097  2,863
 Less: Non core items  $ (34)  46  27  (2,230)  100
 Core noninterest income $ 3,547  3,469  2,502  2,867  2,963
 Total revenue, tax-equivalent  $ 8,544  8,802  7,961  10,473  7,875
 Core revenue, tax-equivalent  $ 8,510  8,848  7,988  8,243  7,975
 Noninterest expense  $ 6,676  7,972  6,823  8,398  7,060
 Less: Non core items $  --   1,204  --   1,083  -- 
 Core noninterest expense  $ 6,676  6,768  6,823  7,315  7,060
 Pre provision pretax income (loss)  $ 1,780  730  1,037  1,912  636
 Core pre provision pretax income   $ 1,746  1,980  1,064  765  737
 Pretax income (loss)  $ 1,330  431  740  1,014  138
 Net income (loss) $ 972  274  603  777  11
 Core earnings (loss) after tax $ 950  1,099  621  20  77
           
PER SHARE INFORMATION:          
 Basic & diluted earnings $ 0.20 0.06 0.12 0.16 0.00
 Core earnings $ 0.20 0.23 0.13 0.00 0.02
 Book value per common share  $ 10.08  9.86  9.78  9.46  9.52
           
PERFORMANCE RATIOS:          
 Return on average assets  0.61% 0.17% 0.38% 0.48% 0.01%
 Core return on average assets 0.60% 0.69% 0.40% 0.01% 0.05%
 Return on average common equity 8.04% 2.33% 5.12% 6.66% 0.09%
 Core return on avg. tangible common equity  12.67% 15.65% 9.06% 0.30% 1.18%
 Earning asset yield 4.77% 4.93% 5.07% 5.14% 5.04%
 Cost of interest bearing liabilities 1.28% 1.15% 1.19% 1.39% 1.46%
 Core efficiency ratio  76.61% 74.72% 83.10% 86.35% 86.05%
 Core noninterest expense/average assets 4.20% 4.25% 4.35% 4.51% 4.27%
 Core noninterest income/operating revenue 41.52% 39.41% 31.43% 27.37% 37.63%
 Net interest margin 3.53% 3.80% 3.90% 3.71% 3.48%
 Tax equivalent effect 0.07% 0.07% 0.08% 0.12% 0.13%
 Net interest margin - fully tax equivalent basis  3.60% 3.87% 3.98% 3.83% 3.61%
           
ASSET QUALITY RATIOS:          
 Gross charge-offs  $ 474  648  527 1,593 639
 Recoveries  $ 104  642  21  545  18
 Net charge-offs  $ 371  6  506 1,048 621
 Nonaccruing loans/total loans 1.48% 1.56% 1.67% 1.85% 2.87%
 Nonperforming loans/total loans 1.84% 1.86% 1.97% 2.14% 3.16%
 Nonaccruing assets/ loans & OREO 1.88% 1.96% 2.11% 2.30% 3.08%
 Nonperforming assets/total assets 1.54% 1.60% 1.70% 1.85% 2.18%
 Allowance for loan loss/nonperforming loans 81.6% 79.3% 72.1% 68.7% 49.4%
 Allowance for loan loss/total loans 1.50% 1.48% 1.42% 1.47% 1.56%
 Net loan charge-offs/average loans (ann.) 0.34% 0.01% 0.46% 0.97% 0.59%
 Loan loss provision/net charge-offs 121.46% 5243.77% 58.69% 85.74% 80.33%
           
CAPITAL & LIQUIDITY RATIOS:          
 Loans/Deposits 82.12% 85.31% 85.34% 88.24% 82.30%
 Equity/Assets 7.60% 7.62% 7.62% 7.44% 7.06%
 Tangible equity/Tangible assets 4.88% 4.85% 4.64% 4.38% 4.13%
           
END OF PERIOD BALANCES          
 Total loans   $ 439,721  442,554  438,926 437,551 422,166
 Total assets  $ 644,976  628,664  623,793 618,061 654,968
 Deposits  $ 535,492  518,765  514,349 495,870 512,961
 Stockholders equity  $ 49,026  47,932  47,552  46,014 46,265
 Intangibles  $ 18,430  18,361  19,545  19,800 20,069
 Tangible equity  $ 30,596  29,571  28,007  26,214  26,196
 Full-time equivalent employees   203  210  215 228 227
           
AVERAGE BALANCES          
 Total loans   $ 436,384  437,020  437,744  430,363  422,519
 Total earning assets   $ 552,016  556,004  551,744 561,353 554,975
 Total assets  $ 635,849  636,932  627,291 648,681 661,621
 Deposits  $ 523,193  522,472  512,190 510,591 520,045
 Stockholders equity $ 48,377  47,035  47,087  46,629 46,229
           
             
             
  Rurban Financial Corp.
  Segment Reporting - (Unaudited)
  3 Month Ended March 31, 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  $ 6,498  --   6,498  --   --   6,498
Interest expense  997  612  1,609  13  --   1,622
             
Net interest income  5,501  (612)  4,889  (13)  --   4,876
             
Provision for loan loss   450  --   450  --   --   450
             
Non-interest income  3,044  69  3,113  1,436  (969)  3,580
Non-interest expense  6,447  294  6,741  884  (949)  6,676
             
Net income - QTD  $ 1,184  (548)  636  356  (20)  972
             
Performance Measures            
             
Average assets - QTD  $ 628,650  --   632,570  3,279  --   635,849
Return on average assets 0.75%  --  0.40% 43.42%  --  0.61%
             
Average equity - QTD  $ 69,717  --   48,377  (1,860)  --   48,377
Return on average equity 6.79%  --  5.26%  --   --  8.04%
             
Average loans - QTD  $ 437,419  2,000  439,419  --   (3,035)  436,384
Average deposits - QTD  $ 524,528  --   524,528  --   (1,335)  523,193
             
             
   
           
           
RURBAN FINANCIAL CORP. 
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures  
           
  Three Months Ended
           
($ in Thousands) March December September June March
  2012 2011 2011 2011 2011
           
GAAP Earnings  $ 972  274  603  777  11
           
Realized securities gains (1)  --   --   --   (1,871)  -- 
Prepayment penalties (1)  --   --   --   1,083  -- 
(Gains)/losses on sales of assets (1)  56  46  27  160  100
OREO writedown (1)  --   214  --   --   -- 
Hardware write-offs (2)  --   609  --   --   -- 
Contract buyouts (2)  (90)  --   --   (519)  -- 
Writedown of goodwill and other intangibles (2)  --   381  --   --   -- 
           
           
Total non-core Items  (34)  1,250  27  (1,147)  100
           
           
 Applicable income tax effect on non-core Items  12  (425)  (9)  390  (34)
           
After-tax non core Items  (22)  825  18  (757)  66
           
           
 Core recurring net income  950  1,099  621  20  77
           
(1) State Bank & Trust          
(2) RDSI          
           


            

Kontaktdaten