UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

FORM 10-Q

(Mark One)

 

 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

   

 

 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2006

 

OR

 

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

FOR THE TRANSITION PERIOD FROM ______TO _______

Commission File Number:   000-27905

MutualFirst Financial, Inc.


(Exact Name of registrant specified in its charter)


Maryland

 

35-2085640


 


(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer
Identification Number)


110 East Charles Street
Muncie, Indiana  47305
(765) 747-2800


(Registrant’s telephone number, including area code)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such report), and (2) has been subject to such filing requirements for the past 90 days. 

Yes   x

No   o

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes   x

No   o

Indicate by check mark whether the Registrant is a large accelerated; an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12 b-2 of the Exchange Act.

Large accelerated filer

o

Accelerated filer

x

Non-accelerated filer

o

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). 

Yes   o

No   x

The number of shares of the Registrant’s common stock, with $.01 par value, outstanding as of May 8, 2006 was 4,491,476.



FORM 10 – Q
MutualFirst Financial, Inc.

INDEX

 

 

Page
Number

 

 


PART I – FINANCIAL INFORMATION

 

 

 

 

 

 

Item 1.

Financial Statements

 

 

 

Consolidated Condensed Balance Sheets

 

  1

 

Consolidated Condensed Statements of Income

 

  2

 

Consolidated Condensed Statement of Stockholders’ Equity

 

  3

 

Consolidated Condensed Statements of Cash Flows

 

  4

 

Notes to Unaudited Consolidated Condensed Financial Statements

 

  5

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

  7

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

 

14

 

 

 

 

Item 4.

Controls and Procedures

 

14

 

 

 

 

PART II – OTHER INFORMATION

 

 

 

 

 

Item 1.

Legal Proceedings

 

15

 

 

 

 

Item 1A.

Risk Factors

 

15

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

15

 

 

 

 

Item 3.

Defaults Upon Senior Securities

 

15

 

 

 

 

Item 4.

Submission of Matters to a Vote of Security Holders

 

15

 

 

 

 

Item 5.

Other Information

 

15

 

 

 

 

Item 6.

Exhibits

 

16

 

 

 

 

Signature Page

 

17

 

 

 

Exhibits

 

 




PART 1     FINANCIAL INFORMATION
ITEM 1.      Financial Statements

MUTUALFIRST FINANCIAL, INC. AND SUBSIDIARY
Consolidated Condensed Balance Sheets

 

 

March 31,
2006

 

December 31,
2005

 

 

 


 


 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

 

Cash

 

$

17,241,319

 

$

20,481,168

 

Interest-bearing demand deposits

 

 

261,608

 

 

1,883,415

 

 

 



 



 

Cash and cash equivalents

 

 

17,502,927

 

 

22,364,583

 

Interest-bearing deposits

 

 

293,000

 

 

293,000

 

Investment securities available for sale

 

 

40,898,081

 

 

39,787,608

 

Loans held for sale

 

 

1,694,513

 

 

2,022,390

 

Loans

 

 

825,504,521

 

 

830,647,714

 

Allowance for loan losses

 

 

(8,029,389

)

 

(8,100,349

)

 

 



 



 

Net loans

 

 

817,475,132

 

 

822,547,365

 

Premises and equipment

 

 

14,561,631

 

 

14,169,464

 

Federal Home Loan Bank of Indianapolis stock, at cost

 

 

10,124,700

 

 

10,124,700

 

Investment in limited partnerships

 

 

4,588,787

 

 

4,605,898

 

Cash surrender value of life insurance

 

 

28,282,357

 

 

28,045,357

 

Foreclosed real estate

 

 

1,646,501

 

 

1,507,224

 

Interest receivable

 

 

3,908,492

 

 

3,897,903

 

Core deposit intangibles and goodwill

 

 

13,916,128

 

 

13,964,377

 

Deferred income tax benefit

 

 

3,915,754

 

 

3,817,287

 

Other assets

 

 

4,869,611

 

 

4,682,142

 

 

 



 



 

Total assets

 

$

963,677,614

 

$

971,829,298

 

 

 



 



 

Liabilities

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Non-interest-bearing

 

$

45,213,715

 

$

43,466,048

 

Interest bearing

 

 

659,763,244

 

 

641,087,825

 

 

 



 



 

Total deposits

 

 

704,976,959

 

 

684,553,873

 

Federal Home Loan Bank advances

 

 

156,084,473

 

 

186,007,669

 

Other borrowings

 

 

1,768,778

 

 

1,783,851

 

Advances by borrowers for taxes and insurance

 

 

3,100,253

 

 

1,837,586

 

Interest payable

 

 

1,945,408

 

 

1,623,287

 

Other liabilities

 

 

6,943,319

 

 

7,229,412

 

 

 



 



 

Total liabilities

 

 

874,819,190

 

 

883,035,678

 

 

 



 



 

Commitments and Contingent Liabilities

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

Preferred stock, $.01 par value Authorized and unissued --- 5,000,000 shares

 

 

 

 

 

 

 

Common stock, $.01 par value Authorized --- 20,000,000 shares Issued and outstanding ---4,513,476 and 4,552,218 shares

 

 

45,135

 

 

45,522

 

Additional paid-in capital

 

 

33,650,178

 

 

33,889,584

 

Retained earnings

 

 

58,101,296

 

 

57,968,477

 

Accumulated other comprehensive income

 

 

(475,059

)

 

(374,701

)

Unearned employee stock ownership plan (ESOP) shares

 

 

(2,463,126

)

 

(2,542,586

)

Unearned recognition and retention plan (RRP) shares

 

 

—  

 

 

(192,676

)

 

 



 



 

Total stockholders’ equity

 

 

88,858,424

 

 

88,793,620

 

 

 



 



 

Total liabilities and stockholders’ equity

 

$

963,677,614

 

$

971,829,298

 

 

 



 



 

See notes to consolidated condensed financial statements.

1



MUTUALFIRST FINANCIAL, INC. AND SUBSIDIARY
Consolidated Condensed Statements of Income
(Unaudited)

 

 

Three Months Ended
March 31

 

 

 


 

 

 

2006

 

2005

 

 

 


 


 

Interest Income

 

 

 

 

 

 

 

Loans receivable, including fees

 

$

13,023,466

 

$

10,786,684

 

   Investment seurities:

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

106,275

 

 

130,310

 

Federal Home Loan Bank stock

 

 

120,000

 

 

84,798

 

Other investments

 

 

326,526

 

 

228,483

 

Deposits with financial institutions

 

 

12,247

 

 

6,570

 

 

 



 



 

Total interest income

 

 

13,588,514

 

 

11,236,845

 

 

 



 



 

Interest Expense

 

 

 

 

 

 

 

Passbook savings

 

 

76,874

 

 

39,746

 

Certificates of deposit

 

 

4,363,916

 

 

3,019,905

 

Daily Money Market accounts

 

 

187,118

 

 

165,507

 

Demand and NOW acounts

 

 

159,795

 

 

33,318

 

Federal Home Loan Bank advances

 

 

1,753,712

 

 

1,288,447

 

Other interest expense

 

 

15,606

 

 

15,606

 

 

 



 



 

Total interest expense

 

 

6,557,021

 

 

4,562,529

 

 

 



 



 

Net Interest Income

 

 

7,031,493

 

 

6,674,316

 

Provision for losses on loans

 

 

393,000

 

 

443,750

 

 

 



 



 

Net Interest Income After Provision for Loan Losses

 

 

6,638,493

 

 

6,230,566

 

 

 



 



 

Other Income

 

 

 

 

 

 

 

Service fee income

 

 

1,007,098

 

 

885,772

 

Net realized loss on sale of available-for-sale securities

 

 

0

 

 

(762

)

Equity in gains (losses) of limited partnerships

 

 

11,563

 

 

(16,869

)

Commissions

 

 

198,093

 

 

213,588

 

Net gains on sales of loans

 

 

97,005

 

 

79,301

 

Net servicing fees (expense)

 

 

36,769

 

 

69,867

 

Increase in cash surrender value of life insurance

 

 

237,000

 

 

265,000

 

Other income

 

 

76,330

 

 

40,469

 

 

 



 



 

Total other income

 

 

1,663,858

 

 

1,536,366

 

 

 



 



 

Other Expenses

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,748,962

 

 

3,406,037

 

Net occupancy expenses

 

 

387,890

 

 

348,784

 

Equipment expenses

 

 

312,254

 

 

313,129

 

Data processing fees

 

 

217,621

 

 

194,120

 

Automated teller machine

 

 

178,627

 

 

160,304

 

Professional fees

 

 

258,464

 

 

210,083

 

Advertising and promotion

 

 

144,414

 

 

138,757

 

Other expenses

 

 

972,385

 

 

777,776

 

 

 



 



 

Total other expenses

 

 

6,220,617

 

 

5,548,990

 

 

 



 



 

Income Before Income Tax

 

 

2,081,734

 

 

2,217,942

 

Income tax expense

 

 

519,650

 

 

610,000

 

 

 



 



 

Net Income

 

$

1,562,084

 

$

1,607,942

 

 

 



 



 

Basic earnings per share

 

$

0.37

 

$

0.37

 

Diluted earnings per share

 

$

0.36

 

$

0.36

 

   Dividends per share

 

$

0.14

 

$

0.13

 

See notes to consolidated condensed financial statements.

2



MUTUALFIRST FINANCIAL, INC. AND SUBSIDIARY
Consolidated Condensed Statement of Stockholders’ Equity
For the Three Months Ended March 31, 2006
(Unaudited)

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

Accumulated
Other
Comprehensive
Income

 

 

 

 

 

 

 

 

 

 

 

 


 

Additional
paid-in
capital

 

 

 

 

 

 

 

 

Unearned
ESOP
shares

 

Unearned
RRP
shares

 

 

 

 

 

 

Shares
Outstanding

 

Amount

 

 

Comprehensive
Income

 

Retained
Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 





 














 

Balances,  December  31, 2005

 

 

4,552,218

 

$

45,522

 

$

33,889,584

 

 

 

 

$

57,968,477

 

$

(374,701

)

$

(2,542,586

)

$

(192,676

)

$

88,793,620

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

 

 

 

 

 

 

 

 

 

$

1,562,084

 

$

1,562,084

 

 

 

 

 

 

 

 

 

 

 

1,562,084

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized losses on securities

 

 

 

 

 

 

 

 

 

 

 

(100,358

)

 

 

 

 

(100,358

)

 

 

 

 

 

 

 

(100,358

)

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

$

1,461,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ESOP shares earned

 

 

 

 

 

 

 

 

90,918

 

 

 

 

 

 

 

 

 

 

 

79,460

 

 

 

 

 

170,378

 

Cash dividends ($.14 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(637,357

)

 

 

 

 

 

 

 

 

 

 

(637,357

)

Reclassification of Unearned RRP shares to Additional paid-in capital

 

 

 

 

 

 

 

 

(192,676

)

 

 

 

 

 

 

 

 

 

 

 

 

 

192,676

 

 

0

 

RRP shares earned

 

 

 

 

 

 

 

 

37,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,641

 

Stock repurchased and retired

 

 

(58,742

)

 

(587

)

 

(465,089

)

 

 

 

 

(791,908

)

 

 

 

 

 

 

 

 

 

 

(1,257,584

)

Stock options exercised

 

 

20,000

 

 

200

 

 

289,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

290,000

 

Balances,  March 31, 2006

 

 

4,513,476

 

$

45,135

 

$

33,650,178

 

 

 

 

$

58,101,296

 

$

(475,059

)

$

(2,463,126

)

$

0

 

$

88,858,424

 

 

 










 

 

 















 

See notes to consolidated condensed financial statements.

3



MutualFirst Financial, Inc.
Consolidated Statements of Cash Flows
(Unaudited)

 

 

Three Months Ended
March 31,

 

 

 


 

 

 

2006

 

2005

 

 

 



 



 

Operating Activities

 

 

 

 

 

 

 

Net income

 

$

1,562,084

 

$

1,607,942

 

Items not requireing (providing) cash

 

 

 

 

 

 

 

Provision for loan losses

 

 

393,000

 

 

443,750

 

ESOP shares earned

 

 

170,378

 

 

190,938

 

RRP shares earned

 

 

37,641

 

 

64,125

 

Depreciation and amortization

 

 

640,535

 

 

748,780

 

Deferred income tax

 

 

(31,562

)

 

(77,800

)

Loans originated for sale

 

 

(4,376,634

)

 

(4,415,030

)

Proceeds from sales of loans held for sale

 

 

4,801,516

 

 

4,301,075

 

Gains on sales of loans held for sale

 

 

(97,005

)

 

(79,301

)

Change in

 

 

 

 

 

 

 

Interest receivable

 

 

(10,589

)

 

(171,994

)

Other assets

 

 

(234,514

)

 

(879,165

)

Interest payable

 

 

322,121

 

 

28,320

 

Other liabilities

 

 

(286,093

)

 

1,087,707

 

Cash value of life insurance

 

 

(237,000

)

 

(265,000

)

Other adjustments

 

 

225,776

 

 

17,631

 

 

 



 



 

Net cash provided by operating activities

 

 

2,879,654

 

 

2,601,978

 

 

 



 



 

Investing Activities

 

 

 

 

 

 

 

Purchases of securities available for sale

 

 

(2,279,104

)

 

(3,597,925

)

Proceeds from matuities and paydowns of securities available for sale

 

 

900,501

 

 

1,149,331

 

Proceeds from sales of securities available fro sale

 

 

83,053

 

 

1,084,444

 

Net change in loans

 

 

3,823,373

 

 

(1,535,994

)

Purchases of premises and equipment

 

 

(710,195

)

 

(1,497,276

)

Proceeds from real estate owned sales

 

 

213,792

 

 

28,717

 

Cash paid in acquisition, net

 

 

—  

 

 

—  

 

Other investing activities

 

 

25,168

 

 

(59,532

)

 

 



 



 

Net cash provide by (used in) investing activities

 

 

2,056,588

 

 

(4,428,235

)

 

 



 



 

Financing Activities

 

 

 

 

 

 

 

Net change in

 

 

 

 

 

 

 

Noninterest-bearing, interest-bearing demand and savings deposits

 

 

18,936,385

 

 

1,325,725

 

Certificates of deposits

 

 

1,486,701

 

 

(2,368,390

)

Repayment of note payable

 

 

(30,679

)

 

(30,679

)

Proceeds from FHLB advances

 

 

100,500,000

 

 

80,200,000

 

Repayment of FHLB advances

 

 

(130,348,031

)

 

(78,742,270

)

Net change in advances by borrowers for taxes and insurance

 

 

1,262,667

 

 

716,920

 

Stock repurchased

 

 

(1,257,584

)

 

(1,552,794

)

Proceeds from stock options exercised

 

 

290,000

 

 

430,650

 

Cash dividends

 

 

(637,357

)

 

(611,674

)

 

 



 



 

Net cash used in financing activities

 

 

(9,797,898

)

 

(632,512

)

 

 



 



 

Net Change in Cash and Cash Equivalents

 

 

(4,861,656

)

 

(2,458,769

)

Cash and Cash Equivalents, Beginning of Year

 

 

22,364,583

 

 

19,743,376

 

 

 



 



 

Cash and Cash Equivalents, End of Year

 

$

17,502,927

 

$

17,284,607

 

 

 



 



 

Additional Cash Flows Information

 

 

 

 

 

 

 

Interest paid

 

$

6,234,900

 

$

4,534,209

 

Income tax paid

 

 

650,000

 

 

100,000

 

Transfers from loans to foreclosed real estate

 

 

522,009

 

 

238,817

 

Loans transferred to held for sale

 

 

—  

 

 

—  

 

Mortgage servicing rights capitalized

 

 

47,045

 

 

42,645

 

See notes to consolidated condensed financial statements.

4



MutualFirst Financial, Inc. and Subsidiaries
NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

Note 1:  Basis of Presentation

The consolidated condensed financial statements include the accounts of MutualFirst Financial, Inc. (the “Company”), its wholly owned subsidiary, Mutual Federal Savings Bank, a federally chartered savings bank (“Mutual Federal”), and Mutual Federal’s wholly owned subsidiary, First MFSB Corporation. All significant inter-company accounts and transactions have been eliminated in consolidation.

Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. These consolidated condensed financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Form 10-K annual report for 2005 filed with the Securities and Exchange Commission.

The interim consolidated condensed financial statements at March 31, 2006 have not been audited by independent accountants, but in the opinion of management, reflect all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and cash flows for such periods. The results of operations for the period are not necessarily indicative of the results to be expected for the full year.

The Consolidated Condensed Balance Sheet of the Company as of December 31, 2005 has been derived from the Audited Consolidated Balance Sheet of the Company as of that date.

5



Note 2: Earnings per share

Earnings per share were computed as follows: (Dollars in thousands except per share data)

 

 

Three Months Ended March 31,

 

 

 


 

 

 

2006

 

2005

 

 

 


 


 

 

 

Income

 

Weighted-
Average
Shares

 

Per-Share
Amount

 

Income

 

Weighted-
Average
Shares

 

Per-Share
Amount

 

 

 



 



 



 



 



 



 

 

 

 

(000’s)

 

 

 

 

 

 

 

 

(000’s)

 

 

 

 

 

 

 

Basic Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available to common shareholders

 

$

1,562

 

 

4,269,197

 

$

0.37

 

$

1,607

 

 

4,366,150

 

$

0.37

 

Effect of Dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options and RRP grants

 

 

 

 

 

84,457

 

 

 

 

 

 

 

 

135,058

 

 

 

 

 

 



 



 



 



 



 



 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available to common stockholders and assumed conversions

 

$

1,562

 

 

4,353,654

 

$

0.36

 

$

1,607

 

 

4,501,208

 

$

0.36

 

 

 



 



 



 



 



 



 

Note 3:  Accounting Changes

In March 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard (SFAS) No. 156.  This Statement amends SFAS 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, with respect to the accounting for separately recognized servicing assets and servicing liabilities.

SFAS No. 156 requires an entity to initially recognize a servicing asset or servicing liability at fair value each time it undertakes an obligation to service a financial asset by entering into a servicing contract in other specific situations.

In addition, SFAS No. 156 permits an entity to choose either of the following subsequent measurement methods for each class of separately recognized servicing assets and servicing liabilities:

 

Amortization method-Amortize servicing assets or servicing liabilities in proportion to and over the period of estimated net servicing income or net servicing loss and assess servicing assets or servicing liabilities for impairment or increased obligation based on fair value at each reporting date.

 

 

 

 

Fair value measurement method-Measure servicing assets or servicing liabilities at fair value at each reporting date and report changes in fair value in earnings in the period in which the changes occur.

SFAS No. 156 is effective at the beginning of an entity’s first fiscal year that begins after September 15, 2006, and should be applied prospectively for recognition and initial measurement of servicing assets and servicing liabilities.  Earlier adoption is permitted as of the beginning of an entity’s fiscal year, provided the entity has not yet issued financial statements, including interim financial statements, for any period of that fiscal year.

The Company did not early adopt SFAS No. 156 on January 1, 2006.  The Company is currently evaluating the effect of adoption of this Statement on the Company’s financial condition or results of operations.

Note 4:  Change in Accounting Principle

The Company has a stock-based employee compensation plan, which is described in Notes of Financial Statements included in the December 31, 2005 Form 10-K Annual Report.

6



Effective January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123(R), Share-Based Payment (“SFAS 123(R)”).  SFAS 123(R) addresses all forms of share-based payment awards, including shares under employee stock purchase plans, stock options, restricted stock and stock appreciation rights.  SFAS 123(R) requires all share-based payments to be recognized as expense, based upon their fair values, in the financial statements over the vesting period of the awards.  The Company has elected the modified prospective application and, as a result, has recorded no compensation expense related to vested stock options less estimated forfeitures for the three month period ended March 31, 2006, due to all options being fully vested as of December 31, 2005.

Prior to the adoptions of SFAS 123(R), the Company accounted for this plan under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations.  No stock-based employee compensation cost was reflected in net income, as all options granted under the plan had an exercise price equal to the market value of the underlying common stock on the grant date.  The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation.

 

 

Three Months Ended
March 31, 2005

 

 

 


 

Net income, as reported

 

$

1,607

 

Less: Total stock-based employee compensation cost determined under the fair value based method, net of income taxes

 

 

(26

)

 

 



 

Pro forma net income

 

$

1,581

 

 

 



 

Earnings per share:

 

 

 

 

Basic - as reported

 

$

0.37

 

Basic - proforma

 

$

0.36

 

Diluted - as reported

 

$

0.36

 

Diluted - proforma

 

$

0.35

 

Prior to the adoption of SFAS 123(R), unearned compensation related to restricted stock awards was classified as a separate component of stockholder’s equity. In accordance with the provisions of SFAS 123(R), on January 1, 2006, the balance in unearned compensation was reclassified to additional paid-in capital on the balance sheet and the statement of stockholders equity.

Item 2:  Management’s Discussion and Analysis of Financial Condition and Results of Operations.

General

MutualFirst Financial, Inc., a Maryland corporation (the “Company”), was organized in September 1999.  On December 29, 1999, it acquired the common stock of Mutual Federal Savings Bank (“Mutual Federal”) upon the conversion of Mutual Federal from a federal mutual savings bank to a federal stock savings bank.

Mutual Federal was originally organized in 1889 and currently conducts its business from twenty full service offices located in Delaware, Randolph, Grant, and Kosciusko counties, Indiana, with its main office located in Muncie.   Mutual Federal’s principal business consists of attracting deposits from the general public and originating fixed and adjustable rate loans secured primarily by first mortgage liens on one- to four- family residential real estate as well as commercial real estate and loans on consumer goods.  Mutual Federal’s deposit accounts are insured by the Federal Deposit Insurance Corporation up to applicable limits.

7



Mutual Federal currently owns one subsidiary, First MFSB Corporation.  The assets of First MFSB Corporation consist of an investment in Family Financial Holdings Incorporated.  Family Financial is an ordinary Indiana corporation that provides debt cancellation products to financial institutions.

The following should be read in conjunction with the Management’s Discussion and Analysis in the Company’s December 31, 2005 Annual Report on Form 10-K.

Critical Accounting Policies

The notes to the consolidated financial statements contain a summary of the Company’s significant accounting policies presented on pages 67 to 70 of the Form 10-K  for the year ended December 31, 2005.  Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain.  Management believes that its critical accounting policies include determining the allowance for loan losses, the valuation of foreclosed assets, mortgage servicing rights and intangible assets.

Allowance for Loan Losses

The allowance for loan losses is a significant estimate that can and does change based on management’s assumptions about specific borrowers and current general economic and business conditions, among other factors.  Management reviews the adequacy of the allowance for loan losses on at least a quarterly basis.  The evaluation by management includes consideration of past loss experience, changes in the composition of the loan portfolio, the current condition and amount of loans outstanding, identified problem loans and the probability of collecting all amounts due.

The determination of the adequacy of the allowance for loan losses is based on estimates that are particularly susceptible to significant changes in the economic environment and market conditions.  A worsening or protracted economic decline would increase the likelihood of additional losses due to credit and market risk and could create the need for additional loss reserves.

Foreclosed Assets

Foreclosed assets are carried at the lower of cost or fair value less estimated selling costs.  Management estimates the fair value of the properties based on current appraisal information.  Fair value estimates are particularly susceptible to significant changes in the economic environment, market conditions, and real estate market.  A worsening or protracted economic decline would increase the likelihood of a decline in property values and could create the need to write down the properties through current operations.

8



Mortgage Servicing Rights

Mortgage servicing rights (“MSRs”) associated with loans originated and sold, where servicing is retained, are capitalized and included in other intangible assets in the consolidated balance sheet.  The value of the capitalized servicing rights represents the present value of the future servicing fees arising from the right to service loans in the portfolio.  Critical accounting policies for MSRs relate to the initial valuation and subsequent impairment tests.  The methodology used to determine the valuation of MSRs requires the development and use of a number of estimates, including anticipated principal amortization and prepayments of that principal balance.  Events that may significantly affect the estimates used are changes in interest rates, mortgage loan prepayment speeds and the payment performance of the underlying loans.  The carrying value of the MSRs is periodically reviewed for impairment based on a determination of fair value.  For purposes of measuring impairment, the servicing rights are compared to a valuation prepared based on a discounted cash flow methodology, utilizing current prepayment speeds and discount rates.  Impairment, if any, is recognized through a valuation allowance and is recorded as amortization of intangible assets.

Intangible Assets

The Company periodically assesses the impairment of its goodwill and the recoverability of its core deposit intangible.  Impairment is the condition that exists when the carrying amount of goodwill exceeds it implied fair value.  If actual external conditions and future operating results differ from the Company’s judgments, impairment and/or increased amortization charges may be necessary to reduce the carrying value of these assets to the appropriate value.    

Forward Looking Statements

This quarterly report on Form 10-Q (“Form 10-Q”) contains statements which constitute forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These statements may appear in a number of places in this Form 10-Q and include statements regarding the intent, belief, outlook, estimate or expectations of the company, its directors or its officers primarily with respect to future events and the future financial performance of the company.  Readers of this Form 10-Q are cautioned that any such forward looking statements are not guarantees of future events or performance and involve risk and uncertainties, and that actual results may differ materially from those in the forward looking statements as a result of various factors.  The accompanying information contained in this Form 10-Q identifies important factors that could cause such differences.  These factors include changes in interest rates; the loss of deposits and loan demand to competitors; substantial changes in financial markets; changes in real estate values and the real estate market; or regulatory changes.

9



The Company does not undertake – and specifically disclaims any obligation – to publicly release the result of any revisions which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

Overview

The Company’s results of operations depend primarily on the level of net interest income, which is the difference between the interest income earned on interest-earning assets, such as loans and investments, and costs incurred with respect to interest-bearing liabilities, primarily deposits and borrowings. The structure of our interest-earning assets versus the structure of interest-bearing liabilities along with the shape of the yield curve has a direct impact on our net interest income.

Historically, our interest-earning assets have been longer term in nature (i.e. fixed-rate mortgage loans) and interest-bearing liabilities have been shorter term (i.e. certificates of deposit, regular savings accounts etc). This structure would impact net interest income favorably in a decreasing rate environment, assuming a normally shaped yield curve, as the rates on interest bearing liabilities would decrease more rapidly than rates on the interest earning assets.  Conversely, in an increasing rate environment, assuming a normally shaped yield curve, net interest income would be impacted unfavorably as rates on interest earning assets would increase at a slower rate than rates on interest bearing liabilities.

Since 2000 it has been the Company’s strategic objective to change the repricing structure of its interest-earning assets from longer term to shorter term to better match the structure of our interest bearing liabilities and therefore reduce the impact interest rate changes have on our net interest income. Strategies employed to accomplish this objective have been to increase the originations of variable rate commercial loans and shorter term consumer loans and to sell longer term mortgage loans. The percentage of consumer and commercial loans to total loans has increased from 35% at the end of 2000 to 44% currently. On the liability side of the balance sheet, the Company is employing strategies to increase the balance of core deposit accounts such as low cost checking and money market accounts. The percentage of core deposits to total deposits has increased from 33% to 36% over this time period. These are ongoing strategies that are dependent on current market conditions and competition.

During the first three months of 2006, in keeping with its strategic objective to reduce interest rate risk exposure, the Company also sold $4.7 million of long term fixed rate loans that had been held for sale, which reduced potential earning assets and therefore had a negative impact on net interest income. This was offset, in the short term, by recognizing a gain on the sale of these loans of $97,000 in the first three months of this year.

10



Recent increases in short-term interest rates, as a result of increases in the Federal Funds rate by the Board of Governors of the Federal Reserve System, without a corresponding increase in long-term interest rates will result in an increase in interest expense and a reduction in net interest income in 2006. The effect of the flattening yield curve is to increase our cost of funds at a faster rate than our yield on loans and investments, due to the longer-term nature of our interest earning assets. In 2006, as we increase our investment in business-related loans, which are considered to entail greater risks than one-to-four-family residential loans, in order to help offset the pressure on our net interest margin, our provision for loan losses may increase to reflect this increased risk.

The Company converted to a public company at the end of 1999, and at the end of 2000 bought a $200 million thrift for stock. Since that time the Company has been buying back the Company’s stock to manage capital levels and enhance earnings per share. During the first three months of 2006, the Company used $1.3 million for this purpose, thereby reducing earning assets from where they otherwise would have been and correspondingly reducing net interest income.

On September 16, 2005 the Bank purchased certain assets totaling $106 million and   assumed certain liabilities totaling $96.6 million representing the operations of Fidelity Federal Savings Bank (“Fidelity”) located in Marion, Indiana for $20 million in cash. The assets purchased included residential real estate mortgage loans of $55.0 million, consumer loans of $14.0 million, commercial real estate loans of $9.2 million and commercial business loans of $3.6 million. The liabilities assumed included total deposits of $75.9 million (including $23.5 million core savings and transaction accounts) and Federal Home Loan Bank advances of $20.5 million.

Results of operations also depend upon the level of the Company’s non-interest income, including fee income and service charges, and the level of its non-interest expense, including general and administrative expenses. In addition to the Fidelity acquisition, the Company expanded through the addition of a new branch office that opened in June 2005 located in Syracuse, Indiana in Kosciusko County and the recent purchase of land in Madison County in preparation for possible expansion towards the greater Indianapolis area. In addition, it is anticipated that construction will begin on a new branch in Elkhart County later in the year. The Company also continues to work toward the development of an Investment Management and Private Banking Division in order to better service clients with more specialized financial needs. The intent of all these initiatives is to increase income over the long term. However, on a short term basis, expenses relating to the new branches and a new division will have the affect of increasing non-interest expense with no immediate offsetting income.

Financial Condition

Assets totaled $963.7 million at March 31, 2006, a decrease from December 31, 2005 of $8.2 million, or .8%. Gross loans, excluding loans held for sale, decreased $5.1 million, or .6%.  Consumer loans decreased $1.2 million or .6%, and commercial loans decreased $1.6 million, or 1.2%, while residential mortgage loans held in the portfolio decreased $4.4 million, or .9%. Residential mortgage loans held for sale decreased $327,000 and mortgage loans sold during the quarter totaled $4.7 million compared to $4.3 million sold in the first quarter of last year. First quarter seasonality (traditionally lower loan production activity) and higher than normal paydowns are the primary reasons for the decreased loan balances. Currently, loan production in all types is increasing from levels in the first quarter, which indicates an improved second quarter for loan growth. Investment securities available for sale increased $1.1 million or 2.8% in order to maintain liquidity targets set by the Board of Directors.

11



Premises and equipment increased $392,000 or 2.8% due to the purchase of land for the purpose of building a branch office in Madison County in the yet to be determined future.

Allowance for loan losses was $8.0 million at March 31, 2006, which is $71,000 less than the level at December 31, 2005. Net charge-offs for the quarter ended March 31, 2006 were $464,000 or .22% of average loans on an annualized basis compared to $574,000, or .32% of average loans for the comparable period in 2005. As of March 31, 2006, the allowance for loan losses as a percentage of non-performing loans and total loans was 124.7% and .97%, respectively, compared to 109.7% and .98%, respectively at December 31, 2005.

Total deposits were $705.0 million at March 31, 2006, an increase of $20.4 million, or 3.0% from the level at December 31, 2005. This increase was due primarily to growth in core demand and savings deposits of $21.7 million, growth in retail certificates of deposit of $7.5 million and increased brokered deposits of $2.7 million. These increases were partially offset by decreases in public funds of $10.0 million and money market accounts of $1.5 million. These public deposits are continuously bid out by the various public entities in our markets and the loss of deposits in the first quarter is more cyclical in nature and does not represent a loss of accounts. The increase in deposits and reduction in loan balances has enabled us to reduce borrowings in the first quarter of 2006 by $29.9 million to $157.9 million or 16.0% at March 31, 2006 from $187.8 million at December 31, 2005 due to the payment of several maturing and variable rate overnight FHLB advances.

Stockholders’ equity was $88.9 million at March 31, 2006, an increase of $65,000, or .1% from December 31, 2005. Net income of $1.6 million, Employee Stock Ownership Plan (ESOP) shares earned of $170,000, RRP shares earned of $38,000 and options exercised netting $290,000 were partially offset by the repurchase of 59,000 shares of common stock for $1.3 million and dividend payments of $637,000. Also, unrealized loss on securities available for sale increased $100,000 from $375,000 at December 31, 2005 to $475,000 at March 31, 2006.

12



Comparison of the Operating Results for the Three Months Ended March 31, 2006 and 2005

Net income for the first quarter ended March 31, 2006 was $1.6 million, or $0.37 for basic and $0.36 for diluted earnings per share, the same as the first quarter in 2005. Annualized return on assets was .65% and return on average tangible equity was 8.32% for the first quarter of 2006 compared to .77% and 7.39% respectively, for the same period last year.

Net interest income before the provision for loan losses increased $357,000 or 5.3% from $6.7 million for the three months ended March 31, 2005 to $7.0 million for the three months ended March 31, 2006. The primary reason for the increase was the $109.2 million, or 14.2%, increase in average interest earning assets (mainly due to the Fidelity Federal purchase in September 2005), which was partially offset by a 27 basis point decrease in the net interest margin, reflecting the Bank’s liability sensitive nature and the continuing increase in short term interest rates.

The provision for loan losses for the first quarter of 2006 was $393,000, down from $444,000 for last year’s comparable period. This decrease was due to decreased net charge-offs, improving delinquency trends and lower loan balances. Non-performing loans to total loans at March 31, 2006 were .79% compared to .90% at December 31, 2005.  Non-performing assets to total assets were .94% at March 31, 2006 compared to 1.03% at December 31, 2005.

Non-interest income increased $128,000 to $1.7 million for the three months ended March 31, 2006 compared to $1.5 million for the same period in 2005. The increase was primarily due to increased service fees on transaction accounts.

Non-interest expense increased $672,000 or 12.1% to $6.2 million for the three months ended March 31, 2006 compared to $5.5 million for the same period in 2005. The increase was due primarily to increased salaries and benefits, which increased $343,000 due to annual salary adjustments, increased health insurance costs and increased staffing for the two new branches opened in 2005. Professional fees increased $48,000, primarily due to costs related to regulatory compliance requirements. Other expenses increased $194,000, primarily due to a $60,000 increase in real estate owned (REO) expenses due to more repossessed properties, and other general and administrative expense increases related to the opening of the new branches.

Income tax expense decreased $90,000 for the three months ended March 31, 2006 compared to the same period in 2005 due to less taxable income. The effective tax rate decreased from 27.5% to 25.0% due to an increased percentage of low income housing tax credits to taxable income when comparing the first quarter of 2005 and the first quarter of 2006, respectively.

13



Liquidity and Capital Resources

The standard measure of liquidity for savings associations is the ratio of cash and eligible investments to a certain percentage of the net-withdrawable savings accounts and borrowings due within one year.  As of March 31, 2006, Mutual Federal had liquid assets of $59.2 million and a liquidity ratio of 6.87%. It is anticipated that this level of liquidity will be adequate for the remainder of 2006.

ITEM 3 - Quantitative and Qualitative Disclosures about Market Risk

Presented below as of March 31, 2006 and 2005 is an analysis of Mutual Federal’s interest rate risk as measured by changes in Mutual Federal’s net portfolio value (“NPV”) assuming an instantaneous and sustained parallel shift in the yield curve, in 100 basis point increments.

March 31, 2006

Net Portfolio Value

 

 

 

 

 

 

 

 

 

 

 

NPV as % of PV of Assets

 

 

 

 

 

 

 

 

 

 

 

 


 

Changes In Rates

 

$ Amount

 

$ Change

 

% Change

 

NPV Ratio

 

Change

 


 


 


 


 


 


 

+200 bp

 

 

70,619

 

 

-25,808

 

 

-27

%

 

7.56

%

 

-237 bp

 

+100 bp

 

 

84,163

 

 

-12,264

 

 

-13

%

 

8.83

%

 

-110 bp

 

      0 bp

 

 

96,427

 

 

 

 

 

 

 

 

9.93

%

 

 

 

-100 bp

 

 

104,687

 

 

8,260

 

 

9

%

 

10.62

%

 

+69 bp

 

-200 bp

 

 

105,548

 

 

9,122

 

 

9

%

 

10.62

%

 

+69 bp

 

March 31, 2005

Net Portfolio Value

 

 

 

 

 

 

 

 

 

 

 

NPV as % of PV of Assets

 

 

 

 

 

 

 

 

 

 

 

 


 

Changes In Rates

 

$ Amount

 

$ Change

 

% Change

 

NPV Ratio

 

Change

 


 


 


 


 


 


 

+200 bp

 

 

91,022

 

 

-17,598

 

 

-16

%

 

10.90

%

 

-164 bp

 

+100 bp

 

 

101,526

 

 

-7,094

 

 

-7

%

 

11.93

%

 

-62 bp

 

      0 bp

 

 

108,619

 

 

 

 

 

 

 

 

12.55

%

 

 

 

-100 bp

 

 

113,926

 

 

5,307

 

 

5

%

 

13.00

%

 

+45 bp

 

-200 bp

 

 

106,614

 

 

-2,006

 

 

-2

%

 

12.17

%

 

-38 bp

 

The analysis at March 31, 2006, indicates that there have been no material changes in market interest rates for Mutual Federal’s interest rate sensitivity instruments which would cause a material change in the market risk exposures that effect the quantitative and qualitative risk disclosures as presented in item 7A of the Company’s Form 10-K for the period ended December 31, 2005.

ITEM - 4 Controls and Procedures.

An evaluation of the Company’s disclosure controls and procedures (as defined in Rule 13a -15(c) under the Securities Exchange Act of 1934 (the “Act”) was carried out, as of March 31, 2006, under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and several other members of the Company’s senior management. The Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2006, the Company’s disclosure controls and procedures were effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Act is (i) accumulated and communicated to the Company’s management (including the Chief Executive Officer and the Chief Financial Officer) in a timely manner, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. There were no changes in our internal control over financial reporting (as defined in Rule 13a – 15(f) under the Act) that occurred during the quarter ended March 31, 2006, that has materially affected, or is likely to materially affect our internal control over financial reporting.

The Company does not expect that its disclosure controls and procedures and internal control over financial reporting will prevent all errors and all fraud. A control procedure, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control procedure are met. Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns in controls or procedures can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any control procedure also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control procedure, misstatements due to error or fraud may occur and not be detected.

14



PART II.

 

OTHER INFORMATION

 

 

 

Item 1.

 

Legal Proceedings

 

 

 

 

 

 None.

 

 

 

Item 1A.

 

Risk Factors

 

 

 

 

 

There are no material changes to the risk factors disclosed in the Company’s Form 10-K for the year ended December 31, 2005.

 

 

 

Item 2.

 

Unregistered sales of Equity Securities and Use of Proceeds

 

 

 

 

 

On December 22, 2004 the Company’s Board of Directors authorized management to repurchase an additional 10% of the Company’s outstanding stock, or approximately 470,000 shares over a twelve-month period.  Information on the shares purchased during the first quarter of 2006 is as follows:


 

 

Total Number of
Shares Purchased

 

Average Price
Per Share

 

Total Number of
Shares Purchased
As Part of Publicly
Announced Plan

 

Maxiumum Number of
Shares that May Yet
Be Purchased
Under the Plan

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

304,569

(1)

January 1, 2006 - January 31, 2006

 

 

 

 

 

 

 

 

 

 

 

304,569

 

February 1, 2006 - February 28, 2006

 

 

35,000

 

 

21.70

 

 

35,000

 

 

269,569

 

March 1, 2006 - March 31, 2006

 

 

23,742

 

 

20.98

 

 

23,742

 

 

245,827

 

 

 



 



 



 

 

 

 

 

 

 

58,742

 

$

21.41

 

 

58,742

 

 

 

 

 

 



 



 



 

 

 

 



(1) Amount represents the number of shares available to be repurchased under the plan as of December 31, 2005


Item 3.

 

Defaults Upon Senior Securities.

 

 

 

 

 

None.

 

 

 

Item 4.

 

Submission of Matters to Vote of Security Holders.

 

 

 

 

 

None.

 

 

 

Item 5.

 

Other Information.

 

 

 

 

 

None.

15



Item 6.

 

Exhibits.

 

 

 

 

 

 

(a)

Exhibits

 

 

 

 

 

 

 

Exhibit 31.1 – Rule 13a – 14(a) Certification – Chief Executive Officer

 

 

 

 

 

 

 

Exhibit 31.2 – Rule 13a – 14(a) Certification – Chief Financial Officer

 

 

 

 

 

 

 

Exhibit 32 – Section 1350 - Certificate of the Chief Executive Officer and Chief Financial Officer

16



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

MutualFirstFinancial, Inc.

 

 

 

 

 

 

Date: May 10, 2006

By:

/s/ David W. Heeter

 

 


 

 

David W. Heeter

 

 

President and Chief Executive Officer

 

 

 

 

 

 

Date: May 10, 2006

By:

/s/ Timothy J. McArdle

 

 


 

 

Timothy J. McArdle

 

 

Senior Vice President and Treasurer

17