Rurban Financial Corp. Reports 2011 Full Year and Fourth Quarter Results


DEFIANCE, Ohio, Feb. 1, 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 fourth quarter and fiscal year ended December 31, 2011.

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 year ended December 31, 2011, Rurban reported net income of $2.1 million, or $0.42 per diluted share, compared to a net loss of $15.6 million, or $(3.21) per diluted share for the year ended December 31, 2010. Net income for the fourth quarter of 2011 was $675,000, or $0.14 per diluted share, compared to $602,000, or $0.12 per diluted share, for the third quarter of 2011, and a loss of $6.6 million, or $(1.35) per diluted share, for the 2010 fourth quarter.

Earnings from operations exclude one-time or non-core items, primarily related to the June 2010 termination of the proposed spinoff and merger of RDSI with New Core Holdings. These non-core or one-time items include the following:

Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures
  Three Months Ended Twelve Months Ended
($ in Thousands) Dec. 2011 Sept. 2011 Dec. 2010 Dec. 2011 Dec. 2010
GAAP Earnings $ 675 $ 602 $ (6,584) $ 2,066 $ (15,613)
Net securities gains -- -- 1 (788) (525)
Loss on sales of assets 46 27 41 333 200
OREO writedown 214 -- 757 214 972
Net charges at RDSI related to termination of merger 381 -- 6,273 (138) 16,259
Total non-core items 641 27 7,071 (379) 16,907
Applicable income tax effect on non-core items (218) (9) (2,404) 129 (5,748)
After-tax non-core items $ 423 $ 18 $ 4,667 $ (250) $ 11,158
Core Earnings from Operations $ 1,098 $ 620 $ (1,917) $ 1,816 $ (4,455)
Core Earnings per Diluted Share $ 0.23 $ 0.13 $ (0.39) $ 0.37 $ (0.92)

Excluding a net one-time gain of $250,000 after tax in 2011 and a net charge of $11.2 million after tax in 2010, Rurban reported earnings from operations of $1.82 million in 2011, or $0.37 per diluted share, compared to a 2010 net loss from operations of $4.46 million, or $(0.92) per diluted share. For the fourth quarters of 2011 and 2010, excluding after-tax non-core charges of $423,000 and $4.67 million, respectively, earnings from operations were $1.1 million, or $0.23 per diluted share, compared to a loss of $1.9 million, or $(1.35) per diluted share, for the 2010 fourth quarter. Net income for the third quarter of 2011 was $602,000, or $0.12 per diluted share, with virtually no one-time items. (A detailed reconciliation of GAAP to core earnings can be found in the financial tables.)

Key items for the 2011 fourth quarter and full year include:

  • Net income improvement of $17.7 million year over year; earnings from operations ("core earnings") improvement of $6.3 million; and pre-tax, pre-provision core earnings improvement of $2.4 million compared to full-year 2010.
     
  • Net interest income on a fully tax equivalent (FTE) basis benefited from lower funding costs and a boost from a deleveraging transaction completed in June 2011. For 2011, the net interest margin (FTE) was 3.81 percent, up 14 basis points from 2010.
     
  • Core noninterest income declined by $8.7 million year over year, impacted in 2011 by the volatility of the mortgage market and the loss of RDSI data processing fee income. Wealth management and customer service fees have provided ongoing stability to fee income, totaling $5.1 million in 2011, substantially unchanged from 2010.
     
  • 2011 mortgage loan originations were only modestly below the record 2010 level. However, lower loan sales and spreads, in addition to higher OMSR valuation adjustments and amortization, lowered net mortgage banking revenue by 44 percent year over year: $2.7 million in 2011 versus $4.7 million in 2010.
     
  • Excluding one-time charges, corporate-wide expenses declined $10.2 million year over year both as a result of the downsizing of RDSI and from efficiencies implemented at State Bank. Full-time equivalent employees declined by 32, or 13 percent, since December 31, 2010.
     
  • Asset quality has improved year over year, but suffered a modest setback compared to third quarter 2011. Nonperforming assets declined 25 percent, to $11.1 million, or 1.77 percent of total assets over the past twelve months. Costs associated with credit administration and OREO declined by $0.75 million. Including provisions and one-time items, the total savings from credit improvements at State Bank were nearly $7 million in 2011.
     
  • The Bank remains well-capitalized. On a consolidated level, Rurban's tangible leverage improved by 76 basis points over the course of the year. At 4.93 percent, it remains a focus of management attention.
     
  • Loan growth of $14.7 million in 2011, or 3.5 percent, reflects a solid performance in a slowly recovering economy and a competitive banking environment.

Mark Klein, President and Chief Executive Officer of Rurban Financial Corp., stated, "Our profit potential is emerging more clearly as we resolve several of the ancillary issues that have impacted our performance and competed for our attention. Net income has remained in positive territory throughout the year, while operating earnings have been accelerating. Much has come together for us in the fourth quarter of 2011. Mortgage banking originations approached the record levels we reported for 2010, and RDSI revenue has substantially stabilized. We have a stronger, cleaner balance sheet, and we are seeing the results of our year-long focus on efficiency improvements. In the last quarter alone, our efficiency ratio improved by more than eight percentage points, to 74.7 percent. 

"We made important progress during 2011 resolving the issues at RDSI, our data services operation. Over the past twelve months, we reduced noninterest expenses by nearly $15 million to align with revenues now derived almost exclusively from item processing. With the distractions of downsizing behind us, and a leaner more focused team, we are better positioned to capitalize on opportunities related specifically to item processing, where RDSI has a strong competency and a distinct market advantage.

"There are still operating improvements to be achieved throughout our organization, but the urgency is diminished following our major 2011 cost-saving initiatives, including approximately $2 million of savings at State Bank. Revenue growth has become increasingly important as we identify opportunities that exist within our customer base, and devise strategies to enhance cross-sell and profit per household.

"We have been quite successful this past year with our new jumbo residential loan product that we introduced to our highly qualified private banking clients. We retained over $20 million of these and other variable-rate mortgages in our portfolio, which has more than offset the anticipated roll-off of residential mortgages during 2011. We continue to sell the remainder of our loan production into the secondary markets, which amounted to $198 million in 2011. Still, we are somewhat disappointed that the superb achievements of our mortgage lenders have been masked by the volatility of the marketplace. While our mortgage banking activities generated nearly $2.7 million of net revenue in 2011, our full profit potential was compromised by the declining interest rate environment and the refinancing frenzy. We are hopeful that mortgage rates have finally bottomed out, and a more stable environment going forward will allow mortgage banking revenues to more closely reflect our strong activity levels. There are additional benefits to our mortgage banking initiative as we've added a sizeable number of new households to our customer base, providing us with an opportunity to introduce the full platform of State Bank services.

"Over the past twelve months, our ongoing focus on asset quality has reduced nonperforming assets by more than 25 percent. Costs associated with the administration and resolution of these problem assets have continued to decline, providing a substantial boost to 2011 earnings.

"The totality of these successful initiatives has had a favorable impact on our bank regulatory capital ratios, where the cushion above "well-capitalized" levels continues to grow. On a consolidated basis, the impact on leverage of the recent charge-offs is diminishing, with tangible equity benefiting disproportionately following the write off of RDSI goodwill, which, with the fourth quarter charge of $380,000, is now entirely off our balance sheet. There is still room for improvement on all fronts -- as there always is and will be -- but the message for 2012 is definitely more positive than we have felt for the past eighteen months."

RESULTS OF OPERATIONS

Consolidated Revenue

Total revenue, consisting of net interest income (FTE) and noninterest income, was $35.1 million in 2011, down $6.3 million, or 15.2 percent, from the prior-year twelve month period. For the fourth quarter of 2011, total revenue was $8.8 million, a decline of $1.5 million, or 14.6 percent, from the $10.3 million reported for the 2010 fourth quarter. The lower level of revenue for the year and the fourth quarter versus comparable 2010 periods relates primarily to the loss of RDSI's data processing business.

Net interest income (FTE) for 2011 was $21.3 million, up $0.54 million, or 2.6 percent, compared to 2010. The net interest margin (FTE) was 3.81 percent for 2011 compared to 3.67 percent for the 2010 twelve-month period; the 14 basis point, or 3.8 percent, improvement resulted from a 46 basis point decrease in the cost of interest-bearing liabilities, partially offset by a 34 basis point decline in the yield on earning assets. Year over year, average earning assets declined $6.5 million, or 1.2 percent.

Although Rurban's funding mix has been improving on a quarterly basis, the deleveraging transaction completed in June of 2011 enabled Rurban to further reduce its higher-cost borrowings. In a series of transactions, State Bank sold $43 million of investment securities with a weighted average yield of 3.97 percent, recognizing a $1.9 million gain on sale. Proceeds were applied to pay down $32.0 million of borrowings ($30 million of repos and $2 million of FHLB advances) with a weighted average rate of 4.64 percent. The prepayment penalty for the pay down was $1.1 million. Thus, in addition to margin improvement, the net one-time gain from the deleveraging was $0.79 million.

Net interest income (FTE) for the fourth quarter of 2011 was $5.4 million, up $79,000, or 1.5 percent, from the fourth quarter of 2010. This growth was derived from an 11 basis point, or 2.9 percent, improvement in the net interest margin (FTE), to 3.87 percent, partially offset by a $7.6 million, or 1.35 percent, decline in average earning assets. For the fourth quarter of 2011, average earning assets comprised 87 percent of average assets compared to 82 percent for the prior-year fourth quarter. Compared to the third quarter, net interest income (FTE) declined 2.0 percent from the impact of an eleven basis point, or 2.8 percent, decline in the net interest margin (FTE) partially offset by a 0.8 percent growth in average earning assets.

Noninterest Income

Noninterest income was $13.9 million for the year ended December 31, 2011, a decline of $7.0 million, or 33.4 percent, from the $20.8 million reported for 2010. Excluding non-core items totaling 2.1 million and $0.33 million in 2011 and 2010, respectively, 2010 noninterest income from operations was $11.8 million, a decline of $8.7 million from the prior year. The following table provides a reconciliation of core and non-core items to noninterest income on a GAAP basis:

Reconciliation of Noninterest Income from Core to GAAP            
               
   Three Months Ended Twelve Months Ended
Noninterest Income*: (000's) Dec. 31, 
2011
Sept. 30,
2011
June 30,
2011
March 31,
2011
Dec. 31,
2010
 Dec. 31,
2011
Dec. 31, 
2010
               
Data service fees 671 743 785 912 1,054 3,111 9,736
Trust fees 623 629 669 695 664 2,616 2,548
Customer service fees 647 664 640 581 615 2,531 2,461
Gain on sale of mortgage & OMSR's 1,529 1,101 565 425 1,840 3,620 4,494
Gain on sale of non-mortgage loans 127 -- 38 43 74 208 307
Mortgage loan servicing fees, net (88) (25) 123 139 (59) 149 191
OMSR valuation adjustment (221) (771) (127) -- 660 (1,119) 85
Other income 180 161 174 168 200 684 672
Core noninterest income 3,468 2,502 2,867 2,963 5,048 11,800 20,494
Non-core items:              
               
Contract buyout (2) -- -- (519) -- -- (519) --
Net gain/(loss) on sales of securities (1) -- -- (1,871) -- 1 (1,871) (451)
Investment securities recoveries (1) -- -- -- -- -- -- (74)
Loss on sale or disposal of assets (1) 46 27 160 100 40 333 200
Non-core noninterest income 46 27 (2,230) 100 41 (2,057) (325)
Total Noninterest Income (GAAP) 3,423 2,475 5,097 2,863 5,007 13,857 20,819
     
*Line items identified as (1) are reported in the financial statements of State Bank, while items identified as a (2) are part of RDSI    

Among major non-core items, the $1.87 million gain on the sale of securities that originated as part of the deleveraging strategy accounted for the majority of 2011 non-core items; it was partially offset by a prepayment penalty of $1.08 million, resulting in a net gain of $0.79 million. 

With respect to operating income, the loss of RDSI's data processing fee income accounted for a $6.6 million decline in recurring fee income compared to 2010. The remaining $2.1 million decline reflects a lower level of mortgage banking revenue, both from a lower gain on mortgage sales and a more volatile mortgage banking environment that impacted servicing fee revenue. For the fourth quarter of 2011, core noninterest income was $3.47 million. Compared to the year-ago fourth quarter, core noninterest income declined $1.6 million or 31.3 percent.

Despite the loss of data processing fees, Rurban remains highly diversified for a bank of its asset size. Core noninterest income contributed 39.2 percent of 2011 core revenue; this compares to a 48.8 percent contribution for 2010.

Data Services           
($000) 4Q 2011 3Q 2011 2Q 2011 1Q 2011 4Q 2010
Data Processing & Network Services 320 292 302 367 451
Payment Solutions 720 784 823 927 1,008
Contract Buyout     519    
RDSI Gross Revenue 1,040 1,076 1,644 1,294 1,459
Less: Intercompany (369) (333) (340) (382) (405)
Net Data Services Fees $ 671 $ 743 $ 1,304 $ 912 $ 1,054

Gross revenue generated by RDSI, including services provided to Rurban/State Bank was $1.04 million for the fourth quarter of 2011, virtually unchanged from the previous quarter, but lower by $0.42 million compared to the year-ago fourth quarter where data processing clients were still deconverting. Net data services fees, excluding Rurban/State Bank intercompany transactions, were $0.67 million in the fourth quarter of 2011, down $0.38 million from the year-ago quarter.

Mortgage Banking              
  Three Months Ended Twelve Months Ended
($000s) Dec. 31,
2011
Sept 30,
2011
June 30,
2011
March 31,
2011
Dec. 31,
2010
Dec. 31,
2011
Dec. 31,
2010
Mortgage originations 85,114 68,989 38,099 28,005 90,268 220,208 239,162
Mortgage sales 81,046 56,438 30,017 29,999 79,059 197,800 226,243
Mortgage servicing portfolio 402,062 370,033 351,888 341,600 328,435 402,062 328,435
Mortgage servicing rights 2,820 2,709 3,294 3,316 3,190 2,820 3,190
               
Mortgage servicing revenue:              
Loan servicing fees 242 226 217 209 191 894 608
Less: OMSR amortization 329 251 94 70 250 745 484
Net administrative fees (88) (25) 123 139 (59) 149 124
Less: OMSR valuation adj. 221 771 127 -- (660) 1,119 (85)
          Net loan servicing fees (309) (796) (4) 139 601 (970) 209
Plus: Gain on sale of mortgages 1,529 1,101 565 425 1,840 3,620 4,494
Mortgage banking revenue, net $ 1,221 $ 305 $ 561 $ 564 $ 2,441 $ 2,651 $ 4,702

Rurban continues to aggressively seek mortgage originations throughout its Northwest Ohio and Northeast Indiana community franchise, as well as through its loan production office in Columbus, Ohio. For the twelve months of 2011, mortgage loan originations were $220.2 million, down $19 million, or 7.9 percent, from 2010's record level of $239.2 million. The fourth quarter in both years contributed to strong full-year performance, with $85.1 million of residential mortgage loans originated in the 2011 fourth quarter compared to $90.3 million in 2010, a decline of $5.2 million, or 5.8 percent. However, Rurban retained in portfolio over 10 percent of mortgage loan originations in 2011, or $22.4 million, primarily jumbo loans to highly-qualified private banking clients, while in 2010, Rurban retained $13 million, or 5.4 percent of originations; as a result, mortgages sold declined $28.7 million, or 12.7 percent. Reflecting a change in the mix of mortgage loans sold, spreads on both the servicing retained and the loans sold were lower in 2011 compared to 2010. Rurban retains servicing on conventional mortgages but sells its servicing on all other types of mortgages. These two factors – a 12.7 percent decline in loans sold and an eight percent decline in spread income – lowered the gain on mortgage loans sold by 19.4 percent to $3.6 million for 2011 compared to $4.5 million in 2010.

The loan servicing portfolio at year-end 2011 was $402.1 million, up $73.6 million, or 22.4 percent, from year-end 2010. As a result of volatile market conditions, however, with declining interest rates and a high level of refinancing activity, the capitalized value of servicing rights declined 11.6 percent during the course of the year, to $2.8 million. Loan servicing fees, which average 25 basis points of the average servicing portfolio, were $0.89 million, up 47.2 percent from the $0.61 million reported in 2010. However, higher amortizations and valuation adjustments reduced the cash value of servicing fees to a negative $0.97 million in 2011 compared to income of $0.21 million in 2010, a negative swing of $1.18 million. Still, Rurban posted net mortgage banking revenue, consisting of gains on mortgage loan sales plus net servicing fees, of $2.65 million for 2011. Compared to 2010, mortgage banking revenue declined $2.1 million, or 43.6 percent, from the $4.7 million reported in 2010.

Loan Loss Provision

The loan loss provision was $2.0 million for 2011, a decline of $8.6 million from 2010. Excluding the $3 million provision related to an RDSI loan charged off in 2010, the provision declined $5.6 million, or 73.7 percent. The decreased provision expense reflects a 35 percent decline in nonaccruing loans over the past twelve months, and lower net charge-offs. The loan loss reserve at year-end 2011 was 1.48 percent of total loans, providing 82 percent coverage of nonaccruing loans at December 31, 2011; this compares to reserve coverage of 55 percent at year-end 2010. Nonaccruing loans declined by $4.3 million year over year, while net charge-offs, excluding the RDSI loan, declined by $5.4 million. For the fourth quarter of 2011, the $0.3 million provision compares to net charge-offs of like amount. For the fourth quarter of 2010, the provision was $1.8 million compared to net charge-offs of $1.5 million.

Noninterest Expense

Noninterest expense for 2011 was $29.6 million, a decline of $22.7 million, or 43.3 percent, from the $52.3 million reported for the 2010 period. Non-core expenses reported during the twelve months of 2011 were substantially reduced from 2010 levels: $1.7 million in 2011 compared to $14.1 million for the 2010 twelve-month period. Excluding these one-time or non-core items, noninterest expense from operations was $28.0 million in 2011, a decline of $10.2 million, or 26.8 percent. The following table provides a reconciliation of core and non-core items to noninterest expense on a GAAP basis.

Reconciliation of Noninterest Expense from Core to GAAP            
               
  Three Months Ended Twelve Months Ended
Noninterest Expense*: ($000s) Dec. 31,
2011
Sept. 30,
2011
June 30,
2011
March 31,
2011
Dec. 31,
2010
Dec. 31,
2011
Dec. 31,
2010
               
Salaries and employee benefits 3,488 3,583 3,573 3,530 3,868 14,174 17,933
Occupancy & equipment expense 1,240 1,258 1,235 1,295 1,544 5,028 8,607
FDIC Insurance expense 191 145 254 318 461 908 1,137
Data processing fees 131 158 192 144 108 625 743
Professional fees 493 377 577 474 722 1,920 2,545
Credit administration and OREO exp. 172 146 94 150 378 562 1,317
Employee expense 113 143 172 96 163 524 818
Other intangible amortization expense 157 185 197 197 200 737 801
Other expenses 783 828 1,021 856 1,431 3488 4,306
               
Core Noninterest Expense $ 6,768 $ 6,823 $ 7,315 $ 7,060 $ 8,875 $ 27,966 $ 38,207
               
Non-Core Items              
               
OREO Impairment (1) 214 -- -- -- 757 214 972
Goodwill Impairment (2) 381 -- -- -- 6,273 381 6,273
Hardware impairment/ write-off (2) -- -- -- -- -- -- 2,792
Software impairment/ write-off (2) -- -- -- -- -- -- 3,247
FHLB/Repo Prepayment Penalties (1) -- -- 1,083 -- -- 1,083 --
Contract write-off (2) ** -- -- -- -- -- -- 193
New Core Loan write-off (2) ** -- -- -- -- -- -- 624
Non-Core Noninterest Expense 595 -- 1,083 -- 7,030 1,678 14,101
               
Noninterest Expense (GAAP) $ 7,363 $ 6,823 $ 8,398 $ 7,060 $ 15,905 $ 29,644 $ 52,308
               
* Line items identified as (1) are reported in the financial statements of State Bank, while items identified as a (2) are part of RDSI    
** Items marked with double asterisks were included in Other Expense              

In addition to the $1.08 million prepayment penalty arising from the deleveraging transaction in June 2011, 2011 non-core charges were limited to $0.60 million of goodwill and OREO impairments recorded in the fourth quarter of 2011. This compares to $14.1 million of 2010 charges, of which RDSI accounted for $13.1 million.

Approximately half of the $10.2 million of 2011 operational savings reflect the continued downsizing of RDSI in response to the loss of its data processing business. Of the 32 FTE total staff reductions in 2011, 17 were from RDSI. More recent cost savings have been the result of efficiencies at the bank level; savings were derived in several areas, including employee and professional expenses, as well as from lower credit administration and OREO expense, which declined by $0.76 million over the past year. For the fourth quarter of 2011, noninterest expense from operations was $6.8 million, a decline of $2.1 million, or 23.7 percent, from the fourth quarter of 2010, and virtually unchanged from the third quarter of 2011. As a small community bank, State Bank is benefiting from FDIC premium reductions as a result of the Dodd-Frank legislation; the fourth quarter 2011 premium was $0.19 million, down $0.27 million from the year-ago quarter.

Balance Sheet

Total assets as of December 31, 2011 were $629.1 million, a decline of $31.2 million, or 5.0 percent, from year-end 2010. The deleveraging transactions completed during June of 2011 contributed to a $37 million decline in second quarter assets to $618.1 million, from $655 million at the March quarter-end. The investment securities portfolio declined $26.3 million, ending the June quarter at $108.5 million, while surplus cash declined by $27.6 million, to $10.5 million at June 30, 2011. Approximately $15 million of surplus cash was used to fund loan growth in the second quarter. Since June 30, 2011, Rurban's assets increased by $11.0 million. 

Loan Portfolio             
             
($ in Thousands) Dec. 2011 Sept. 2011 June 2011 March 2011 Dec. 2010 Variance YOY
Residential real estate $ 101,236 $ 98,772 $ 93,468 $ 93,122 $ 96,257  
HELOC 38,013 38,569 38,950 38,077 38,681  
Residential Real Estate 139,249 137,341 132,418 131,199 134,938 $ 4,311
% of Total 31.5% 31.3% 30.3% 31.1% 31.6% 3.2%
Construction 16,563 15,992 19,538 17,658 16,177  
Farmland 23,202 22,814 22,596 23,207 24,439  
Commercial RE – owner occupied 70,615 70,432 72,172 67,602 65,552  
Commercial RE – investor owned 90,896 89,772 90,460 87,833 86,956  
Commercial Real Estate 201,276 199,010 204,766 196,300 193,124 $ 8,152
% of Total 45.5% 45.3% 46.8% 46.5% 45.2% 4.2%
Total Real Estate-Related 340,525 336,351 337,184 327,499 328,062 $12,463
% of Total 77.0% 76.6% 77.1% 77.6% 76.7% 3.8%
Commercial & Industrial 73,770 72,622 70,741 67,551 69,510  
Agriculture 14,997 15,787 15,858 13,999 16,390  
Commercial, Non RE 88,767 88,409 86,599 81,550 85,900 $ 2,867
% of Total 20.0% 20.1% 19.8% 19.3% 20.1% 3.3%
Consumer 8,863 9,475 9,891 9,961 10,653  
Other 4,399 4,691 3,877 3,156 2,929  
Total Loans $ 442,554 $ 438,926 $ 437,551 $ 422,166 $ 427,544 $ 15,010
% of Total 100.0% 100.0% 100.0% 100.0% 100.0% 3.5%
Loans held for sale $ 5,238 $ 10,590 $ 7,211 $ 5,424 $ 9,055  

Total loans held for investment (HFI) were $442.6 million at December 31, 2011, compared to $427.5 million at the prior year-end, up $15.0 million, or 3.4 percent. Real estate loans accounted for the majority of growth, namely, commercial real estate ("CRE"), up $8.2 million, or 4.2 percent, and residential mortgages, up $4.3 million, or 3.2 percent. Commercial & Industrial ("C&I") loans increased by $2.9 million, or 3.3 percent.  

The Bank's loan portfolio is well-diversified. Approximately $201 million, or 45.5 percent, consists of commercial real estate loans, primarily owner-occupied CRE (16.0 percent of total loans) and investor-owned CRE (20.6 percent of total loans). Its portfolio of 1-4 family residential real estate loans (1st & 2nd) currently stands at $139 million, or 31.5 percent of total loans. This segment grew by approximately $4.3 million since December 31, 2010 primarily as a result of State Bank's successful initiative to cross-sell its jumbo mortgage product to its private banking clients.

Total deposits as of December 31, 2011 were $518.8 million, higher by $3.1 million than at year-end 2010. 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 $37.0 million since the prior-year fourth quarter; they now stand at $31.6 million.

Asset Quality

The quality of Rurban's loan portfolio has remained strong throughout the current credit cycle. Rurban continues to improve on its performance, reporting nonaccruing assets of $10.0 million for the current quarter, which were lower by $4.0 million, or 29.1 percent, than the prior year-end. Accruing restructured loans totaled $1.3 million, substantially unchanged from December 31, 2010. However, recent 30-89 day delinquencies increased by $1.2 million above the third quarter 2011 level, primarily from delinquent residential real estate loans; they now stand at $2.0 million compared to $1.6 million at year-end 2010.

Summary of Nonperforming Assets
($ in Thousands)          
Nonperforming Loan Category Dec. 2011 Sept. 2011 June 2011 March 2011 Dec. 2010
Residential RE loans 3,033 2,547 2,809 3,666 3,759
% of Total Res. RE loans 2.18% 1.85% 2.12% 2.79% 2.79%
Commercial RE loans 1,456 2,297 2,707 5,422 5,429
% of Total CRE loans 0.72% 1.15% 1.32% 2.76% 2.81%
Non-RE Commercial loans 3,475 2,466 2,507 2,950 3,032
% of Total Commercial, Non RE loans 3.93% 2.79% 2.89% 3.62% 3.53%
Consumer & Other 18 21 50 82 64
Total Nonaccruing Loans (1) 7,964 7,331 8,073 12,121 12,283
% of Total Loans 1.80% 1.67% 1.85% 2.87% 2.87%
Accruing Restructured Loans (2) 1,334 1,311 1,312 1,229 1,107
Loans 90+ days Past Due -- -- -- -- --
Total Nonperforming Loans $ 9,299 $ 8,642 $ 9,386 $ 13,350 $ 13,390
% of Total Loans 2.10% 1.97% 2.15% 3.16% 3.13%
OREO & Repossessed Vehicles 1,830 1,970 2,056 924 1,538
Total Nonperforming Assets $ 11,129 $ 10,612 $ 11,442 $ 14,273 $ 14,929
% of Total Assets 1.77% 1.70% 1.85% 2.18% 2.26%
(1) Includes $3.20 million of restructured loans on nonaccruing status at December 31, 2011.
(2) Accruing restructured loans at December 31, 2011 consist primarily of residential and commercial real estate loans that have been modified and are performing in accordance with those modified terms.

Progress with the resolution of CRE loans more than offset the recent setback with respect to residential and C&I nonaccruals, accounting for the majority of the year over year improvement in the nonaccrual portfolio. By year-end 2011, only 0.7 percent of CRE loans were on nonaccrual status compared to 2.81 percent at the prior year-end, an improvement of $4.0 million, or 72 percent. Currently, State Bank has only four nonperforming relationships that exceed $1.0 million; together, they account for $5.4 million, or 55 percent, of nonaccruing assets.

NONPERFORMING ASSET RECONCILIATION
                 
($ in Thousands)   December 31,
2011
  September 30,
2011
  June 30,
2011
  March 31,
2011
 
Beginning Balance   $ 10,612   $ 11,442   $ 14,273   $ 14,929  
Additions   2,258   432   289   1,076  
Returns to performing status   (169)   (206)   (352)   (83)  
Principal payments   (375)   (280)   (842)   (118)  
Sale of OREO/OAO   (358)   (246)   (416)   (1,014)  
Loan charge-offs   (648)   (527)   (1,593)   (639)  
Valuation write-downs   (214)   --   --   --  
Restructured Loan Activity   23   (1)   83   122  
Net Change   517   (828)   (2,831)   (656)  
Total   $ 11,129   $ 10,612   $ 11,442   $ 14,273  

Capitalization

As of December 31, 2011, the capital ratios of Rurban's banking subsidiary, State Bank, were all in excess of the regulatory thresholds for a "well-capitalized" institution. The Bank's Tier I Leverage ratio was 8.01 percent of total assets, a substantial improvement from the 6.90 percent reported at year-end 2010. The Total Risk-Based Capital ratio was 12.01 percent of risk-weighted assets, with the Tier 1 Risk-Based Capital ratio at 10.76 percent.

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 trust services, 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)
           
  December
2011
September
2011
June
2011
March
2011
December
2010
           
ASSETS          
Cash and due from banks $ 14,846,362 $ 13,764,025 $ 10,485,573 $ 38,090,470 $ 30,417,813
           
Investment Securities:          
Securities available for sale, at fair value  111,977,673  104,614,877  104,769,578  131,052,629  132,762,058
Non-marketable securities - FRB and FHLB Stock  3,685,100  3,748,250  3,748,250  3,748,250  3,748,250
           
Total investment securities  115,662,773  108,363,127  108,517,828  134,800,879  136,510,308
           
Loans held for sale  5,237,914  10,589,706  7,211,433  5,423,901  9,055,268
           
Loans, net of unearned income  442,554,386  438,926,037  437,550,602  422,166,393  427,544,414
Allowance for loan losses  (6,529,208)  (6,235,230)  (6,443,873)  (6,593,279)  (6,715,397)
           
Net loans  436,025,178  432,690,807  431,106,729  415,573,114  420,829,017
           
Premises and equipment, net  13,800,607  14,120,118  14,359,437  14,361,382  14,622,541
Purchased software  739,962  805,286  874,954  947,061  1,021,036
Cash surrender value of life insurance  12,223,931  12,133,693  12,041,915  11,951,006  13,211,247
Goodwill  16,353,082  16,733,830  16,733,830  16,733,830  16,733,830
Core deposits and other intangibles  1,848,550  2,005,945  2,190,707  2,387,920  2,585,132
Foreclosed assets held for sale, net  1,830,288  1,970,028  2,056,046  923,685  1,538,307
Mortgage servicing rights  2,819,939  2,709,222  3,294,494  3,316,228  3,190,389
Accrued interest receivable  1,635,322  2,061,201  1,958,748  2,363,645  2,068,965
Other assets  6,041,424  5,846,400  7,229,610  8,094,889  8,503,832
           
Total assets $ 629,065,332 $ 623,793,388 $ 618,061,304 $ 654,968,010 $ 660,287,685
           
           
           
LIABILITIES AND EQUITY          
Deposits          
Non interest bearing demand $ 65,963,133 $ 62,079,685 $ 59,650,822 $ 64,027,818 $ 62,745,906
Interest bearing demand  107,445,961  103,229,318  101,972,099  107,940,091  105,708,472
Savings  49,665,067  48,145,958  48,771,404  48,983,184  47,662,315
Money market  74,243,505  79,163,033  72,822,730  77,481,943  84,635,537
Time deposits  221,447,059  221,730,681  212,652,611  214,528,353  214,925,512
           
Total deposits  518,764,725  514,348,675  495,869,666  512,961,389  515,677,742
           
Notes payable  2,788,123  2,865,123  3,142,048  3,218,211  3,290,471
Advances from Federal Home Loan Bank  12,775,866  12,939,598  24,602,002  16,679,942  22,807,351
Fed funds purchased  --   --   2,000,000  --   -- 
Repurchase agreements  18,778,522  18,777,909  19,866,731  49,499,424  45,785,254
Trust preferred securities  20,620,000  20,620,000  20,620,000  20,620,000  20,620,000
Accrued interest payable  2,953,541  2,704,466  2,391,743  2,195,926  1,971,587
Other liabilities  4,051,301  3,985,333  3,555,204  3,528,328  4,111,182
           
Total liabilities  580,732,078  576,241,104  572,047,394  608,703,220  614,263,587
           
Equity          
Preferred stock  --   --   --   N/A   N/A 
Common stock   12,568,583  12,568,583  12,568,583  12,568,583  12,568,583
Additional paid-in capital  15,323,182  15,302,194  15,280,945  15,258,113  15,235,206
Retained earnings  20,867,671  20,192,317  19,589,825  18,813,030  18,802,106
Accumulated other comprehensive income  1,343,129  1,258,501  343,868  1,394,375  1,187,514
Treasury stock  (1,769,311)  (1,769,311)  (1,769,311)  (1,769,311)  (1,769,311)
           
Total equity  48,333,254  47,552,284  46,013,910  46,264,790  46,024,098
           
Total liabilities and equity $ 629,065,332 $ 623,793,388 $ 618,061,304 $ 654,968,010 $ 660,287,685
 
RURBAN FINANCIAL CORP.
CONSOLIDATED STATEMENTS OF OPERATION - (Unaudited)
               
  Three Months Ended Twelve Months Ended
Interest income December
2011
September
2011
June
2011
March
2011
December
2010
December
2011
December
2010
Loans              
Taxable  $ 6,171,295 $ 6,250,747 $ 6,170,234 $ 5,852,367 $ 6,396,391 $ 24,444,643 $ 25,838,773
Nontaxable  24,133  24,140  14,930  11,494  12,761  74,697  62,721
Securities              
Taxable   386,539  446,342  566,609  610,524  587,516  2,010,014  2,266,719
Nontaxable  169,622  171,739  301,556  335,969  339,436  978,886  1,395,143
Other   598  56  3  83  48  740  260
               
Total interest income  6,752,187  6,893,024  7,053,332  6,810,437  7,336,152  27,508,980  29,563,616
               
Interest expense              
Deposits  945,977  976,336  1,010,170  1,049,393  1,187,283  3,981,876  5,123,015
Other borrowings  22,416  24,691  24,457  24,629  19,043  96,193  120,188
Repurchase Agreements  70,413  71,900  344,215  425,519  435,234  912,047  1,731,227
Federal Home Loan Bank advances  76,823  79,033  113,379  133,016  220,712  402,251  1,093,659
Trust preferred securities  357,791  355,632  347,713  344,578  355,304  1,405,714  1,533,806
               
Total interest expense  1,473,420  1,507,592  1,839,934  1,977,135  2,217,576  6,798,081  9,601,895
               
Net interest income  5,278,767  5,385,432  5,213,398  4,833,302  5,118,576  20,710,899  19,961,721
               
Provision for loan losses   299,040  297,368  898,440  498,840  1,798,890  1,993,688  10,587,603
               
Net interest income after provision for loan losses  4,979,727  5,088,064  4,314,958  4,334,462  3,319,686  18,717,211  9,374,118
               
Noninterest income              
Data service fees  670,563  743,114  1,303,658  912,254  1,053,841  3,629,589  9,736,416
Trust fees  623,018  628,994  669,161  695,321  663,705  2,616,494  2,547,699
Customer service fees  646,579  663,691  640,151  580,942  614,572  2,531,363  2,460,733
Gain on sale of mortgage loans and OMSR's  1,529,365  1,100,557  565,049  425,130  1,839,977  3,620,101  4,493,671
Mortgage loan servicing fees, net  (308,414)  (795,995)  (4,042)  138,927  600,456  (969,524)  276,568
Gain on sale of non-mortgage loans  127,211  --   37,644  42,779  74,070  207,634  307,141
Net realized gain (loss) on sales of securities  --   --   1,871,387  --   (589)  1,871,387  450,885
Investment securities recoveries  --   --   --   --   --   --   73,774
Loss on sale or disposal of assets  (45,810)  (26,816)  (160,453)  (100,209)  (40,837)  (333,288)  (199,903)
Other income  180,150  161,377  174,410  167,682  201,435  683,619  671,839
               
Total non-interest income  3,422,662  2,474,922  5,096,965  2,862,826  5,006,630  13,857,375  20,818,823
               
               
Noninterest expense              
Salaries and employee benefits  3,487,829  3,582,982  3,573,103  3,530,106  3,867,605  14,174,020  17,932,196
Net occupancy expense  531,449  568,173  517,414  584,057  533,362  2,201,093  2,172,749
Equipment expense  708,653  689,662  717,826  711,051  1,010,194  2,827,192  6,433,537
FDIC insurance expense  191,471  145,261  253,939  317,639  461,153  908,310  1,137,615
Software impairment expense  --   --   --   --   --   --   4,892,231
Data processing fees  131,291  157,686  191,801  143,744  108,145  624,522  743,538
Professional fees  492,653  377,322  576,752  473,536  722,103  1,920,263  2,545,552
Marketing expense  92,743  89,192  89,892  55,976  125,754  327,803  455,967
Printing and office supplies  52,073  86,071  118,516  76,148  83,860  332,808  453,702
Telephone and communication  139,375  140,995  143,366  156,640  198,606  580,376  1,191,497
Postage and delivery expense  235,227  260,477  258,621  344,309  333,016  1,098,634  1,748,545
State, local and other taxes  76,893  102,577  133,988  143,568  424,838  457,026  543,673
Employee expense  113,393  143,355  171,801  95,884  163,407  524,433  818,375
Goodwill Impairment  380,748  --   --   --   4,680,960  380,748  4,680,960
Other intangible amortization expense  157,396  184,763  197,212  197,212  1,791,979  736,583  2,392,591
OREO Impairment  214,200  --   --   --   756,517  214,200  971,517
Other expenses  357,573  294,621  1,454,047  229,821  643,454  2,336,062  3,194,201
               
Total non-interest expense  7,362,967  6,823,137  8,398,278  7,059,691  15,904,953  29,644,073  52,308,446
               
Income (loss) before income tax expense  1,039,422  739,849  1,013,645  137,597  (7,578,637)  2,930,513  (22,115,505)
               
Income tax expense (benefit)  364,068  137,356  236,852  126,672  (994,341)  864,948  (6,502,295)
               
Net income (loss)  $ 675,354  $ 602,493  $ 776,793  $ 10,925  $ (6,584,296)  $ 2,065,565  $ (15,613,210)
               
Common share data:              
Basic earnings (loss) per common share  $ 0.14  $ 0.12  $ 0.16  $ 0.00  $ (1.35)  $ 0.42  $ (3.21)
Diluted earnings (loss) per common share  $ 0.14  $ 0.12  $ 0.16  $ 0.00  $ (1.35)  $ 0.42  $ (3.21)
Average shares outstanding:              
Basic: 4,861,779 4,861,779 4,861,779 4,861,779 4,861,779 4,861,779 4,861,779
Diluted: 4,861,779 4,861,779 4,861,779 4,861,779 4,861,779 4,861,779 4,861,779
 
RURBAN FINANCIAL CORP.
CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)
               
($ in thousands except per share data) Three Months Ended Twelve Months Ended
SUMMARY OF OPERATIONS December
2011
September
2011
June
2011
March
2011
December
2010
December
2011
December
2010
               
Net interest income  $ 5,279  5,385  5,213  4,833  5,119  20,711  19,962
Less: Non core item $ --  --   --   --   --   --   (130)
Tax-equivalent adjustment $ 100  101  163  179  181  543  751
Tax-equivalent net interest income (core) $ 5,379  5,486  5,376  5,012  5,300  21,254  20,583
Provision for loan loss  $ 299  297  898  499  1,799  1,994  10,588
Less: Non core RDSI item $ --  --   --   --   --   --   3,000
Core provision for loan loss $ 299  297  898  499  1,799  1,994  7,588
Noninterest income $ 3,423  2,475  5,097  2,863  5,007  13,857  20,819
Less: Non core items $ 46  27  (2,230)  100  41  (2,057)  (325)
Core noninterest income $ 3,468  2,502  2,867  2,963  5,048  11,800  20,494
Total revenue, tax-equivalent $ 8,801  7,961  10,473  7,875  10,307  35,111  41,401
Core revenue, tax-equivalent $ 8,847  7,988  8,243  7,975  10,348  33,054  41,077
Noninterest expense $ 7,363  6,823  8,398  7,060  15,905  29,644  52,308
Less: Non core items $ 595  --   1,083  --   7,030  1,678  14,101
Core noninterest expense $ 6,768  6,823  7,315  7,060  8,875  27,966  38,207
Pre provision pretax income (loss) $ 1,338  1,037  1,912  636  (5,780)  4,924  (11,528)
Core pre provision pretax income  $ 1,979  1,064  765  737  1,292  4,545  2,118
Pretax income (loss) $ 1,039  740  1,014  138  (7,579)  2,931  (22,116)
Net income (loss) $ 675  602  777  11  (6,584)  2,066  (15,613)
Core earnings (loss) after tax $ 1,098  620  20  77  (1,917)  1,815  (4,455)
               
PER SHARE INFORMATION:              
Basic & diluted earnings  $ 0.14 0.12 0.16 0.00 (1.35) 0.42  (3.21)
Core earnings  $ 0.23 0.13 0.00 0.02 (0.39) 0.37  (0.92)
Book value per common share  $ 9.94  9.78  9.46  9.52  9.47  9.94  9.47
               
PERFORMANCE RATIOS:              
Return on average assets  0.42% 0.38% 0.48% 0.01% (3.83%) 0.32% (2.32%)
Core return on average assets 0.69% 0.40% 0.01% 0.05% (1.12%) 0.28% (0.66%)
Return on average common equity 5.63% 5.12% 6.66% 0.09% (49.25%) 4.39% (27.26%)
Core return on avg. tangible common equity  14.99% 8.78% 0.29% 1.14% (27.60%) 6.55% (13.75%)
Earning asset yield 4.93% 5.07% 5.14% 5.04% 5.34% 5.03% 5.37%
Cost of interest bearing liabilities 1.15% 1.19% 1.39% 1.46% 1.59% 1.30% 1.76%
Core efficiency ratio  74.72% 83.10% 86.35% 86.05% 83.86% 82.38% 91.09%
Core noninterest expense/average assets 4.25% 4.35% 4.51% 4.27% 5.17% 4.35% 5.67%
Core noninterest income/operating revenue 39.41% 31.42% 27.37% 37.63% 48.98% 33.61% 49.50%
Net interest margin 3.80% 3.90% 3.71% 3.48% 3.63% 3.71% 3.54%
Tax equivalent effect 0.07% 0.08% 0.12% 0.13% 0.13% 0.10% 0.13%
Net interest margin - fully tax equivalent basis  3.87% 3.98% 3.83% 3.61% 3.76% 3.81% 3.67%
               
ASSET QUALITY RATIOS:              
Gross charge-offs $ 948  527 1,593 639 1,591 3,706 11,334
Recoveries $ 642  21  545  18  56  1,226  432
Net charge-offs $ 306  506 1,048 621 1,535 2,481 10,901
Nonaccruing loans/total loans 1.80% 1.67% 1.85% 2.87% 2.87% 1.80% 2.87%
Nonperforming loans/total loans 2.10% 1.97% 2.15% 3.16% 3.13% 2.10% 3.13%
Nonaccruing assets/ loans & OREO 2.20% 2.11% 2.30% 3.08% 3.22% 2.20% 3.22%
Nonperforming assets/total assets 1.77% 1.70% 1.85% 2.18% 2.26% 1.77% 2.26%
Allowance for loan loss/nonaccruing loans 81.98% 85.05% 79.82% 54.40% 54.67% 81.98% 54.67%
Allowance for loan loss/total loans 1.48% 1.42% 1.47% 1.56% 1.57% 1.48% 1.57%
Net loan charge-offs/average loans (ann.) 0.28% 0.46% 0.97% 0.59% 1.44% 0.57% 1.81%
Loan loss provision/net charge-offs 97.82% 58.77% 85.74% 80.33% 117.20% 80.37% 97.12%
               
CAPITAL & LIQUIDITY RATIOS:              
Loans/Deposits 85.31% 85.34% 88.24% 82.30% 82.91% 85.31% 82.91%
Equity/Assets 7.68% 7.62% 7.44% 7.06% 6.97% 7.68% 6.97%
Tangible equity/Tangible assets 4.93% 4.76% 4.52% 4.27% 4.17% 4.93% 4.17%
State Bank & Trust:               
Total risk-based capital ratio  12.01% 11.85% 11.89% 11.97% 11.69% 12.01% 11.69%
Tier 1 leverage risk-based capital ratio 10.76% 10.60% 10.64% 10.71% 10.44% 10.76% 10.44%
Tier 1 leverage capital ratio 8.01% 7.95% 7.54% 7.24% 6.90% 8.01% 6.90%
               
END OF PERIOD BALANCES              
Total loans   $ 442,554  438,926 437,551 422,166 427,544 442,554 427,544
Total assets  $ 629,065  623,793 618,061 654,968 660,288 629,065 660,288
Deposits  $ 518,765  514,349 495,870 512,961 515,678 518,765 515,678
Stockholders equity  $ 48,333  47,552  46,014 46,265 46,024 48,333 46,024
Intangibles  $ 18,202  18,740  18,925 19,122 19,319 18,202 19,319
Tangible equity  $ 30,132  28,813  27,089  27,143  26,705 30,132 26,705
Full-time equivalent employees  210  215 228 227 242 210 242
Period-end common shares outstanding  4,862  4,862 4,862 4,862 4,862 4,862 4,862
               
AVERAGE BALANCES              
Total loans  $ 437,020  437,744  430,363  422,519 426,629  431,965  436,711
Total earning assets  $ 556,004  551,744 561,353 554,975 563,609  558,022  564,556
Total assets $ 636,932  627,291 648,681 661,621 687,058  643,528  673,781
Deposits $ 522,472  512,190 510,591 520,045 534,168  516,281  509,783
Stockholders equity $ 47,972  47,087  46,629 46,229 53,478  47,035  57,281
 
RURBAN FINANCIAL CORP.
Rate Volume Analysis
For the Three and Twelve Months Ended December 31, 2011 and 2010 (unaudited)
     
($ in Thousands) Three Months Ended December 31, 2011 Three Months Ended December 31, 2010
Assets Average
Balance
Interest Average
Rate
Average
Balance
Interest Average
Rate
             
Taxable securities  $ 93,999  387 1.64%  $ 96,921  588 2.42%
Non-taxable securities  15,235  257 6.75%  30,862  514 6.67%
Federal funds sold  870  1 0.26%  --   --   N/A
Loans, net  445,900  6,208 5.57%  435,825  6,416 5.89%
             
Total earning assets  $ 556,004  6,852 4.93%  $ 563,609  7,518 5.34%
             
Cash and due from banks  22,965      53,780    
Allowance for loan losses  (6,161)      (6,640)    
Premises and equipment  16,699      17,555    
Other assets  47,425      58,755    
             
Total assets  $ 636,932      $ 687,058    
             
Liabilities            
Savings and interest-bearing demand $ 233,149  57 0.10%  $ 242,881  209 0.34%
Time deposits  223,179  889 1.59%  221,936  978 1.76%
Repurchase agreements  18,711  70 1.51%  47,724  435 3.65%
Advances from FHLB  12,832  77 2.39%  24,474  221 3.61%
Junior subordinated debentures  20,620  358 6.94%  20,620  355 6.89%
Notes payable & other borrowed funds  2,824  22 3.17%  1,586  19 4.80%
Total interest-bearing liabilities $ 511,314  1,473 1.15%  $ 559,221  2,218 1.59%
             
Non interest-bearing demand  66,144      69,351    
Other liabilities  11,501      5,008    
             
Total liabilities  588,959      633,580    
             
Equity  $ 47,972      $ 53,478    
             
Total liabilities and equity  $ 636,932      $ 687,058    
             
Net interest income (tax equivalent basis)    $ 5,379      $ 5,300  
             
Net interest income as a percent of average interest-earning assets   3.87%     3.76%
             
  Twelve Months Ended December 31, 2011 Twelve Months Ended December 31, 2010
Assets Average
Balance
Interest Average
Rate
Average
Balance
Interest Average
Rate
             
Taxable securities  $ 97,528  2,010 2.06%  $ 84,452  2,267 2.68%
Non-taxable securities  21,892  1,483 6.77%  31,895  2,114 6.63%
Federal funds sold  219  1 0.25%  --   --   N/A
Loans, net  438,383  24,558 5.60%  448,209  25,934 5.79%
             
Total earning assets  $ 558,022  28,052 5.03%  $ 564,556  30,314 5.37%
             
Cash and due from banks  26,477      43,024    
Allowance for loan losses  (6,534)      (6,913)    
Premises and equipment  16,797      20,336    
Other assets  48,766      52,777    
             
Total assets  $ 643,528      $ 673,781    
             
Liabilities            
Savings and interest-bearing demand  $ 234,497  182 0.08%  $ 231,294  622 0.27%
Time deposits  217,546  3,800 1.75%  215,668  4,501 2.09%
Repurchase agreements  31,307  912 2.91%  47,755  1,731 3.63%
Advances from FHLB  15,674  402 2.57%  28,313  1,094 3.86%
Junior subordinated debentures  20,620  1,406 6.82%  20,620  1,534 7.44%
Notes payable & other borrowed funds  3,085  96 3.12%  2,336  120 5.14%
             
Total interest-bearing liabilities  $ 522,728  6,798 1.30%  $ 545,987  9,602 1.76%
             
Non interest-bearing demand   64,239      62,821    
Other liabilities  9,526      7,693    
             
Total liabilities  596,493      616,500    
             
Equity  $ 47,035      $ 57,281    
             
Total liabilities and equity  $ 643,528      $ 673,781    
             
Net interest income (tax equivalent basis)    $ 21,253      $ 20,712  
             
Net interest income as a percent of average interest-earning assets   3.81%     3.67%
   
  Rurban Financial Corp.
  Segment Reporting - Three Months Ended December 31, 2011 - (unaudited)
             
($ in Thousands) Banking Parent
Company and
Other
Total Banking,
Parent and 
Other
Data Services Elimination
Entries
Rurban
Financial Corp.
 
Income Statement Measures            
             
Interest income  $ 6,772  30  6,802  --   (50)  6,752
Interest expense  1,094  358  1,452  71  (50)  1,473
             
Net interest income  5,678  (328)  5,350  (71)  --   5,279
             
Provision for loan loss   299  --   299  --   --   299
             
Non-interest income  2,821  42  2,863  698  (139)  3,422
Non-interest expense  5,795  408  6,203  1,605  (445)  7,363
             
Net income - QTD  $ 1,648  (503)  1,145  (776)  306  675
             
Performance Measures            
             
Average assets - QTD  $ 628,911  --   632,383  4,549  --   636,932
Return on average assets 1.05%  --  0.72% -68.23%  --  0.42%
             
Average equity - QTD  $ 68,841  --   47,972  (1,221)  --   47,972
Return on average equity 9.58%  --  9.55%  --   --  5.63%
             
Average loans - QTD  $ 447,294  2,000  449,294  --   (3,394)  445,900
Average deposits - QTD  $ 523,868  --   523,868  --   (1,396)  522,472
             
 Rurban Financial Corp.            
Segment Reporting - Twelve Months Ended December 31, 2011 - (unaudited)            
             
  Banking Parent
Company and
Other
Total Banking,
Parent and 
Other
Data Services Elimination
Entries
Rurban
Financial Corp.
 
Income Statement Measures            
             
Interest income  $ 27,598  120  27,718  --   (209)  27,509
Interest expense  5,297  1,406  6,703  304  (209)  6,798
             
Net interest income  22,301  (1,286)  21,015  (304)  --   20,711
             
Provision for loan loss   1,994  --   1,994  --   --   1,994
             
Non-interest income  10,487  178  10,665  4,720  (1,528)  13,857
Non-interest expense  24,172  1,580  25,752  5,726  (1,834)  29,644
             
Net income - YTD  $ 4,799  (2,045)  2,754  (995)  306  2,065
             
Performance Measures            
             
Average assets - YTD  $ 635,249  --   637,411  6,117    643,528
Return on average assets 1.01%  --  0.58% -21.69%  --  0.32%
             
Average equity - YTD  $ 67,489  --   47,035  (982)  --   47,035
Return on average equity 9.48%  --  7.81%  --   --  4.39%
             
Average loans - YTD  $ 439,933  2,000  441,933  --   (3,550)  438,383
Average deposits - YTD  $ 517,360  --   517,360  --   (1,079)  516,281
 
RURBAN FINANCIAL CORP. 
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures
               
  Three Months Ended Twelve Months Ended
($ in Thousands) December
2011
September
2011
June
2011
March
2011
December
2010
December
2011
December
2010
               
GAAP Earnings $ 675  602  777  11  (6,584)  2,066  (15,613)
               
Realized securities gains (1)  --   --   (1,871)  --   1  (1,871)  (451)
Investment securities recoveries (1)  --   --   --   --   --   --   (74)
Prepayment penalties (1)  --   --   1,083  --   --   1,083  -- 
(Gains)/losses on sales of assets (1)  46  27  160  100  41  333  200
OREO writedown (1)  214  --   --   --   757  214  972
(Gains)/losses on sales of assets (2)  --   --   --   --   --   --   -- 
Software impairment/Write-offs (2)  --   --   --   --   --   --   3,247
Hardware write-offs (2)  --   --   --   --   --   --   2,792
Contract impairment/Write-offs (2)  --   --   --   --   --   --   193
New Core loan write-off (2)  --   --   --   --   --   --   624
New Core loan (2)  --   --   --   --   --   --   3,000
Accrued interest on New Core loan (2)  --   --   --   --   --   --   130
Contract buyouts (2)  --   --   (519)  --   --   (519)  -- 
Writedown of goodwill and other intangibles (2)  381  --   --   --   6,273  381  6,273
               
Total non-core Items  641  27  (1,147)  100  7,071  (379)  16,907
               
 Applicable income tax effect on non-core Items  (218)  (9)  390  (34)  (2,404)  129  (5,748)
               
After-tax non core Items  423  18  (757)  66  4,667  (250)  11,158
               
 Core recurring net income  1,098  620  20  77  (1,917)  1,815  (4,455)
               
(1) State Bank & Trust              
(2) RDSI              
               


            

Contact Data