1
[PMFI LETTERHEAD]
EXHIBIT 28.1
FOR IMMEDIATE RELEASE
DATE: January 17, 1997
CONTACT: Rick L. Brown, CFO
(319) 369-5601
PERPETUAL MIDWEST FINANCIAL, INC.
CEDAR RAPIDS, IOWA------
Perpetual Midwest Financial, Inc., parent of Perpetual Savings Bank, FSB,
announced earnings of $81,000 or $0.04 per common share for the Company's three
months ended December 31, 1996. This compares to net income of $436,000 or
$0.22 per common share for the three months ended December 31, 1995. The
decrease in earnings for the three months ended December 31, 1996 compared to
the three months ended December 31, 1995 was predominately due to a $517,000
increase in provision for loan losses, and a $650,000 increase in other
expenses, including a $265,000 charge for a contingent liability discussed
below, offset by an increase of $436,000 in net interest income before
provision for loan losses, a $165,000 increase in other income and a $211,000
decrease in income tax provision. Beginning July, 1996, the Company increased
its provision for loan losses due to the continued growth in the Company's loan
portfolio and an increase in the Company's actual loan loss experience over the
past year.
Net interest income, before provision for loan losses, for the three
months ended December 31, 1996 increased $436,000 to $2.6 million as compared
to the same period last year. Interest income increased $634,000 to $7.3
million while interest expense increased $198,000 to $4.7 million for the three
months ended December 31, 1996, as compared to the three months ended December
31, 1995. Interest income increased primarily due to a $21.6 million increase
in average earning financial assets and a 30 basis points increase in the
average yield on these assets. The increase in interest expense was primarily
due to a $24.0 million increase in the average balance of financial liabilities
and a 20 basis point increase in the average cost of these liabilities.
1
2
Perpetual Midwest Financial, Inc. Press Release
January 17, 1997
Page 2 of 6
The $650,000 increase in other expenses was primarily a result of a
$265,000 charge to income to establish a contingent liability. This contingent
liability developed from the filing of various mechanics liens for work
performed on a property against which, the Company holds a $3.1 million
mortgage loan. This loan, secured by a commercial office building, was
originated in January, 1995 and was performing as agreed at December 31, 1996.
The remainder of the increase in other expense for the quarter ended December
31, 1996 compared to the same period last year, was primarily related to a
$120,000 increase for compensation and benefits and a $49,000 increase for
occupancy and equipment.
Earnings for the first six months of fiscal 1997 ended December 31, 1996
resulted in a net loss of $472,000 or ($0.25) per share of common stock. This
compared to net income of $692,000 or $0.34 per share of common stock for the
six months ended December, 1995.
The decrease in earnings for the first six months of fiscal 1997 compared
to the same period last year was predominantly due to a $742,000 increase for
provision for loan losses and a $2.5 million increase in other expenses, offset
by an increase of $1.0 million in net interest income, a $302,000 increase of
other income and a decrease of $747,000 in tax provision. The increase in other
expenses is primarily a result of a $1.5 million expense for a special
assessment on SAIF-insured institutions in order to recapitalize the SAIF
insurance fund.
Net interest income, before provision for loan losses, for the six months
ended December 31, 1996 increased $1.0 million to $5.1 million as compared to
$4.1 million for the same period last year. Interest income increased $1.7
million to $14.6 million while interest expense increased $634,000 for the six
months ended December 31, 1996 as compared to the six months ended December 31,
1995. Interest income increased primarily due to a $28.1 million increase in
average financial earning assets and an 85 basis point increase in the average
yield on these assets. Interest expense increased primarily due to a $31.8
million increase in average financial liabilities and a 20 basis point increase
in the average cost of these liabilities.
2
3
Perpetual Midwest Financial, Inc. Press Release
January 17, 1997
Page 3 of 6
Total consolidated assets at December 31, 1996 were $388.5 million as
compared to $383.3 million at June 30, 1996. At December 31, 1996, allowance
for loan losses totaled $2.8 million or 0.94% of total net loans receivable as
compared to $2.7 or 0.91% of total net loans receivable at June 30, 1996. The
Company's non-performing assets (loans 90 days or more delinquent and
foreclosed real estate) were $1.3 million or 0.33% of total assets at December
31, 1996, compared with $1.4 million or 0.37% of total assets at June 30, 1996.
As of December 31, 1996, Perpetual Savings Bank, FSB had tangible and core
capital ratios of approximately 7.91%. The Bank continued to exceed its
regulatory capital requirements and expects to remain in excess of the
requirements.
On September 24, 1996, Perpetual Midwest Financial, Inc. announced its
intent to repurchase up to 5% of its outstanding common shares over the
following twelve-months. The Company continues to repurchase shares at
prevailing market prices from time to time depending upon market conditions.
Perpetual Savings Bank, FSB, headquartered in downtown Cedar Rapids, Iowa,
has four full service branch offices including; Cedar Rapids West, Cedar Rapids
East, Cedar Rapids Northeast, and Iowa City, Iowa.
Perpetual Midwest Financial, Inc's common stock is traded on the NASDAQ
National Market under the symbol "PMFI".
A consolidated financial summary follows (3 pages).
#####
3
4
[PMFI LETTERHEAD]
Perpetual Midwest Financial, Inc. - Press Release
January 17, 1997
Page 4 of 6
SUMMARY OF FINANCIAL HIGHLIGHTS
- CONSOLIDATED BALANCE SHEETS -
December 31, June 30,
1996 1996
(unaudited) (audited)
--------------------------------------------------- ---------------- ----------------
Assets
Cash and due from financial institutions $ 4,605,506 $ 2,968,278
Interest-bearing balances in financial inst. 7,605,968 7,956,221
---------------- ----------------
Cash and cash equivalents 12,211,474 10,924,499
Securities:
Trading portfolio 921,570 989,800
Available-for-sale 58,180,261 56,401,791
Held-to-maturity -- --
FHLB stock 4,640,900 4,640,900
Loans held for sale 1,324,258 1,870,570
Loans receivable, net 298,535,925 296,080,410
Accrued interest and dividend receivable 2,539,753 2,678,024
Premises and equipment, net 7,384,781 7,307,659
Other assets 2,790,472 2,379,202
---------------- ----------------
TOTAL ASSETS $ 388,529,394 $ 383,272,855
================ ================
Liabilities
Deposits $ 285,356,353 $ 261,497,110
Borrowed funds 64,647,466 80,723,708
Advances from borrowers for taxes & ins. 770,683 818,524
Accrued interest payable 1,668,902 2,343,611
Other liabilities 2,511,986 2,301,985
---------------- ----------------
TOTAL LIABILITIES $ 354,955,390 $ 347,684,938
================ ================
Stockholders' Equity
Common stock (2,123,984 shares) $ 21,240 $ 21,240
Additional paid in capital 20,749,538 20,546,070
Retained earnings-substantially restricted 17,715,087 18,481,335
Unrealized holding gains/losses-available-for-sale (92,768) (486,626)
Less: Common stock acquired (3,570,365) (2,152,190)
Employee stock ownership plan (691,998) (776,032)
Unearned compensation (556,730) (45,880)
---------------- ----------------
TOTAL STOCKHOLDERS' EQUITY $ 33,574,004 $ 35,587,917
Total Liabilities and
Stockholders' Equity $ 388,529,394 $ 383,272,855
================ ================
5
[PMFI LETTERHEAD]
Perpetual Midwest Financial, Inc. - Press Release
January 17, 1997
Page 5 of 6
SUMMARY OF FINANCIAL HIGHLIGHTS
- CONSOLIDATED STATEMENTS OF INCOME-
For the 3 mos. ended December 31,
-----------------------------------
1996 1995
(Dollars in Thousands except Per Share Data) (unaudited) (unaudited)
---------------------------------------------------------------------------------------------------
Interest Income $ 7,263 $ 6,629
Interest Expense 4,708 4,510
---------------- ----------------
Net Interest Income 2,555 2,119
Provision for loan losses 552 35
---------------- ----------------
Net Interest Income after
Provision for Loan Losses 2,003 2,084
Other Income 492 327
Other Expenses 2,340 1,690
Income Before Income Taxes 155 721
Income tax provision 74 285
---------------- ----------------
Net Income $ 81 $ 436
================ ================
Earnings per share subsequent to
conversion
Net Income $0.04 $0.22
================ ================
Earnings per share assuming
full dilution
Net Income $0.04 $0.22
================ ================
6
[PMFI LETTERHEAD]
Perpetual Midwest Financial, Inc. - Press Release
January 17, 1997
Page 6 of 6
SUMMARY OF FINANCIAL HIGHLIGHTS
- CONSOLIDATED STATEMENTS OF INCOME-
For the 6 mos. ended December 31,
-----------------------------------
1996 1995
(Dollars in Thousands except Per Share Data) (unaudited) (unaudited)
---------------------------------------------------------------------------------------------------
Interest Income $ 14,605 $ 12,955
Interest Expense 9,466 8,832
---------------- ----------------
Net Interest Income 5,139 4,123
Provision for loan losses 777 35
---------------- ----------------
Net Interest Income after
Provision for Loan Losses 4,362 4,088
Other Income 910 608
Other Expenses 4,545 3,543
Special SAIF assessment 1,485 --
---------------- ----------------
Total Other Expenses 6,030 3,543
Income Before Income Taxes (758) 1,153
Income tax provision (286) 461
---------------- ----------------
Net Income $ (472) $ 692
================ ================
Earnings per share subsequent to
conversion
Net Income ($0.25) $0.35
================ ================
Earnings per share fully diluted
subsequent to conversion
Net Income ($0.25) $0.34
================ ================