MidWestOne Financial Group, Inc. Reports Fourth-Quarter 2011 Financial Results

NEWS RELEASE FOR IMMEDIATE RELEASE Contact:

Charles N. Funk

President & CEO

319.356.5800

Gary J. Ortale

EVP & CFO

319.356.5800

Steven Carr

Dresner Corporate Services

312.726.3600

MIDWESTONE FINANCIAL GROUP, INC. REPORTS FOURTH-QUARTER 2011 FINANCIAL RESULTS

Iowa City, Iowa, January 26, 2012 - MidWestOne Financial Group, Inc., (NASDAQ - MOFG) today reported results for its fourth quarter and fiscal year ended December 31, 2011.
Net income for the fourth quarter of 2011 rose to $3.4 million compared with $2.7 million for the same period last year. After dividends and discount accretion on the Company's preferred stock, net income available to common shareholders also rose to $3.4 million, or $0.39 per diluted share, compared with net income available to common shareholders of $2.5 million, or $0.29 per diluted share, in the fourth quarter of 2010.
Net income for the fourth quarter of 2011 was higher than for the same period in 2010 primarily due to:
• a 52.9% decrease in the provision for loan losses; and
• a 5.9% increase in net interest income, primarily attributable to a 16.9% decrease in interest expense.
Net income for 2011 totaled $13.3 million, a $3.2 million, or 31.5%, increase compared to $10.1 million of net income for 2010. After dividends and discount accretion on the Company's preferred stock, 2011 net income available to common shareholders rose to $12.7 million, or $1.47 per diluted share, compared with net income available to common shareholders of
$9.3 million, or $1.07 per diluted share, for 2010. The increase in net income for the year was due primarily to lower provision for loan loss expense and decreased noninterest expense, which is consistent with the quarterly results.
"There are many reasons to be pleased with these results," stated President and Chief Executive Officer Charles N. Funk. "Foremost among them is the fact that annual earnings of $1.47 per share is an all-time high for the Company, reflecting the positive results we expected from our 2008 merger."

Results of Operations

Net interest income for the fourth quarter of 2011 improved to $12.6 million, up $0.7 million, or 5.9%, from $11.9 million for the fourth quarter of 2010. The continuing low interest rate environment and its impact on deposit and borrowed fund rates was the primary cause of the higher net interest income, as a decrease in interest expense on deposits of $0.7 million and on Federal Home Loan Bank borrowings of $0.3 million more than offset the decrease in interest income from loans of $0.2 million. In addition, interest income on loan pool participations decreased to $7,000 for the fourth quarter of 2011 compared to $0.3 million for the same period a year ago, due to a higher level of loan charge-offs.
Net interest income for 2011 increased to $48.8 million, up $0.9 million, or 1.9%, from $47.9 million for 2010. The continuing low interest rate environment's impact on loan yields and interest income on loan pool participations, partially offset by an increase in income from investment securities of $1.7 million, did not fully negate the beneficial effect of low interest rates on the Company's interest expense. Loan interest income decreased $2.5 million, or 4.7%, to $52.2 million for 2011, compared to $54.7 million for 2010. Income from loan pool participations decreased to $1.1 million for 2011, compared to $2.6 million for
2010, on a much lower level of investment. Total interest expense for the 12 months ended December 31, 2011 decreased
$3.3 million, or 14.4%, compared with the same period last year.
The net interest margin for the fourth quarter, calculated on a fully tax-equivalent basis, amounted to 3.34% or 2 basis points higher than the net interest margin of 3.32% for the fourth quarter of 2010. For the full year of 2011, the net interest margin was also 3.34%, down 9 basis points from 3.43% for the previous year. The increase between the comparative fourth quarters was mainly due to lower costs on interest-bearing liabilities. The decrease between 2010 and 2011 was due primarily to lower yields on an increased volume of interest-earning assets.
The provision for loan losses for the fourth quarter of 2011 was $0.8 million, a decrease of $0.9 million, or 52.9%, from
$1.7 million in the fourth quarter of 2010. The provision for loan losses for 2011 was $3.4 million compared with $6.0 million in
2010, a decrease of $2.6 million, or 43.7%. While the level of provision expense declined, the Company continued to increase its loan loss allowance by recording a provision for loan losses that was greater than its net charge-off activity.
Noninterest income for the fourth quarter of 2011 decreased to $3.6 million, down $0.7 million, or 15.5%, from
$4.3 million for the fourth quarter of 2010. This drop was primarily attributable to decreased mortgage origination and loan servicing fees, combined with a decline in other service charges, commissions and fees. Mortgage origination and loan servicing fees totaled $0.9 million for the fourth quarter of 2011, down 40.8% from $1.5 million for the same period last year. The decrease in mortgage origination and loan servicing fees was attributable to lower refinancing activity in single family residential loans during the fourth quarter of 2011 compared to the same period of 2010. Other service charges, commissions and fees decreased
$0.2 million, or 30.4%, for the fourth quarter of 2011 compared to the fourth quarter a year ago, primarily due to a broad-based decline in miscellaneous service charge and fee income. These declines were partially offset by the absence of net losses on the sale of premises and equipment for the fourth quarter of 2011, compared with losses of $0.4 million in the same quarter of 2010. The losses in 2010 resulted from the sale of certain bank branch buildings that were no longer being utilized.
For the 12 months of 2011, noninterest income decreased to $14.7 million, down $0.2 million, or 1.3%, from $14.9 million for the 12 months of 2010. The primary reason for this decline was lower mortgage origination and loan servicing fees of
$2.7 million for 2011, compared with the $3.5 million during 2010, a decrease of $0.8 million, or 23.2%. Service charges and fees on deposit accounts decreased by $0.3 million, or 8.4%, from $4.0 million for the year 2010 to $3.7 million for 2011. These declines were partially offset by lower losses on the sale of fixed assets, and increased income from bank-owned life insurance. For the year ended December 31, 2011, net losses on the sale of fixed assets declined to $0.2 million, down $0.5 million, or 72.5%, from the comparable period in 2010. The losses resulted primarily from the sale of certain bank branch buildings no longer being utilized. Income from bank-owned life insurance totaled $1.0 million for 2011 compared to $0.7 million for 2010. The increase was primarily the result of an additional $8.0 million in bank-owned life insurance purchased in late 2010.
Noninterest expense for the fourth quarter totaled $11.0 million, an increase of $0.3 million, or 2.8%, from $10.7 million for the fourth quarter of 2010. The primary reasons for the higher noninterest expense were an increase in net occupancy and equipment expenses from $1.6 million in the fourth quarter of 2010 to $1.9 million for the same period of 2011, and an increase in other operating expense from $1.3 million for the fourth quarter of 2010 to $1.5 million for the same period of 2011. These increases were somewhat offset by a decrease in FDIC Insurance expense of $0.4 million between the comparable quarters.
For the year ended December 31, 2011, noninterest expense decreased $1.1 million, or 2.4%, from $43.3 million for the year ended December 31, 2010, to $42.2 million. This decline was primarily due to a decrease in FDIC Insurance expense of
$1.2 million to $1.6 million in 2011 compared with $2.8 million in 2010. This decrease was partially offset by a $0.3 million, or
5.0%, increase in other operating expenses for 2011 compared with 2010. The increase was primarily attributable to higher loan and collection expenses.
Income tax expense was $1.1 million for the fourth quarter of 2011 compared with expense of $1.0 million for the same period in 2010, and income tax expense was $4.6 million for all of 2011 compared with expense of $3.4 million for 2010. The increase for both the quarter and the year was primarily due to increased income for both periods, and the relative amount of tax- exempt income on municipal bonds and bank owned life insurance earned during the respective periods.

Balance Sheet and Asset Quality

Total assets rose to $1.70 billion at December 31, 2011 from $1.58 billion at December 31, 2010, resulting primarily from increased investment in securities available for sale and growth in loans, partially offset by a decrease in loan pool participation balances. The asset growth was funded by an increase in both deposits and borrowings from the Federal Home Loan Bank. Total deposits at December 31, 2011 rose to $1.31 billion, an increase of $87.3 million, or 7.2%, from December 31, 2010, while borrowings from the Federal Home Loan Bank increased $12.8 million, or 10.1% from $127.2 million at December 31, 2010, to
2
$140.0 million at December 31, 2011. Other liabilities increased $9.2 million, or 183.7%, due primarily to $3.7 million in unsettled purchases of investment securities and a $2.9 million increase in accrued pension liability. The Company is in the process of terminating its defined benefit pension plan, and expects this to be finalized in the first six months of 2012.
Total bank loans (excluding loan pool participations and loans held for sale) increased $48.2 million, or 5.1%, to
$986.2 million at December 31, 2011, compared with $938.0 million as of December 31, 2010. This was primarily due to an increase in commercial and industrial loans, agricultural loans, and one- to four- family first liens. These increases were partially offset by decreases in one- to four- family junior liens and farmland loans.
"A five percent increase in loans outstanding during 2011 is a testament to the hard work and talent of our staff," Mr. Funk noted. "We continue to see glimmers of economic recovery in our geographic footprint."
At December 31, 2011, the largest category of bank loans was commercial real estate, comprising approximately 40% of the portfolio, of which 8% was farmland, 7% was construction and development, and 4% was multifamily. Commercial and industrial loans and residential real estate loans were the next largest categories, each at 24%, followed by agricultural loans at
9%, and consumer loans at 2%.
During 2011, the Company experienced a decrease in nonperforming loans. Specifically, these loans totaled
$18.1 million as of December 31, 2011, or 1.84% of total bank loans, compared with $19.8 million at December 31, 2010, or
2.11% of total bank loans. The annual decrease was primarily attributable to the fourth quarter net decrease in nonperforming loans, which was the net effect of one commercial real estate loan and four one- to four family real estate loans being moved to Other Real Estate Owned, coupled with write-downs and collections of various other nonperforming loans, thereby reducing the balance. Nonperforming loans at December 31, 2011 consisted of $10.9 million in nonaccrual loans, $6.1 million in troubled debt restructures and $1.1 million in loans past due 90 days or more and still accruing. This compares to nonaccrual loans of $12.4 million, troubled debt restructures of $5.8 million, and loans past due 90 days or more and still accruing of $1.6 million, at December 31,
2010. Loans past-due 30 to 89 days (not included in the nonperforming loan totals) were $7.0 million as of December 31, 2011, compared with $10.5 million as of December 31, 2010. As of year end 2011, other real estate owned (not included in nonperforming loans) totaled $4.0 million, an increase of $0.1 million from $3.9 million at December 31, 2010.
As of December 31, 2011, the allowance for bank loan losses was $15.7 million, or 1.59% of total bank loans, compared with $15.2 million, or 1.62% of total bank loans, at the prior year end. The allowance for loan losses represented 86.58% of nonperforming loans at December 31, 2011, compared with 76.67% of nonperforming loans at December 31, 2010. The bank had net loan charge-offs of $2.8 million during 2011, or an annualized 0.30% of average bank loans outstanding.
"We continue to be happy with the relative credit quality of our loan portfolio," continued Mr. Funk. "A net charge-off rate of 0.30% of loans for the year 2011 speaks for itself. Furthermore, our loan loss allowance coverage of 86.6% of nonperforming loans puts us in a strong position for the future."
Loan pool participations (participation interests in performing, subperforming and nonperforming loans that have been purchased from various nonaffiliated banking organizations) were $52.2 million at December 31, 2011, down from $68.0 million at December 31, 2010. The Company entered into this business upon consummation of its merger with the Former MidWestOne in March 2008. As previously announced, the Company has decided to exit this line of business as current balances pay down.
The Company has minimal exposure in loan pool participations to consumer real estate, subprime credit or construction and real estate development loans. The net "all-in" yield (excluding the purchase accounting adjustment and after all expenses) on loan pool participations was 0.05% for the fourth quarter of 2011, down from 1.65% for the fourth quarter of 2010. Yields were
1.85% and 3.88% for the 12 months of 2011 and 2010, respectively. The net yield was higher in 2010 due to an increased level of charge-offs and decreased payment collections in the portfolio during 2011. Including loan pool participations, the loan to deposit ratio was 79.5% as of December 31, 2011, compared with 82.5% as of December 31, 2010.
Investment securities totaled $536.1 million at December 31, 2011, or 31.6% of total assets, up from $466.0 million, or
29.5% of total assets, as of December 31, 2010. A total of $534.1 million of the investment securities were classified as available for sale at December 31, 2011. The portfolio consisted mainly of U.S. government agencies (10.6%), mortgage-backed securities (45.7%), and obligations of states and political subdivisions (41.1%).

Capital Adequacy

Total shareholders' equity was $156.5 million as of December 31, 2011. As announced, on July 6, 2011, the Company completed the redemption of the 16,000 shares of Fixed Rate Cumulative Perpetual Preferred Stock, Series A issued to the U.S.
3
Treasury in conjunction with MidWestOne's participation in the Capital Purchase Program for $16.1 million, consisting of $16.0 million of principal and $0.1 million of accrued and unpaid dividends. On July 27, 2011, the Company announced that it had repurchased for $1.0 million the common stock warrant issued to the U.S. Treasury as part of the Capital Purchase Program. The warrant had allowed Treasury to purchase 198,675 shares of MidWestOne common stock at $12.08 per share. During 2011 the Company also repurchased 102,190 shares of its common stock for an aggregate of $1.5 million. Total shareholders' equity to total assets ratio was 9.23% at December 31, 2011, compared with 10.02% at December 31, 2010, while the tangible common equity to tangible assets ratio was 8.68% as of December 31, 2011, up from 8.37% at December 31, 2010. Tangible common equity per share was $17.15 at December 31, 2011, up from $15.27 per share at December 31, 2010. The 12.3% increase was primarily attributable to net income of $13.3 million for the year 2011, less the $0.5 million of dividends paid during the year on the senior preferred stock issued to the U.S. Treasury.

Conference Call Details

MidWestOne will host a conference call for investors at 3:00 p.m., ET, today. To participate, dial 877-317-6789 at least fifteen minutes before the call's start time. If you are unable to participate on the call, a replay will be available until February 10,
2012 on the Company's web site: www.midwestone.com. A transcript of the call will also be available on the web site within three business days of the event.

Quarterly Cash Dividend Declared

On January 17, 2012, the Company's board of directors declared a first quarter cash dividend of $0.085 per common share, which is a 42% increase from the dividend paid each of the previous two quarters. The dividend is payable March 15, 2012 to shareholders of record at the close of business on March 1, 2012. At this quarterly rate, the indicated annual cash dividend is equivalent to $0.34 per common share.
Mr. Funk concluded, "We are pleased to reward our loyal shareholders with a second dividend increase in the past six months. This increase puts our payout ratio within the target range called for in our strategic plan."

About MidWestOne Financial Group, Inc.

MidWestOne Financial Group, Inc. is a financial holding company headquartered in Iowa City, Iowa. The Company's bank subsidiary MidWestOne Bank, is also headquartered in Iowa City. MidWestOne Bank has office locations in Belle Plaine, Burlington, Cedar Falls, Conrad, Coralville, Davenport, Fairfield, Fort Madison, Iowa City, Melbourne, North English, North Liberty, Oskaloosa, Ottumwa, Parkersburg, Pella, Sigourney, Waterloo and West Liberty, Iowa. MidWestOne Insurance Services, Inc. provides personal and business insurance services in Pella, Melbourne and Oskaloosa, Iowa. MidWestOne Financial Group, Inc. common stock is traded on the NASDAQ Global Select Market under the symbol "MOFG."
4

Non-GAAP Presentations:

Certain non-GAAP ratios are provided to evaluate and measure the Company's operating performance and financial condition, including net interest margin, Tier 1 capital to average assets, and tangible common equity to tangible assets ratios. Management believes these ratios provide investors with information regarding the Company's balance sheet, profitability, financial condition and capital adequacy and how management evaluates such metrics internally. The following tables provide a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.

(dollars in thousands)

Tangible Common Equity Total shareholders' equity Less: Preferred equity

Goodwill and intangibles

Tangible common equity

Tangible Assets

Total assets

Less: Goodwill and intangibles

Tangible assets

Tangible common equity/tangible assets Tier 1 Capital

Total shareholders' equity

Plus: Long term debt (qualifying restricted core capital) Net unrealized (gains) losses on securities

available for sale

Less: Disallowed goodwill and intangibles

Tier 1 Capital

Average Assets

Quarterly average assets

Less: Disallowed goodwill and intangibles

Average Assets

Tier 1 capital/average assets

As of

December 31,

2011

$ 156,494

- (10,247)

$ 146,247

$ 1,695,244 (10,247)

$ 1,684,997

8.68%

$ 156,494

15,464

(3,328) (10,374)

$ 158,256

$ 1,658,738 (10,374)

$ 1,648,364

9.60%

As of

September 30,

2011

$ 156,697

- (10,571)

$ 146,126

$ 1,632,559 (10,571)

$ 1,621,988

9.01%

$ 156,697

15,464

(5,782) (10,687)

$ 155,692

$ 1,627,484 (10,687)

$ 1,616,797

9.63%

As of

June 30,

2011

$ 168,637 (15,802) (10,795)

$ 142,040

$ 1,645,373 (10,795)

$ 1,634,578

8.69%

$ 168,637

15,464

(3,329) (10,911)

$ 169,861

$ 1,626,544 (10,911)

$ 1,615,633

10.51%

As of

March 31,

2011

$ 161,315 (15,784) (11,019)

$ 134,512

$ 1,618,231 (11,019)

$ 1,607,212

8.37%

$ 161,315

15,464

1,330 (11,138)

$ 166,971

$ 1,589,542 (11,138)

$ 1,578,404

10.58%

As of

December 31,

2010

$ 158,466 (15,767) (11,243)

$ 131,456

$ 1,581,259 (11,243)

$ 1,570,016

8.37%

$ 158,466

15,464

1,826 (11,327)

$ 164,429

$ 1,584,616 (11,327)

$ 1,573,289

10.45%

(dollars in thousands)

Net income available to common shareholders

Plus: Intangible amortization, net of tax(1)

Adjusted net income available to common shareholders

Average tangible common equity: Average total shareholders' equity Less: Average preferred stock

Average goodwill and intangibles

Average tangible common equity

Return on average tangible common equity Net Interest Margin Tax Equivalent Adjustment

Net interest income

Plus tax equivalent adjustment: Loans

Securities

Tax equivalent interest income (1)

Average interest earning assets

Net interest margin

(1) Computed assuming a federal income tax rate of 34%

Three Months

Ended December

31,

2011

$ 3,351

148

$ 3,499

$ 156,129

- (10,337)

$ 145,792

9.52%

$ 12,567

172

548

$ 13,287

$ 1,575,372

3.34%

Year Ended

December 31,

2011

$ 12,672

591

$ 13,263

$ 158,146 (8,032) (10,613)

$ 139,501

9.51%

$ 48,798

473

1,990

$ 51,261

$ 1,536,596

3.34%

Three Months

Ended December

31,

2010

$ 2,517

174

$ 2,691

$ 161,518 (15,748) (11,455)

$ 134,315

7.94%

$ 11,863

79

510

$ 12,452

$ 1,488,855

3.32%

Year Ended

December 31,

2010

$ 9,262

669

$ 9,931

$ 157,190 (15,734) (11,760)

$ 129,696

7.66%

$ 47,865

324

2,038

$ 50,227

$ 1,466,265

3.43%

5

Cautionary Note Regarding Forward-Looking Statements

This release contains certain "forward-looking statements" within the meaning of such term in the Private Securities Litigation Reform Act of 1995. We and our authorized representatives may, from time to time, make written or oral statements that are "forward-looking" and provide information other than historical information. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results to be materially different from any results, levels of activity, performance or achievements expressed or implied by any forward-looking statement. These factors include, among other things, the factors listed below. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as "believe", "expect", "anticipate", "should", "could", "would", "plans", "intend", "project", "estimate', "forecast", "may" or similar expressions. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those expressed in, or implied by, these statements. Readers are cautioned not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Additionally, we undertake no obligation to update any statement in light of new information or future events, except as required under federal securities law.

Factors that could cause actual results to differ materially from the results anticipated or projected include, but are not limited to, the following: (1) credit quality deterioration or pronounced and sustained reduction in real estate market values could cause an increase in the allowance for credit losses and a reduction in net earnings; (2) our management's ability to reduce and effectively manage interest rate risk and the impact of interest rates in general on the volatility of our net interest income; (3) changes in the economic environment, competition, or other factors that may affect our ability to acquire loans or influence the anticipated growth rate of loans and deposits and the quality of the loan portfolio and loan and deposit pricing; (4) fluctuations in the value of our investment securities; (5) governmental monetary and fiscal policies; (6) legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators (particularly with respect to the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 and the extensive regulations to be promulgated thereunder), and changes in the scope and cost of Federal Deposit Insurance Corporation insurance and other coverages; (7) the ability to attract and retain key executives and employees experienced in banking and financial services; (8) the sufficiency of the allowance for loan losses to absorb the amount of actual losses inherent in our existing loan portfolio; (9) our ability to adapt successfully to technological changes to compete effectively in the marketplace; (10) credit risks and risks from concentrations (by geographic area and by industry) within our loan portfolio; (11) the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds, and other financial institutions operating in our markets or elsewhere or providing similar services; (12) the failure of assumptions underlying the establishment of allowances for loan losses and estimation of values of collateral and various financial assets and liabilities; (13) volatility of rate-sensitive deposits; (14) operational risks, including data processing system failures or fraud; (15) asset/liability matching risks and liquidity risks; (16) the risks of mergers, acquisitions and divestitures, including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions; (17) the costs, effects and outcomes of existing or future litigation; (18) changes in general economic or industry conditions, nationally or in the communities in which we conduct business; (19) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies and the Financial Accounting Standards Board; and (20) other risk factors detailed from time to time in SEC filings made by the Company.

6

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS

(dollars in thousands)

Cash and due from banks

Interest-bearing deposits in banks

Federal funds sold

Cash and cash equivalents

Investment securities: Available for sale

ASSETS

December 31,

2011

(unaudited)

$ 28,155

4,468

-

32,623

534,080

December 31,

2010

$ 13,720

6,077

726

20,523

461,954

Held to maturity (fair value 2011 $2,042; 2010 $4,086) Loans held for sale

Loans

Allowance for loan losses

Net loans

Loan pool participations, net Premises and equipment, net Accrued interest receivable Other intangible assets, net Bank-owned life insurance Other real estate owned Deferred income taxes

Other assets

Total assets

LIABILITIES AND SHAREHOLDERS' EQUITY

2,036

1,955

986,173 (15,676)

970,497

50,052

26,260

10,422

10,247

27,723

4,033

3,654

21,662

$ 1,695,244

4,032

702

938,035 (15,167)

922,868

65,871

26,518

10,648

11,143

26,772

3,850

6,430

19,948

$ 1,581,259

Deposits:

Non-interest-bearing demand Interest-bearing checking Savings

Certificates of deposit under $100,000

Certificates of deposit $100,000 and over

Total deposits

Federal funds purchased

Securities sold under agreements to repurchase

Federal Home Loan Bank borrowings

Deferred compensation liability

Long-term debt

Accrued interest payable

Other liabilities

Total liabilities

Shareholders' equity:

Preferred stock, no par value, with a liquidation preference of $1,000.00 per share; authorized 500,000 shares;

no shares issued and outstanding at December 31, 2011 and 16,000 shares issued and outstanding at

December 31, 2010

Common stock, $1 par value; authorized 15,000,000 shares at December 31, 2011 and December 31, 2010; issued 8,690,398 shares at December 31, 2011 and December 31, 2010; outstanding 8,529,530 shares at December 31, 2011 and 8,614,790 shares at December 31, 2010

Additional paid-in capital

Treasury stock at cost, 160,868 shares as of December 31, 2011 and 75,608 shares at December 31, 2010

Retained earnings

Accumulated other comprehensive income (loss) Total shareholders' equity

Total liabilities and shareholders' equity

$ 161,287

499,905

71,823

346,858

226,769

1,306,642

8,920

48,287

140,014

3,643

15,464

1,530

14,250

1,538,750

$ -

8,690

80,333 (2,312)

66,299

3,484

156,494

$ 1,695,244

$ 129,978

442,878

74,826

380,082

191,564

1,219,328

-

50,194

127,200

3,712

15,464

1,872

5,023

1,422,793

$ 15,767

8,690

81,268 (1,052)

55,619 (1,826)

158,466

$ 1,581,259

7

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS

(dollars in thousands, except per share amounts)

Three Months Ended

December 31,

Year Ended December 31,

Interest income:

Interest and fees on loans

Interest and discount on loan pool participations

Interest on bank deposits Interest on federal funds sold Interest on investment securities:

Taxable securities

Tax-exempt securities

Total interest income

2011 (unaudited)

$ 13,259

7

11

-

2,677

1,140

17,094

2010 (unaudited)

$ 13,489

271

5

2

2,552

990

17,309

2011 (unaudited)

$ 52,163

1,108

36

1

10,934

4,339

68,581

2010

$ 54,731

2,631

34

6

9,667

3,912

70,981

Interest expense:

Interest on deposits:

Interest-bearing checking

Savings

Certificates of deposit under $100,000

Certificates of deposit $100,000 and over

Total interest expense on deposits

Interest on federal funds purchased

Interest on securities sold under agreements to repurchase

Interest on Federal Home Loan Bank borrowings

Interest on other borrowings

Interest on long-term debt

Total interest expense

Net interest income

Provision for loan losses

Net interest income after provision for loan losses

935

36

1,710

797

3,478

3

58

812

9

167

4,527

12,567

800

11,767

1,047

57

2,229

855

4,188

-

76

1,090

15

77

5,446

11,863

1,700

10,163

3,891

200

7,920

3,311

15,322

8

264

3,494

38

657

19,783

48,798

3,350

45,448

4,260

183

9,538

3,599

17,580

6

297

4,650

49

534

23,116

47,865

5,950

41,915

Noninterest income:

Trust, investment, and insurance fees

Service charges and fees on deposit accounts Mortgage origination and loan servicing fees Other service charges, commissions and fees Bank-owned life insurance income Impairment losses on investment securities

Gain (loss) on sale and call of available for sale securities

Gain (loss) on sale of premises and equipment

Total noninterest income

949

923

901

536

270

-

60

-

3,639

1,059

1,026

1,523

770

213

-

141 (427)

4,305

4,537

3,702

2,691

2,540

951

-

490 (195)

14,716

4,556

4,042

3,506

2,563

685 (189)

453 (709)

14,907

Noninterest expense:

Salaries and employee benefits

Net occupancy and equipment expense

Professional fees

Data processing expense FDIC Insurance expense Amortization of intangible assets Other operating expense

Total noninterest expense

Income before income taxes

Income tax expense (benefit)

Net income

Less: Preferred stock dividends and discount accretion

Net income available to common shareholders

5,882

1,885

661

388

328

225

1,626

10,995

4,411

1,060

$ 3,351

$ -

$ 3,351

5,851

1,562

630

410

727

264

1,251

10,695

3,773

1,038

$ 2,735

$ 218

$ 2,517

23,194

6,537

2,825

1,670

1,612

896

5,501

42,235

17,929

4,612

$ 13,317

$ 645

$ 12,672

23,170

6,566

2,734

1,702

2,850

1,029

5,238

43,289

13,533

3,403

$ 10,130

$ 868

$ 9,262

8

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES SELECTED FINANCIAL INFORMATION

(unaudited, dollars in thousands, except per share amounts)

Per share data:

Book value per share

Tangible common equity per share

Financial Ratios:

Tangible common equity/tangible assets Total shareholders' equity/total assets Tier 1 capital/average assets

Total bank loans/total deposits

Total loans + loan pools/total deposits

Asset Quality

Gross bank loans

Allowance for bank loan losses

Net charge-offs (YTD)

Bank loans past due 30 - 89 days

Other real estate owned

Non-performing bank loans

Non-accrual loans Troubled debt restructures Loans 90+ days past due

Total non-performing bank loans

Gross loan pool participations

Allowance for loan pool participation losses

Net bank loan charge-offs/average bank loans (YTD - annualized)

Nonperforming bank loans/total bank loans Nonperforming bank loans + other real estate/total assets Allowance for bank loan losses/total bank loans

Allowance for loan pool participations losses/total loan pool participations

Allowance for bank loan losses/nonperforming bank loans

December 31,

2011

$ 18.35

17.15

8.68%

9.23%

9.60%

75.47%

79.47%

$ 986,173

15,676

2,841

7,001

4,033

$ 10,917

6,135

1,054

18,106

$ 52,186

2,134

0.30%

1.84%

1.31%

1.59%

4.09%

86.58%

September 30,

2011

$ 18.26

17.04

9.01%

9.60%

9.63%

75.45%

79.84%

$ 955,755

15,663

2,054

6,968

3,916

$ 12,497

6,352

803

19,652

$ 55,592

2,134

0.29%

2.06%

1.44%

1.64%

3.84%

79.70%

June 30,

2011

$ 19.54

16.47

8.69%

10.25%

10.51%

76.27%

80.95%

$ 958,199

15,603

1,364

7,645

3,418

$ 14,902

6,009

894

21,805

$ 58,798

2,134

0.29%

2.28%

1.53%

1.63%

3.63%

71.56%

March 31,

2011

$ 18.70

15.61

8.37%

9.97%

10.58%

74.30%

79.39%

$ 938,523

15,398

669

7,038

3,874

$ 14,531

6,661

2,244

23,436

$ 64,341

2,134

0.29%

2.50%

1.69%

1.64%

3.32%

65.70%

December 31,

2010

$ 18.39

15.27

8.37%

10.02%

10.45%

76.93%

82.51%

$ 938,035

15,167

4,740

10,482

3,850

$ 12,405

5,797

1,579

19,781

$ 68,005

2,134

0.50%

2.11%

1.49%

1.62%

3.14%

76.67%

Three Months Ended December

31,

Year Ended December 31,

Per share data:

Ending number of shares outstanding Average number of shares outstanding Diluted average number of shares Earnings per common share - basic Earnings per common share - diluted Dividends paid per common share

Performance Ratios:

Return on average assets

Return on average shareholders' equity Return on average tangible common equity Net interest margin (FTE)

Efficiency Ratio*

Average Balances:

Total bank loans Total loan pools Interest-earning assets Total assets

Interest-bearing deposits Interest-bearing liabilities Shareholders' common equity Total equity

* - Noninterest expense minus amortization of intangibles, divided by the sum of tax equivalent net interest income plus noninterest income minus gain/loss or impairment on securities and premises and equipment.

2011

8,529,530

8,559,734

8,592,152

$ 0.39

0.39

0.06

0.80%

8.52%

9.52%

3.34%

63.86%

$ 975.539

54.215

1,575.372

1,668.368

1,135.823

1,337.274

156.129

156.129

2010

8,614,790

8,614,193

8,648,451

$ 0.30

0.29

0.05

0.68%

6.72%

7.94%

3.32%

61.21%

$ 945,449

70,428

1,488,855

1,584,616

1,066,444

1,262,648

145,770

161,518

2011

8,529,530

8,604,872

8,632,856

$ 1.47

1.47

0.22

0.82%

8.42%

9.51%

3.34%

62.94%

$ 953,392

59,972

1,536,596

1,628,253

1,113,672

1,309,588

150.114

158,146

2010

8,614,790

8,612,117

8,637,713

$ 1.08

1.07

0.20

0.65%

6.44%

7.66%

3.43%

64.44%

$ 955,562

78,150

1,466,265

1,559,035

1,054,069

1,246,655

141,456

157,190

9