Middlefield Banc Corp. 10-Q
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20552
FORM 10 - Q
|
|
|
þ |
|
QUARTERLY REPORT UNDER SECTION 13 OF 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2007
Commission File Number 33-23094
Middlefield Banc Corp.
(Exact name of registrant as specified in its charter)
|
|
|
Ohio
|
|
34 - 1585111 |
(State or other jurisdiction of incorporation
|
|
(IRS Employer Identification No.) |
or organization) |
|
|
15985 East High Street, Middlefield, Ohio 44062-9263
(Address of principal executive offices)
(440) 632-1666
(Registrants telephone number, including area code)
Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the
Exchange Act during the past 12 months (or such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES þ NO o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12-b2 of
the Act) YES o NO þ
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). YES o NO þ
State the number of shares outstanding of each of the issuers classes of common equity as of the
latest practicle date:
Class: Common Stock, without par value
Outstanding at May 10, 2007: 1,522,691
MIDDLEFIELD BANC CORP.
INDEX
|
|
|
|
|
|
|
Page |
|
|
|
Number |
|
PART I FINANCIAL INFORMATION |
Item 1. Financial Statements |
Consolidated Balance Sheet (Unaudited) as of March 31, 2007 and December 31, 2006 |
Consolidated Statement of Income (Unaudited) for the Three Months ended March 31, 2007 and 2006 |
Consolidated Statement of Changes in Stockholders Equity (Unaudited) for the Three Months ended March 31, 2007 |
Consolidated Statement of Cash Flows (Unaudited) for the Three Months ended March 31, 2007 and 2006 |
Notes to Unaudited Consolidated Financial Statements |
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
Item 3. Quantitative and Qualitative Disclosures About Market Risk |
Item 4. Controls and Procedures |
PART II OTHER INFORMATION |
Item 1. Legal Proceedings |
Item 1A. Risk Factors |
Item 2. Unregistered sales of equity securities and use of proceeds |
Item 3. Default Upon Senior Securities |
Item 4. Submissions of Matters to a Vote of Security Holders |
Item 5. Other Information |
Item 6. Exhibits and Reports on Form 8 - K |
SIGNATURES |
MIDDLEFIELD BANC CORP.
CONSOLIDATED BALANCE SHEET
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31 |
|
|
|
2007 |
|
|
2006 |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
6,811,047 |
|
|
$ |
6,893,148 |
|
Federal funds sold |
|
|
8,200,000 |
|
|
|
6,200,000 |
|
Interest-bearing deposits in other institutions |
|
|
552,487 |
|
|
|
546,454 |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
15,563,534 |
|
|
|
13,639,602 |
|
Investment securities available for sale |
|
|
70,619,693 |
|
|
|
63,048,135 |
|
Investment securities held to maturity (estimated
market value of $127,663 and $134,306) |
|
|
119,899 |
|
|
|
125,853 |
|
Loans |
|
|
254,776,398 |
|
|
|
249,190,534 |
|
Less allowance for loan losses |
|
|
2,787,810 |
|
|
|
2,848,887 |
|
|
|
|
|
|
|
|
Net loans |
|
|
251,988,588 |
|
|
|
246,341,647 |
|
Premises and equipment |
|
|
6,688,641 |
|
|
|
6,742,465 |
|
Bank-owned life insurance |
|
|
6,944,822 |
|
|
|
6,872,743 |
|
Accrued interest and other assets |
|
|
5,278,668 |
|
|
|
4,081,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
357,203,845 |
|
|
$ |
340,851,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Noninterest-bearing demand |
|
$ |
39,375,477 |
|
|
$ |
41,002,573 |
|
Interest-bearing demand |
|
|
13,241,825 |
|
|
|
11,724,173 |
|
Money market |
|
|
26,306,872 |
|
|
|
14,738,767 |
|
Savings |
|
|
53,622,139 |
|
|
|
54,246,499 |
|
Time |
|
|
154,979,513 |
|
|
|
149,338,181 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
287,525,826 |
|
|
|
271,050,193 |
|
Short-term borrowings |
|
|
2,265,357 |
|
|
|
1,609,738 |
|
Other borrowings |
|
|
34,793,179 |
|
|
|
36,112,738 |
|
Accrued interest and other liabilities |
|
|
1,499,115 |
|
|
|
1,615,101 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
326,083,477 |
|
|
|
310,387,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Common stock, no par value; 10,000,000 shares authorized,
1,525,324 and 1,519,887 shares issued |
|
|
19,712,463 |
|
|
|
19,507,257 |
|
Retained earnings |
|
|
15,108,995 |
|
|
|
14,685,971 |
|
Accumulated other comprehensive income |
|
|
(492,783 |
) |
|
|
(520,987 |
) |
Treasury stock, at cost; 95,080 shares in 2007 and in 2006 |
|
|
(3,208,307 |
) |
|
|
(3,208,307 |
) |
|
|
|
|
|
|
|
TOTAL STOCKHOLDERS EQUITY |
|
|
31,120,368 |
|
|
|
30,463,934 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
|
$ |
357,203,845 |
|
|
$ |
340,851,704 |
|
|
|
|
|
|
|
|
See accompanying unaudited notes to the consolidated financial statements.
2
MIDDLEFIELD BANC CORP.
CONSOLIDATED STATEMENT OF INCOME
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2007 |
|
|
2006 |
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
4,530,229 |
|
|
$ |
3,985,618 |
|
Interest-bearing deposits in
other institutions |
|
|
55,889 |
|
|
|
3,121 |
|
Federal funds sold |
|
|
131,235 |
|
|
|
3,579 |
|
Investment securities: |
|
|
|
|
|
|
|
|
Taxable interest |
|
|
266,114 |
|
|
|
305,970 |
|
Tax-exempt interest |
|
|
382,785 |
|
|
|
245,151 |
|
Dividends on FHLB stock |
|
|
25,495 |
|
|
|
17,197 |
|
|
|
|
|
|
|
|
Total interest income |
|
|
5,391,747 |
|
|
|
4,560,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
Deposits |
|
|
2,314,671 |
|
|
|
1,540,862 |
|
Short-term borrowings |
|
|
152,292 |
|
|
|
60,823 |
|
Other borrowings |
|
|
312,335 |
|
|
|
272,974 |
|
|
|
|
|
|
|
|
Total interest expense |
|
|
2,779,298 |
|
|
|
1,874,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME |
|
|
2,612,449 |
|
|
|
2,685,977 |
|
Provision for loan losses |
|
|
45,000 |
|
|
|
75,000 |
|
|
|
|
|
|
|
|
NET INTEREST INCOME AFTER
PROVISION FOR LOAN LOSSES |
|
|
2,567,449 |
|
|
|
2,610,977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
451,947 |
|
|
|
412,842 |
|
Investment securities losses, net |
|
|
|
|
|
|
(5,868 |
) |
Earnings on bank-owned life insurance |
|
|
72,079 |
|
|
|
53,222 |
|
Other income |
|
|
97,602 |
|
|
|
90,130 |
|
|
|
|
|
|
|
|
Total noninterest income |
|
|
621,628 |
|
|
|
550,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
1,104,908 |
|
|
|
994,944 |
|
Occupancy expense |
|
|
169,230 |
|
|
|
154,303 |
|
Equipment expense |
|
|
121,791 |
|
|
|
92,213 |
|
Data processing costs |
|
|
151,248 |
|
|
|
178,507 |
|
Ohio state franchise tax |
|
|
96,000 |
|
|
|
90,000 |
|
Other expense |
|
|
630,525 |
|
|
|
525,764 |
|
|
|
|
|
|
|
|
Total noninterest expense |
|
|
2,273,702 |
|
|
|
2,035,731 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
915,375 |
|
|
|
1,125,572 |
|
Income taxes |
|
|
163,000 |
|
|
|
308,000 |
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
752,375 |
|
|
$ |
817,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.53 |
|
|
$ |
0.58 |
|
Diluted |
|
|
0.52 |
|
|
|
0.57 |
|
|
|
|
|
|
|
|
|
|
DIVIDENDS DECLARED PER SHARE |
|
$ |
0.240 |
|
|
$ |
0.224 |
|
See accompanying unaudited notes to the consolidated financial statements.
MIDDLEFIELD BANC CORP.
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
Total |
|
|
|
|
|
|
Common |
|
|
Retained |
|
|
Comprehensive |
|
|
Treasury |
|
|
Stockholders |
|
|
Comprehensive |
|
|
|
Stock |
|
|
Earnings |
|
|
Loss |
|
|
Stock |
|
|
Equity |
|
|
Income |
|
Balance, December 31, 2006 |
|
$ |
19,507,257 |
|
|
$ |
14,685,971 |
|
|
$ |
(520,987 |
) |
|
$ |
(3,208,307 |
) |
|
$ |
30,463,934 |
|
|
|
|
|
Net income |
|
|
|
|
|
|
752,375 |
|
|
|
|
|
|
|
|
|
|
|
752,375 |
|
|
$ |
752,375 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized loss on available for sale
securities net of tax benefit of $14,529 |
|
|
|
|
|
|
|
|
|
|
28,204 |
|
|
|
|
|
|
|
28,204 |
|
|
|
28,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
780,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued |
|
|
118,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
118,521 |
|
|
|
|
|
Dividend reinvestment plan |
|
|
86,685 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
86,685 |
|
|
|
|
|
Cash dividends ($0.24 per share) |
|
|
|
|
|
|
(329,351 |
) |
|
|
|
|
|
|
|
|
|
|
(329,351 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2007 |
|
$ |
19,712,463 |
|
|
$ |
15,108,995 |
|
|
$ |
(492,783 |
) |
|
$ |
(3,208,307 |
) |
|
$ |
31,120,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying unaudited notes to the consolidated financial statements.
MIDDLEFIELD BANC CORP.
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2007 |
|
|
2006 |
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net income |
|
$ |
752,375 |
|
|
$ |
817,572 |
|
Adjustments to reconcile net income to
net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
45,000 |
|
|
|
75,000 |
|
Investment securities losses, net |
|
|
|
|
|
|
5,868 |
|
Depreciation and amortization |
|
|
114,947 |
|
|
|
107,991 |
|
Amortization of premium and
discount on investment securities |
|
|
54,805 |
|
|
|
60,799 |
|
Amortization of deferred loan costs (fees) |
|
|
(4,436 |
) |
|
|
(12,178 |
) |
Earnings on bank-owned life insurance |
|
|
(72,079 |
) |
|
|
(53,222 |
) |
Deferred income taxes |
|
|
244,251 |
|
|
|
|
|
Increase in accrued interest receivable |
|
|
(454,521 |
) |
|
|
(217,479 |
) |
Increase in accrued interest payable |
|
|
112,025 |
|
|
|
14,731 |
|
Other, net |
|
|
(1,206,979 |
) |
|
|
(93,754 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
(414,612 |
) |
|
|
705,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Investment securities available for sale: |
|
|
|
|
|
|
|
|
Proceeds from repayments and maturities |
|
|
1,200,126 |
|
|
|
1,262,100 |
|
Proceeds from sale of securities |
|
|
|
|
|
|
664,838 |
|
Purchases |
|
|
(8,783,756 |
) |
|
|
(100,818 |
) |
Investment securities held to maturity: |
|
|
|
|
|
|
|
|
Proceeds from repayments and maturities |
|
|
5,954 |
|
|
|
5,643 |
|
Increase in loans, net |
|
|
(5,687,505 |
) |
|
|
(1,743,772 |
) |
Purchase of Federal Home Loan Bank stock |
|
|
(22,700 |
) |
|
|
(20,400 |
) |
Purchase of bank-owned life insurance |
|
|
|
|
|
|
(1,000,000 |
) |
Purchase of premises and equipment |
|
|
(61,123 |
) |
|
|
(71,337 |
) |
|
|
|
|
|
|
|
Net cash used for investing activities |
|
|
(13,349,004 |
) |
|
|
(1,003,746 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Net increase in deposits |
|
|
16,475,633 |
|
|
|
4,818,208 |
|
Decrease in short-term borrowings, net |
|
|
655,619 |
|
|
|
(2,592,206 |
) |
Repayment of other borrowings |
|
|
(1,319,559 |
) |
|
|
(1,344,701 |
) |
Purchase of Treasury Stock |
|
|
|
|
|
|
(55,801 |
) |
Common stock issued |
|
|
118,521 |
|
|
|
158,880 |
|
Proceeds from dividend reinvestment plan |
|
|
86,685 |
|
|
|
68,169 |
|
Cash dividends |
|
|
(329,351 |
) |
|
|
(316,624 |
) |
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
15,687,548 |
|
|
|
735,925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents |
|
|
1,923,932 |
|
|
|
437,507 |
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS
AT BEGINNING OF PERIOD |
|
|
13,639,602 |
|
|
|
5,821,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS
AT END OF PERIOD |
|
$ |
15,563,534 |
|
|
$ |
6,258,671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL INFORMATION |
|
|
|
|
|
|
|
|
Cash paid during the year for: |
|
|
|
|
|
|
|
|
Interest on deposits and borrowings |
|
$ |
2,667,274 |
|
|
$ |
1,859,928 |
|
Income taxes |
|
|
450,000 |
|
|
|
50,000 |
|
See accompanying notes to unaudited consolidated financial statements.
MIDDLEFIELD BANC CORP.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 BASIS OF PRESENTATION
The consolidated financial statements of Middlefield Banc Corp. (Middlefield) includes its wholly
owned subsidiary, The Middlefield Banking Company (the Bank). All significant inter-company
items have been eliminated.
The accompanying financial statements have been prepared in accordance with U.S. generally accepted
accounting principles and the instructions for Form 10-Q and Article 10 of Regulation S-X. In
Managements opinion, the financial statements include all adjustments, consisting of normal
recurring adjustments, that Middlefield considers necessary to fairly state Middlefields financial
position and the results of operations and cash flows. The balance sheet at December 31, 2006, has
been derived from the audited financial statements at that date but does not include all of the
necessary informational disclosures and footnotes as required by U. S. generally accepted
accounting principles. The accompanying financial statements should be read in conjunction with
the financial statements and notes thereto included with Middlefields Form 10-K (File No.
33-23094). The results of Middlefields operations for any interim period are not necessarily
indicative of the results of Middlefields operations for any other interim period or for a full
fiscal year.
Recent Accounting Pronouncements
In September 2006, the FASB issued FAS No. 157, Fair Value Measurements, which provides enhanced
guidance for using fair value to measure assets and liabilities. The standard applies whenever
other standards require or permit assets or liabilities to be measured at fair value. The Standard
does not expand the use of fair value in any new circumstances. FAS No. 157 is effective for
financial statements issued for fiscal years beginning after November 15, 2007 and interim periods
within those fiscal years. Early adoption is permitted. The adoption of this standard is not
expected to have a material effect on the Companys results of operations or financial position.
In February 2007, the FASB issued FAS No. 159, The Fair Value Option for Financial Assets and
Financial Liabilities Including an amendment of FASB Statement No. 115, which provides all
entities with an option to report selected financial assets and liabilities at fair value. The
objective of the FAS No. 159 is to improve financial reporting by providing entities with the
opportunity to mitigate volatility in earnings caused by measuring related assets and liabilities
differently without having to apply the complex provisions of hedge accounting. FAS No. 159 is
effective as of the beginning of an entitys first fiscal year beginning after November 15, 2007.
Early adoption is permitted as of the beginning of a fiscal year that begins on or before November
15, 2007 provided the entity also elects to apply the provisions of FAS No. 157, Fair Value
Measurements. The adoption of this standard is not expected to have a material effect on the
Companys results of operations or financial position.
In June 2006, the FASB issued FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in
Income Taxes. FIN 48 is an interpretation of FAS No. 109, Accounting for Income Taxes, and it seeks
to reduce the diversity in practice associated with certain aspects of measurement and recognition
in accounting for income taxes. In addition, FIN No. 48 requires expanded disclosure with respect
to the uncertainty in income taxes and is effective for fiscal years beginning after December 15,
2006. The Company has determined the adoption of this standard did not have a material effect on
the Companys results of operation.
In September 2006, the FASB reached consensus on the guidance provided by Emerging Issues Task
Force Issue 06-4 (EITF 06-4), Accounting for Deferred Compensation and Postretirement Benefit
Aspects of Endorsement Split-Dollar Life Insurance Arrangements. The guidance is applicable to
endorsement split-dollar life insurance arrangements, whereby the employer owns and controls the
insurance policy, that are associated with a postretirement benefit. EITF 06-4 requires that for a
split-dollar life insurance arrangement within the scope of the Issue, an employer should recognize
a liability for future benefits in accordance with FAS No. 106 (if, in substance, a postretirement
benefit plan exists) or Accounting Principles Board Opinion No. 12 (if the arrangement is, in
substance, an individual deferred compensation contract) based
on the substantive agreement with the employee. EITF 06-4 is effective for fiscal years beginning
after December 15, 2007. The Company is currently evaluating the impact the adoption of the EITF
will have on the Companys results of operations or financial condition.
In March 2007, the FASB ratified Emerging Issues Task Force Issue No. 06-10 (EITF 06-10),
Accounting for Collateral Assignment Split-Dollar Life Insurance Agreements. EITF 06-10 provides
guidance for determining a liability for the postretirement benefit obligation as well as
recognition and measurement of the associated asset on the basis of the terms of the collateral
assignment agreement. EITF 06-10 is effective for fiscal years beginning after December 15, 2007.
The Company is currently evaluating the impact the adoption of the EITF will have on the Companys
results of operations or financial condition.
NOTE 2 STOCK-BASED COMPENSATION
As of March 31, 2007, there was no unrecognized compensation cost related to unvested share-based
compensation awards granted.
Stock option activity during the three months ended March 31, 2007 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
average |
|
|
|
|
|
|
|
Exercise |
|
|
|
2007 |
|
|
Price |
|
Outstanding, January 1 |
|
|
73,607 |
|
|
$ |
27.54 |
|
Granted |
|
|
|
|
|
|
|
|
Exercised |
|
|
(538 |
) |
|
|
26.36 |
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, March 31 |
|
|
73,069 |
|
|
$ |
27.55 |
|
|
|
|
|
|
|
|
|
NOTE 3 EARNINGS PER SHARE
Middlefield provides dual presentation of Basic and Diluted earnings per share. Basic earnings per
share utilize net income as reported as the numerator and the actual average shares outstanding as
the denominator. Diluted earnings per share include any dilutive effects of options, warrants, and
convertible securities.
There are no convertible securities that would affect the numerator in calculating basic and
diluted earnings per share; therefore, net income as presented on the Consolidated Statement of
Income (Unaudited) will be used as the numerator. The following tables set forth the composition of
the weighted-average common shares (denominator) used in the basic and diluted earnings per share
computation.
|
|
|
|
|
|
|
|
|
|
|
For the Three |
|
|
Months Ended |
|
|
March 31, |
|
|
2007 |
|
2006 |
Weighted average common shares
outstanding |
|
|
1,521,191 |
|
|
|
1,508,653 |
|
Average treasury stock shares |
|
|
(95,080 |
) |
|
|
(89,348 |
) |
|
|
|
|
|
|
|
|
|
Weighted average common shares and
common stock equivalents used to calculate basic earnings per
share |
|
|
|
|
|
|
|
|
|
|
|
1,426,111 |
|
|
|
1,419,305 |
|
Additional common stock equivalents
(stock options) used to calculate
diluted earnings per share |
|
|
21,424 |
|
|
|
21,467 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares and
common stock equivalents used
to calculate diluted earnings per share |
|
|
1,447,534 |
|
|
|
1,440,772 |
|
|
|
|
|
|
|
|
|
|
NOTE 4 COMPREHENSIVE INCOME
The components of comprehensive income consist exclusively of unrealized gains and losses on
available for sale securities. For the three months ended March 31, 2007, this activity is shown
under the heading Comprehensive Income as presented in the Consolidated Statement of Changes in
Stockholders Equity (Unaudited). For the three months ended March 31, 2006, comprehensive income
totaled $780,579.
The following shows the components and activity of comprehensive income during the periods ended
March 31, 2007 and 2006 (net of the income tax effect):
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
|
|
Ended March 31, |
|
|
|
2007 |
|
|
2006 |
|
Unrealized holding losses arising during
the period on securities held |
|
|
28,204 |
|
|
|
(66,104 |
) |
|
|
|
|
|
|
|
|
|
Reclassification adjustment for gains included in net income |
|
|
|
|
|
|
(3,873 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in unrealized losses during the period |
|
|
28,204 |
|
|
|
(69,977 |
) |
Unrealized holding (losses) gains, beginning of period |
|
|
(520,987 |
) |
|
|
(677,088 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding losses, end of period |
|
|
(492,783 |
) |
|
|
(747,065 |
) |
|
|
|
|
|
|
|
Net income |
|
|
752,375 |
|
|
|
817,572 |
|
Other comprehensive income, net of tax: |
|
|
|
|
|
|
|
|
Unrealized holding losses arising during the period |
|
|
28,204 |
|
|
|
(69,977 |
) |
|
|
|
|
|
|
|
Comprehensive income |
|
|
780,579 |
|
|
|
747,595 |
|
|
|
|
|
|
|
|
NOTE 5 SUBSEQUENT EVENTS
On November 15, 2006 Middlefield Banc Corp. entered into an Agreement and Plan of Merger for
the acquisition of Emerald Bank, an Ohio-chartered savings bank headquartered in Dublin, Ohio.
Middlefield Banc Corp. organized an interim bank subsidiary under Ohio commercial bank law to carry
out the merger with Emerald Bank. The Agreement and Plan of Merger was amended on January 3, 2007
to make the new interim bank subsidiary, known as EB Interim Bank, a party to the agreement. At
the effective time of the merger Emerald Bank merged into the new interim subsidiary, which will be
the surviving corporation and which will thereafter operate under the name Emerald Bank as a wholly
owned commercial bank subsidiary of Middlefield Banc Corp. The purchase price for Emerald Bank
totaled $7,326,890 with one half of the merger consideration payable in cash and the other half in
shares of Middlefield Banc Corp. common stock. The merger was approved by both bank regulators and
Emerald Bank stockholders. The transaction was completed on April 19, 2007. Emerald Bank will
operate as a separate banking subsidiary of Middlefield under the Emerald Bank name, employing a
commercial bank charter.
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Forward Looking Statements
When used in this Form 10-Q, or in future filings with the Securities and Exchange Commission,
in press releases or other public or shareholder communications, or in oral statements made with
the approval of an authorized executive officer, the words or phrases will likely result, are
expected to, will continue, is anticipated, estimate, project, or similar expressions are
intended to identify forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks,
uncertainties and other factors, which may cause the Corporations actual results to be materially
different from those indicated. Such statements are subject to certain risks and uncertainties
including changes in economic conditions in the market areas the Corporation conducts business,
which could materially impact credit quality trends, changes in policies by regulatory agencies,
fluctuations in interest rates, demand for loans in the market areas the Corporation conducts
business, and competition, that could cause actual results to differ materially from historical
earnings and those presently anticipated or projected. The Corporation wishes to caution readers
not to place undue reliance on any such forward-looking statements, which speak only as of the date
made. The Corporation undertakes no obligation to publicly release the result of any revisions that
may be made to any forward-looking statements to reflect events or circumstances after the date of
such statements or to reflect the occurrence of anticipated or unanticipated events.
CHANGES IN FINANCIAL CONDITION
General. The Companys total assets ended the March 31, 2007 quarter at $357.2 million an increase
of $16.4 million or 4.8% from end of year December 31, 2006. Investment securities available for
sale, loans receivable, cash and cash equivalents and accrued interest and other assets increased
$7.6 million, $5.7 million, $1.9 million and $1.2 million, respectively. The increase in total
assets reflected a corresponding increase in total liabilities of $15.7 million or 5.1% and an
increase in stockholders equity of $656,000 or 2.2%. The increase in total liabilities was
primarily the result of increased deposits of $16.5 million, partially offset by decreases to other
borrowing and accrued interest and other liabilities of $1.3 million, and $116,000, respectively.
The increase in stockholders equity was the result of increases in retained earnings and common
stock of $423,000 and $205,000, respectively.
Cash on hand and due from banks. Cash on hand and due from banks represent cash equivalents. Cash
equivalents increased a combined $1.9 million or 14.1% to $15.6 million at March 31, 2007 from
$13.6 million at December 31, 2006. Deposits from customers into savings and checking accounts,
loan and security repayments and proceeds from borrowed funds typically increase these accounts.
Decreases result from customer withdrawals, new loan originations, purchase of bank-owned life
insurance, security purchases and repayments of borrowed funds. The increase for the quarter ended
March 31, 2006 can principally be attributed to increases in deposits.
Investment securities. Investment securities available for sale ended the March 31, 2007 quarter at
$70.6 million an increase of $7.6 million or 12.0% from $63.1 million at December 31, 2006. During
the quarter ended March 31, 2006 the Company recorded purchases of available for sale securities of
$8.8 million, consisting of purchases municipal bonds. Offsetting the purchases of securities were
repayments and maturities of securities of $1.2 million during the three months ended March 31,
2007. In addition, the securities portfolio increased approximately $43,000 due to an increase in
the market value. These fair value adjustments represent temporary fluctuations resulting from
changes in market rates in relation to average yields in the available for sale portfolio. If
securities are held to their respective maturity dates, no fair value gain or loss is realized.
Loans receivable. The loans receivable category consists primarily of single family mortgage loans
used to purchase or refinance personal residences located within the Companys market area and
commercial real estate loans used to finance properties that are used in the borrowers businesses
or to finance investor-owned rental properties, and to a lesser extent commercial and consumer
loans. Loans receivable increased $5.6 million or 2.2% to $254.8 million at March 31, 2007 from
$249.2 million at December 31, 2006. The growth in the loan portfolio during the three months
ended March 31, 2007, included increases in commercial loans of $4.7 million or 6.1%, mortgage
loans of $572,000 or .4%, as well as home equity loans of $381,000 or 6.1%. This increase was
partially offset with a decline of $83,000 or 1.5% in the consumer loan portfolio.
Non-performing loans. Non-performing loans included non-accrual loans, renegotiated loans, loans
90 days or more past due, other real estate loans, and repossessed assets. A loan is classified as
non-accrual when, in the opinion of management, there are serious doubts about collectibility of
interest and principal. At the time the accrual of interest is discontinued, future income is
recognized only when cash is received. Renegotiated loans are those loans which terms have been
renegotiated to provide a reduction or deferral of principal or interest as a result of the
deterioration of the borrower. Non-performing loans amounted to $1.7 million or 0.67% and $1.3
million or 0.54% of total loans at March 31, 2007 and December 31, 2006, respectively. The level
of non-performing loans increased slightly since the end of 2006 yet remains stable in comparison
to the banks historical levels.
Deposits. The Company considers various sources when evaluating funding needs, including but not
limited to deposits, which are a significant source of funds totaling $287.5 million or 88.6% of
the Companys total funding sources at March 31, 2007. Total deposits increased $16.5 million or
6.1% to $287.5 million at March 31, 2007 from $271.0 million at December 31, 2006. The increase in
deposits is primarily related to the growth of the companies money market product which totaled
$26.3 million at March 31, 2007 an increase of $11.6 million or 78.5% for the year. Certificates
of deposit and interest-bearing demand accounts increased $5.6 million and $1.5 million
respectively, while non-interest-bearing demand deposit and savings accounts declined $1.6 million
and $624,000, respectively, during the three months ended March 31, 2007
Borrowed funds. The Company utilizes short and long-term borrowings as another source of funding
used for asset growth and liquidity needs. These borrowings primarily include FHLB advances, junior
subordinated debt and repurchase agreements. Borrowed funds declined $664,000 or 1.9% to $37.1
million at March 31, 2007 from $37.7 million at December 31, 2006. FHLB advances decreased $1.3
million or 3.7% while short-term borrowings increased $656,000 or 40.7%. The decline in FHLB
advances was the result of the increase in the Companys deposits.
Stockholders equity. Stockholders equity increased $656,000 or 2.2% to $31.1 million at March 31,
2007 from $30.5 million at December 31, 2006. The increase in stockholders equity was the result
of increases in common stock, accumulated other comprehensive income and retained earnings of
$205,000, $28,000 and $423,000 respectively. The increase in common stock was due in part to
activity of the dividend reinvestment program of $192,000 along with purchases of stock options
totaling $14,000 for the quarter. The increase in stock due to the dividend reinvestment program
was made up of optional cash payments totaling $105,000 along with $87,000 of reinvested dividends.
The decrease of accumulated other comprehensive loss was the result of a increase in the mark to
market of the Companys securities available for sale portfolio.
RESULTS OF OPERATIONS
General. The Company recorded net income of $752,000 for the three months ended March 31, 2007, as
compared to net
income of $818,000 for the same period in the prior year. The $65,000 or 8.0% decline in net income
for the three months ended March 31, 2007, as compared to the three months ended March 31, 2006,
was primarily attributable to a decrease in net interest income and non-interest expense of $74,000
and $238,000, respectively. These items were partially offset with an increase in non-interest
income of $71,000 a net change in the provision for loan losses of $30,000 and a decline in the
provision for income tax of $145,000.
Net interest income. Net interest income, the primary source of revenue growth for the Company, is
defined as the difference between income on earning assets and the cost of funds supporting those
assets. The level of interest rates and changes in the amount and composition of interest earning
assets and liabilities affect the Companys net interest income. Net interest income declined by
$74,000 or 2.7% to $2.6 million for the three months ended March 31, 2007, compared to $2.7 million
for the same period in the prior year. The decline in net interest income can be attributed to an
increase in interest expense of $905,000 partially offset by an increase in interest income of
$831,000 during a period of stagnant interest rates. The increase in interest expense resulted in
a growth in the cost of funds of 100 basis points to 4.07% for the quarter ended March 31, 2007,
compared to 3.07% for the same period in the prior year. This increase in the cost of funds
negatively impacted net interest income but was partially offset by an increase in the yield on
interest earning assets of 40 basis points to 6.89% for the quarter ended March 31, 2006, compared
to 6.49% for the same period in the prior year.
Interest income. Interest income increased $831,000 or 18.2% to $5.4 million for the three months
ended March 31, 2007, compared to $4.6 million for the same period in the prior year. This increase
can be attributed to interest and fees on loans which was $545,000 higher than the same period in
2006.
Interest and fees on loans increased $545,000 or 13.7% to $4.5 million for the quarter ended March
31, 2007, compared to $4.0 million for the same period in the prior year. This increase was
attributable to an increase in the average balance of loans receivable of $18.6 million or 8.0% to
$252.3 million for the three months ended March 31, 2007, as compared to $233.7 million for the
same period in the prior year.
Interest earned on securities increased $98,000 or 17.7% to $649,000 for the three months
ended March 31, 2007, compared to $551,000 for the same period in the prior year. This increase in
earnings was the result of both an increase in market rate as well as a $7.9 million increase in
the average balance.
Interest expense. Interest expense increased $905,000 or 48.3% to $2.8 million for the three
months ended March 31, 2007, compared to $1.9 million for the same period in the prior year. This
increase in interest expense can be primarily attributed to increases in interest incurred on
deposits and short-term borrowings of $774,000 and $91,000, respectively.
Interest incurred on deposits increased $774,000 or 50.2.0% to $2.3 million for the three months
ended March 31, 2007, compared to $1.5 million for the same period in the prior year. This increase
was primarily attributable to an increase in the average balance of deposits of $27.8 million to
$240.0 million for the three months ended March 31, 2007 from $212.2 million for the same period in
the prior year.
Interest incurred on borrowed funds increased $131,000 or 39.2% to $465,000 for the three
months ended March 31, 2007, compared to $334,000 million for the same period in the prior year.
The increase was primarily attributable to an increase in the average cost of borrowed funds of
5.07% a 126 basis point increase for the three months ended March 31, 2007, compared to 3.81% for
the same period in the prior year.
Provision for loan losses. The provision for loan losses for the quarter ended March 31, 2007
is the result of normal operations for the quarter. In determining the appropriate level of
allowance for loan losses, management considers historical loss experience, the financial condition
of borrowers, economic conditions (particularly as they relate to markets where the Company
originates loans), the status of non-performing assets, the estimated underlying value of the
collateral and other factors related to the collectability of the loan portfolio. The Companys
total allowance for losses on loans at March 31, 2007 and December 31, 2006 amounted to $2.8
million or 1.09% and $2.9 million or 1.14%, respectively, of the Companys total loan portfolio.
The Companys allowance for losses on loans as a percentage of non-performing loans was 163.0% and
213.1% at March 31, 2007 and December 31, 2006, respectively.
Non-interest income. Non-interest income increased $71,000 or 13.0% to $622,000 for the three
months ended March 31, 2007, compared to $550,000 for the same period in the prior year. This
increase can be attributed primarily to increases in fees and service charges and earnings on
bank-owned life insurance of $39,000 and $19,000, respectively.
Fees and service charges increased $39,000 or 9.5% to $452,000 for the three months ended March 31,
2007, compared to $413,000 for the same period in the prior year. The increase to fees generated
from checking accounts is a result of the continued growth in fees from overdraft services.
Non-interest expense. Non-interest expense increased $238,000 or 11.7% to $2.3 million for the
three months ended March 31, 2007, from $2.0 million for the same period in the prior year. This
increase was the result of increases in salaries and employee benefits, other expense and equipment
expense of $110,000, $105,000 and $30,000, respectively. The leading factor in the increased
expenses were employee and equipment costs associated with the addition of a full service branch
located in Newberry Ohio as well as a loan production office in the Cortland Ohio market.
Provision for income taxes. The Company recognized $163,000 in income tax expense, which reflected
an effective tax rate of 17.8% for the three months, ended March 31, 2007, as compared to $308,000
with an effective tax rate of 27.4% for the respective 2006 period.
CRITICAL ACCOUNTING ESTIMATES
The Companys critical accounting estimates involving the more significant judgments and
assumptions used in the preparation of the consolidated financial statements as of March 31, 2007,
have remained unchanged from December 31, 2006.
Average Balance Sheet and Yield/Rate Analysis. The following table sets forth, for the periods
indicated, information concerning the total dollar amounts of interest income from interest-earning
assets and the resultant average yields, the total dollar amounts of interest expense on
interest-bearing liabilities and the resultant average costs, net interest income, interest rate
spread and the net interest margin earned on average interest-earning assets. For purposes of this
table, average balances are calculated using monthly averages and the average loan balances include
non-accrual loans and exclude the allowance for loan losses, and interest income includes accretion
of net deferred loan fees. Yields on tax-exempt securities (tax-exempt for federal income tax
purposes) are shown on a fully tax equivalent basis utilizing a federal tax rate of 34%. Yields and
rates have been calculated on an annualized basis utilizing monthly interest amounts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
|
|
|
2007 |
|
|
2006 |
|
|
|
|
|
|
|
|
|
|
|
(4) |
|
|
|
|
|
|
|
|
|
|
(4) |
|
|
|
Average |
|
|
|
|
|
|
Average |
|
|
Average |
|
|
|
|
|
|
Average |
|
|
|
Balance |
|
|
Interest (1) |
|
|
Yield/Cost |
|
|
Balance |
|
|
Interest (1) |
|
|
Yield/Cost |
|
|
|
(Dollars in thousands) |
|
(Dollars in thousands) |
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable |
|
|
252,303 |
|
|
$ |
4,530 |
|
|
|
7.28 |
% |
|
|
233,710 |
|
|
$ |
3,986 |
|
|
|
6.92 |
% |
Investments securities |
|
|
65,419 |
|
|
|
705 |
|
|
|
5.59 |
% |
|
|
57,509 |
|
|
|
551 |
|
|
|
4.78 |
% |
Interest-bearing deposits with other banks |
|
|
11,053 |
|
|
|
156 |
|
|
|
5.72 |
% |
|
|
1,805 |
|
|
|
24 |
|
|
|
5.39 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
|
328,775 |
|
|
|
5,391 |
|
|
|
6.89 |
% |
|
|
293,024 |
|
|
|
4,561 |
|
|
|
6.49 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning assets |
|
|
19,842 |
|
|
|
|
|
|
|
|
|
|
|
17,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
348,617 |
|
|
|
|
|
|
|
|
|
|
$ |
310,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand deposits |
|
$ |
12,062 |
|
|
|
69 |
|
|
|
2.32 |
% |
|
$ |
10,287 |
|
|
|
29 |
|
|
|
1.14 |
% |
Money market deposits |
|
|
22,975 |
|
|
|
256 |
|
|
|
4.52 |
% |
|
|
13,286 |
|
|
|
78 |
|
|
|
2.38 |
% |
Savings deposits |
|
|
52,845 |
|
|
|
205 |
|
|
|
1.57 |
% |
|
|
62,048 |
|
|
|
245 |
|
|
|
1.60 |
% |
Certificates of deposit |
|
|
152,178 |
|
|
|
1,785 |
|
|
|
4.76 |
% |
|
|
126,607 |
|
|
|
1,189 |
|
|
|
3.81 |
% |
Borrowings |
|
|
37,130 |
|
|
|
464 |
|
|
|
5.07 |
% |
|
|
35,567 |
|
|
|
334 |
|
|
|
3.81 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
277,190 |
|
|
|
2,779 |
|
|
|
4.07 |
% |
|
|
247,795 |
|
|
|
1,875 |
|
|
|
3.07 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
40,857 |
|
|
|
|
|
|
|
|
|
|
|
34,640 |
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
30,570 |
|
|
|
|
|
|
|
|
|
|
|
27,721 |
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
348,617 |
|
|
|
|
|
|
|
|
|
|
$ |
310,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
2,612 |
|
|
|
|
|
|
|
|
|
|
$ |
2,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate spread (2) |
|
|
|
|
|
|
|
|
|
|
2.83 |
% |
|
|
|
|
|
|
|
|
|
|
3.42 |
% |
Net yield on interest-earning assets (3) |
|
|
|
|
|
|
|
|
|
|
3.46 |
% |
|
|
|
|
|
|
|
|
|
|
3.89 |
% |
Ratio of average interest-earning assets to
average interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
118.61 |
% |
|
|
|
|
|
|
|
|
|
|
118.25 |
% |
|
|
|
(1) |
|
Interest income and expense are for the period that banking operations were in effect. |
|
(2) |
|
Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities. |
|
(3) |
|
Net yield on interest-earning assets represents net interest income as a percentage of average interest-earning assets. |
|
(4) |
|
Average yields are computed using annualized interest income and expense for the periods. |
Analysis of Changes in Net Interest Income. The following table analyzes the changes in
interest income and interest expense, between the quarters ended March 31, 2007 and 2006, in terms
of: (1) changes in volume of interest-earning assets and interest-bearing liabilities and (2)
changes in yields and rates. The table reflects the extent to which changes in the Companys
interest income and interest expense are attributable to changes in rate (change in rate multiplied
by prior period volume), changes in volume (changes in volume multiplied by prior period rate) and
changes attributable to the combined impact of volume/rate (change in rate multiplied by change in
volume). The changes attributable to the combined impact of volume/rate are allocated on a
consistent basis between the volume and rate variances. Changes in interest income on securities
reflects the changes in interest income on a fully tax equivalent basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 versus 2006 |
|
|
|
Increase (decrease) due to |
|
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|
|
(Dollars in thousands) |
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable |
|
|
317 |
|
|
|
227 |
|
|
|
544 |
|
Investments securities |
|
|
93 |
|
|
|
61 |
|
|
|
154 |
|
Interest-bearing deposits with
other banks |
|
|
123 |
|
|
|
9 |
|
|
|
132 |
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
|
533 |
|
|
|
297 |
|
|
|
830 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand deposits |
|
|
5 |
|
|
|
35 |
|
|
|
40 |
|
Money market deposits |
|
|
57 |
|
|
|
121 |
|
|
|
178 |
|
Savings deposits |
|
|
-36 |
|
|
|
-4 |
|
|
|
-40 |
|
Certificates of deposit |
|
|
240 |
|
|
|
356 |
|
|
|
596 |
|
Borrowings |
|
|
15 |
|
|
|
115 |
|
|
|
130 |
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
281 |
|
|
|
623 |
|
|
|
904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
252 |
|
|
|
($326 |
) |
|
|
($74 |
) |
|
|
|
|
|
|
|
|
|
|
LIQUIDITY
Managements objective in managing liquidity is maintaining the ability to continue meeting the
cash flow needs of its customers, such as borrowings or deposit withdrawals, as well as its own
financial commitments. The principal sources of liquidity are net income, loan payments, maturing
and principal reductions on securities and sales of securities available for sale, federal funds
sold and cash and deposits with banks. Along with its liquid assets, the Company has additional
sources of liquidity available to ensure that adequate funds are available as needed. These
include, but are not limited to, the purchase of federal funds, and the ability to borrow funds
under line of credit agreements with correspondent banks and a borrowing agreement with the Federal
Home Loan Bank of Cincinnati, Ohio and the adjustment of interest rates to obtain
depositors. Management feels that it has the capital adequacy, profitability and reputation to
meet the current and projected needs of its customers.
For the three months ended March 31, 2007, the adjustments to reconcile net income to net cash from
operating activities consisted mainly of depreciation and amortization of premises and equipment,
the provision for loan losses, net amortization of securities and net changes in other assets and
liabilities. Cash and cash equivalents increased as a result of the purchasing of government agency
securities. For a more detailed illustration of sources and uses of cash, refer to the condensed
consolidated statements of cash flows.
INFLATION
Substantially all of the Companys assets and liabilities relate to banking activities and are
monetary in nature. The consolidated financial statements and related financial data are presented
in accordance with U.S. GAAP. GAAP currently requires the Company to measure the financial position
and results of operations in terms of historical dollars, with the exception of securities
available for sale, impaired loans and other real estate loans that are measured at fair value.
Changes in the value of money due to rising inflation can cause purchasing power loss.
Managements opinion is that movements in interest rates affect the financial condition and results
of operations to a greater degree than changes in the rate of inflation. It should be noted that
interest rates and inflation do effect each other, but do not always move in correlation with each
other. The Companys ability to match the interest sensitivity of its financial assets to the
interest sensitivity of its liabilities in its asset/liability management may tend to minimize the
effect of changes in interest rates on the Companys performance.
REGULATORY MATTERS
The Company is subject to the regulatory requirements of The Federal Reserve System as a one-bank
holding company. The affiliate bank is subject to regulations of the Federal Deposit Insurance
Corporation (FDIC) and the State of Ohio, Division of Financial Institutions.
REGULATORY CAPITAL REQUIREMENTS
The Company is subject to regulatory capital requirements administered by federal banking agencies.
Capital adequacy guidelines and prompt corrective action regulations involve quantitative measures
of assets, liabilities and certain off-balance sheet items calculated under regulatory accounting
practices. Capital amounts and classifications are also subject to qualitative judgments by
regulators about components, risk weightings and other factors and the regulators can lower
classifications in certain cases. Failure to meet various capital requirements can initiate
regulatory action that could have a direct material effect on the Banks operations.
The prompt corrective action regulations provide five classifications, including well capitalized,
adequately capitalized, undercapitalized, significantly undercapitalized and critically
undercapitalized, although these terms are not used to represent overall financial condition. If
adequately capitalized, regulatory approval is required to accept brokered deposits. If
undercapitalized, capital distributions are limited, as is asset growth and expansion and plans for
capital restoration are required.
The minimum requirements are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
Tier 1 |
|
TIER 1 |
|
|
Capital to |
|
Capital to |
|
Capital to |
|
|
Risk-Weighted |
|
Risk-Weighted |
|
Average |
|
|
Assets |
|
Assets |
|
Assets |
Well capitalized |
|
|
10.00 |
% |
|
|
6.00 |
% |
|
|
5.00 |
% |
Adequately capitalized |
|
|
8.00 |
% |
|
|
4.00 |
% |
|
|
4.00 |
% |
Undercapitalized |
|
|
6.00 |
% |
|
|
3.00 |
% |
|
|
3.00 |
% |
The following table illustrates the Companys risk-weighted capital ratios at March 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
31-Mar-07 |
|
|
Amount |
|
Ratio |
Total Capital |
|
|
|
|
|
|
|
|
(to Risk-weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
$ |
42,156,178 |
|
|
|
17.40 |
|
For Capital Adequacy Purposes |
|
|
19,378,160 |
|
|
|
8.00 |
|
To Be Well Capitalized |
|
|
24,222,700 |
|
|
|
10.00 |
|
|
|
|
|
|
|
|
|
|
Tier I Capital |
|
|
|
|
|
|
|
|
(to Risk-weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
$ |
31,120,368 |
|
|
|
12.85 |
|
For Capital Adequacy Purposes |
|
|
9,689,080 |
|
|
|
4.00 |
|
To Be Well Capitalized |
|
|
14,533,620 |
|
|
|
6.00 |
|
|
|
|
|
|
|
|
|
|
Tier I Capital |
|
|
|
|
|
|
|
|
(to Average Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
$ |
31,120,368 |
|
|
|
8.93 |
|
For Capital Adequacy Purposes |
|
|
13,944,680 |
|
|
|
4.00 |
|
To Be Well Capitalized |
|
|
17,430,850 |
|
|
|
5.00 |
|
Item 3 Quantitative and Qualitative Disclosures about Market Risk
ASSET AND LIABILITY MANAGEMENT
The primary objective of the Companys asset and liability management function is to maximize the
Companys net interest income while simultaneously maintaining an acceptable level of interest rate
risk given the Companys operating environment, capital and liquidity requirements, performance
objectives and overall business focus. The principal determinant of the exposure of the Companys
earnings to interest rate risk is the timing difference between the repricing and maturity of
interest-earning assets and the repricing or maturity of its interest-bearing liabilities. The
Companys asset and liability management policies are designed to decrease interest rate
sensitivity primarily by shortening the maturities of interest-earning assets while at the same
time extending the maturities of interest-bearing liabilities. The Board of Directors of the
Company continues to believe in strong asset/liability management in order to insulate the Company
from material and prolonged increases in interest rates. As a result of this policy, the Company
emphasizes a larger, more diversified portfolio of residential mortgage loans in the form of
mortgage-backed securities. Mortgage-backed securities generally increase the quality of the
Companys assets by virtue of the insurance or guarantees that back them, are more liquid than
individual mortgage loans and may be used to collateralize borrowings or other obligations of the
Company.
The Companys Board of Directors has established an Asset and Liability Management Committee
consisting of four outside directors, the President and Chief Executive Officer, Executive/Vice
President/ Chief Operating Officer, Senior Vice President/Chief Financial Officer and Senior Vice
President/Commercial Lending. This committee, which meets quarterly, generally monitors various
asset and liability management policies and strategies, which were implemented by the Company over
the past few years. These strategies have included: (i) an emphasis on the investment in
adjustable-rate and shorter duration mortgage-backed securities; (ii) an emphasis on the
origination of single-family residential adjustable-rate mortgages (ARMs), residential construction
loans and commercial real estate loans, which generally have adjustable or floating interest rates
and/or shorter maturities than traditional single-family residential loans, and consumer loans,
which generally have shorter terms and higher interest rates than mortgage loans; (iii) increase
the duration of the liability base of the Company by extending the maturities of savings deposits,
borrowed funds and repurchase agreements.
The Company has established the following guidelines for assessing interest rate risk:
Net interest income simulation. Given a 200 basis point parallel and gradual increase or
decrease in market interest rates, net interest income may not change by more than 10% for a
one-year period.
Portfolio equity simulation. Portfolio equity is the net present value of the Companys existing
assets and liabilities. Given a 200 basis point immediate and permanent increase or decrease in
market interest rates, portfolio equity may not correspondingly decrease or increase by more than
20% of stockholders equity.
The following table presents the simulated impact of a 200 basis point upward and a 200 basis point
downward shift of market interest rates on net interest income and the change in portfolio equity.
This analysis was done assuming that the interest-earning asset and interest-bearing liability
levels at March 31, 2006 remained constant. The impact of the market rate movements was developed
by simulating the effects of rates changing gradually over a one-year period from the March 31,
2007 levels for net interest income. The impact of market rate movements was developed by
simulating the effects of an immediate and permanent change in rates at March 31, 2007 for
portfolio equity:
|
|
|
|
|
|
|
|
|
|
|
Increase |
|
Decrease |
|
|
+200 |
|
-200 |
|
|
BP |
|
BP |
Net interest income increase (decrease)
|
|
|
4.0 |
% |
|
|
(8.1 |
)% |
|
Portfolio equity increase (decrease)
|
|
|
(3.6 |
)% |
|
|
(6.1 |
)% |
ITEM 4. CONTROLS AND PROCEDURES
(a) Evaluation of disclosure controls and procedures. Based on their evaluation as of a date within
90 days of the filing date of this Quarterly Report on Form 10-Q, the Registrants principal
executive officer and principal financial officer have concluded that the Registrants disclosure
controls and procedures (as defined in Rules 13a-14(c) and 15d-14(c) under the Securities Exchange
Act of 1934 (the Exchange Act)) are effective to ensure that information required to be disclosed
by Middlefield in reports that it files or submits under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in Securities and Exchange Commission
rules and forms.
(b) Changes in internal controls. There were no significant changes in the Registrants internal
controls or in other factors that could significantly affect these controls subsequent to the date
of their evaluation, including any corrective actions with regard to significant deficiencies and
material weaknesses.
PART II OTHER INFORMATION
Item 1. Legal Proceedings
None
Item 1A. Risk Factors
For information regarding factors that could affect the Corporations results of operations,
financial condition and liquidity, see the risk factors discussion provided under Part 1, Item 1A
on Form 10-K for the fiscal year ended December 31, 2006. See also, Forward-Looking Statements
included in Part 1, Item 2 of this Quarterly Report on Form 10-Q. There have been no material
changes in risk factors since December 31, 2006.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Purchases of equity securities by the issuer.
None
Item 3. Defaults upon senior securities
None
Item 4. Submission of matters to a vote of security holders
None
Item 5. Other information
None
Item 6. Exhibits
|
(a) |
|
The following exhibits are included in this Report or incorporated herein by
reference: |
|
|
|
|
|
|
|
Exhibit Number |
|
|
|
Description |
|
Location |
|
|
|
|
|
|
|
2
|
|
|
|
Agreement and Plan of Merger among
Middlefield Banc Corp., EB Interim
Bank, and Emerald Bank, dated as of
November 15, 2006, as amended by
Amendment No. 1
|
|
Incorporated by
reference to the
prospectus/proxy
statement, Appendix
A, contained in
Part I of Form S-4
Registration
Statement Amendment
No. 1 filed on
February 9, 2007.
Disclosure
schedules referred
to in the Agreement
and Plan of Merger
are omitted in
reliance on Item
601(b)(2) of
Regulation S-K.
Upon request of the
SEC, Middlefield
Banc Corp. will
furnish
supplementally to
the SEC a copy of
the disclosure
schedules |
|
|
|
|
|
|
|
3.1
|
|
|
|
Second Amended and Restated Articles
of Incorporation of Middlefield Banc
Corp., as amended
|
|
Incorporated by
reference to
Exhibit 3.1 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Fiscal Year
Ended December 31,
2005, filed on
March 29, 2006 |
|
|
|
|
|
|
|
3.2
|
|
|
|
Regulations of Middlefield Ban Corp.
|
|
Incorporated by
reference to
Exhibit 3.2 of
Middlefield Banc
Corp.s
registration
statement on Form
10 filed on April
17, 2001 |
|
|
|
|
|
|
|
4
|
|
|
|
Specimen stock certificate
|
|
Incorporated by
reference to
Exhibit 3.2 of
Middlefield Banc
Corp.s
registration
statement on Form
10 filed on April
17, 2001 |
|
|
|
|
|
|
|
4.1
|
|
|
|
Amended and Restated Trust
Agreement, dated as of December 21,
2006, between Middlefield Banc
Corp., as Depositor, Wilmington
Trust Company, as Property Trustee,
Wilmington Trust Company, as
Delaware Trustee, and Administrative
Trustees
|
|
Incorporated by
reference to
Exhibit 4.1 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on December
27, 2006 |
|
|
|
|
|
|
|
4.2
|
|
|
|
Junior Subordinated Indenture, dated
as of December 21, 2006, between
Middlefield Banc Corp. and
Wilmington Trust Company
|
|
Incorporated by
reference to
Exhibit 4.2 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on December
27, 2006 |
|
|
|
|
|
|
|
4.3
|
|
|
|
Guarantee Agreement, dated as of
December 21, 2006, between
Middlefield Banc Corp. and
Wilmington Trust Company
|
|
Incorporated by
reference to
Exhibit 4.3 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on December
27, 2006 |
|
|
|
|
|
|
|
10.1
|
|
*
|
|
1999 Stock Option Plan of
Middlefield Banc Corp.
|
|
Incorporated by
reference to
Exhibit 10.1 of
Middlefield Banc
Corp.s
registration
statement on Form
10 filed on April
17, 2001 |
|
|
|
|
|
|
|
Exhibit Number |
|
|
|
Description |
|
Location |
|
|
|
|
|
|
|
10.2
|
|
*
|
|
Severance Agreement dated July 11,
2006 between Middlefield Banc Corp.
and Thomas G. Caldwell
|
|
Incorporated by
reference to
Exhibit 10.2 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on July 12,
2006 |
|
|
|
|
|
|
|
10.3
|
|
*
|
|
Severance Agreement dated July 11,
2006 between Middlefield Banc Corp.
and James R. Heslop II
|
|
Incorporated by
reference to
Exhibit 10.3 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on July 12,
2006 |
|
|
|
|
|
|
|
10.4
|
|
*
|
|
Severance Agreement dated July 11,
2006 between Middlefield Banc Corp.
and Jay P. Giles
|
|
Incorporated by
reference to
Exhibit 10.4 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on July 12,
2006 |
|
|
|
|
|
|
|
10.4.1
|
|
*
|
|
Severance Agreement dated July 11,
2006 between Middlefield Banc Corp.
and Teresa M. Hetrick
|
|
Incorporated by
reference to
Exhibit 10.4.1 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on July 12,
2006 |
|
|
|
|
|
|
|
10.4.2
|
|
*
|
|
Severance Agreement dated July 11,
2006 between Middlefield Banc Corp.
and Jack L. Lester
|
|
Incorporated by
reference to
Exhibit 10.4.2 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on July 12,
2006 |
|
|
|
|
|
|
|
10.4.3
|
|
*
|
|
Severance Agreement dated July 11,
2006 between Middlefield Banc Corp.
and Donald L. Stacy
|
|
Incorporated by
reference to
Exhibit 10.4.3 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on July 12,
2006 |
|
|
|
|
|
|
|
10.4.4
|
|
*
|
|
Severance Agreement dated July 11,
2006 between Middlefield Banc Corp.
and Alfred F. Thompson Jr.
|
|
Incorporated by
reference to
Exhibit 10.4.4 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on July 12,
2006 |
|
|
|
|
|
|
|
10.5
|
|
*
|
|
Federal Home Loan Bank of Cincinnati
Agreement for Advances and Security
Agreement dated September 14, 2000
|
|
Incorporated by
reference to
Exhibit 10.4 of
Middlefield Banc
Corp.s
registration
statement on Form
10 filed on April
17, 2001 |
|
|
|
|
|
|
|
10.6
|
|
*
|
|
Director Retirement Agreement with
Richard T. Coyne
|
|
Incorporated by
reference to
Exhibit 10.6 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2001,
filed on March 28,
2002 |
|
|
|
|
|
|
|
10.7
|
|
*
|
|
Director Retirement Agreement with
Frances H. Frank
|
|
Incorporated by
reference to
Exhibit 10.7 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2001,
filed on March 28,
2002 |
|
|
|
|
|
|
|
10.8
|
|
*
|
|
Director Retirement Agreement with
Thomas C. Halstead
|
|
Incorporated by
reference to
Exhibit 10.8 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2001,
filed on March 28,
2002 |
|
|
|
|
|
|
|
Exhibit Number |
|
|
|
Description |
|
Location |
|
|
|
|
|
|
|
10.9
|
|
*
|
|
Director Retirement Agreement with
George F. Hasman
|
|
Incorporated by
reference to
Exhibit 10.9 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2001,
filed on March 28,
2002 |
|
|
|
|
|
|
|
10.10
|
|
*
|
|
Director Retirement Agreement with
Donald D. Hunter
|
|
Incorporated by
reference to
Exhibit 10.10 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2001,
filed on March 28,
2002 |
|
|
|
|
|
|
|
10.11
|
|
*
|
|
Director Retirement Agreement with
Martin S. Paul
|
|
Incorporated by
reference to
Exhibit 10.11 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2001,
filed on March 28,
2002 |
|
|
|
|
|
|
|
10.12
|
|
*
|
|
Director Retirement Agreement with
Donald E. Villers
|
|
Incorporated by
reference to
Exhibit 10.12 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2001,
filed on March 28,
2002 |
|
|
|
|
|
|
|
10.13
|
|
*
|
|
Executive Survivor Income Agreement
(aka DBO agreement [death benefit
only]) with Donald L. Stacy
|
|
Incorporated by
reference to
Exhibit 10.14 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2003,
filed on March 30,
2004 |
|
|
|
|
|
|
|
10.14
|
|
*
|
|
DBO Agreement with Jay P. Giles
|
|
Incorporated by
reference to
Exhibit 10.15 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2003,
filed on March 30,
2004 |
|
|
|
|
|
|
|
10.15
|
|
*
|
|
DBO Agreement with Alfred F.
Thompson Jr.
|
|
Incorporated by
reference to
Exhibit 10.16 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2003,
filed on March 30,
2004 |
|
|
|
|
|
|
|
10.16
|
|
*
|
|
DBO Agreement with Nancy C. Snow
|
|
Incorporated by
reference to
Exhibit 10.17 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2003,
filed on March 30,
2004 |
|
|
|
|
|
|
|
10.17
|
|
*
|
|
DBO Agreement with Theresa M. Hetrick
|
|
Incorporated by
reference to
Exhibit 10.18 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2003,
filed on March 30,
2004 |
|
|
|
|
|
|
|
Exhibit Number |
|
|
|
Description |
|
Location |
|
|
|
|
|
|
|
10.18
|
|
*
|
|
DBO Agreement with Jack L. Lester
|
|
Incorporated by
reference to
Exhibit 10.19 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2003,
filed on March 30,
2004 |
|
|
|
|
|
|
|
10.19
|
|
*
|
|
DBO Agreement with James R. Heslop II
|
|
Incorporated by
reference to
Exhibit 10.20 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2003,
filed on March 30,
2004 |
|
|
|
|
|
|
|
10.20
|
|
*
|
|
DBO Agreement with Thomas G. Caldwell
|
|
Incorporated by
reference to
Exhibit 10.21 of
Middlefield Banc
Corp.s Annual
Report on Form 10-K
for the Year Ended
December 31, 2003,
filed on March 30,
2004 |
|
|
|
|
|
|
|
10.21
|
|
*
|
|
Form of Indemnification Agreement
with directors of Middlefield Banc
Corp. and executive officers of
Middlefield Banc Corp. and The
Middlefield Banking Company
|
|
Incorporated by
reference to
Exhibit 99.1 of
Middlefield Banc
Corp.s
registration
statement on Form
10, Amendment No.
1, filed on June
14, 2001 |
|
|
|
|
|
|
|
10.22
|
|
*
|
|
Annual Incentive Plan Summary
|
|
Incorporated by
reference to the
summary description
of the annual
incentive plan
included as Exhibit
10.22 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on December
16, 2005 |
|
|
|
|
|
|
|
10.23
|
|
*
|
|
Executive Deferred Compensation
Agreement with Thomas G. Caldwell
|
|
Incorporated by
reference to
Exhibit 10.23 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on January 4,
2007 |
|
|
|
|
|
|
|
10.24
|
|
*
|
|
Executive Deferred Compensation
Agreement with James R. Heslop II
|
|
Incorporated by
reference to
Exhibit 10.24 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on January 4,
2007 |
|
|
|
|
|
|
|
10.25
|
|
*
|
|
Executive Deferred Compensation
Agreement with Donald L. Stacy
|
|
Incorporated by
reference to
Exhibit 10.25 of
Middlefield Banc
Corp.s Form 8-K
Current Report
filed on January 4,
2007 |
|
|
|
|
|
|
|
99.2
|
|
|
|
Consent of S.R. Snodgrass, A.C.,
independent auditors of Middlefield
Banc Corp.
|
|
filed herewith |
|
|
|
|
|
|
|
Exhibit Number |
|
|
|
Description |
|
Location |
|
|
|
|
|
|
|
31
|
|
|
|
Rule 13a-14(a) certification of
Chief Executive Officer
|
|
filed herewith |
|
|
|
|
|
|
|
31.1
|
|
|
|
Rule 13a-14(a) certification of
Chief Financial Officer
|
|
filed herewith |
|
|
|
|
|
|
|
32
|
|
|
|
Rule 13a-14(b) certification
|
|
filed herewith |
|
|
|
* |
|
management contract or compensatory plan or arrangement |
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the undersigned and hereunto duly authorized.
|
|
|
|
|
|
MIDDLEFIELD BANC CORP.
|
|
Date: May 11, 2007 |
By: |
/s/ Thomas G. Caldwell
|
|
|
|
Thomas G. Caldwell |
|
|
|
President and Chief Executive Officer |
|
|
|
|
|
Date: May 11, 2007 |
By: |
/s/ Donald L. Stacy
|
|
|
|
Donald L. Stacy |
|
|
|
Principal Financial and Accounting Officer |
|
|