Back to GetFilings.com
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-K
|
|
|
þ |
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) |
|
|
OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
For the fiscal year ended December 31, 2004 |
|
OR |
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) |
|
|
OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
For the transition period
from to |
Commission file number 001-13735
Midwest Banc Holdings, Inc.
(Exact name of Registrant as specified in its charter)
|
|
|
Delaware
|
|
36-3252484 |
(State of Incorporation) |
|
(I.R.S. Employer Identification Number) |
501 West North Avenue, Melrose Park, Illinois 60160
(Address of principal executive offices including ZIP
Code)
(708) 865-1053
(Registrants telephone number including Area Code)
Securities registered pursuant to Section 12(b) of the
Act:
10.0% Cumulative Trust Preferred Securities, American
Stock Exchange
(And Guarantee with Respect Thereto)
Securities registered pursuant to Section 12(g) of the
Act:
Common Stock, $0.01 par value, Nasdaq National Market
(Title of Class)
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports) and (2) has been subject
to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not
contained herein, and will not be contained to the best of
registrants knowledge, in definitive proxy or information
statements incorporated by Reference in Part III of this
Form 10-K or any amendment to this
Form 10-K. o
Indicate by check mark whether the registrant is an accelerated
filer (as defined in Rule 12b-2 of the
Act). Yes þ No o
The aggregate market value of the voting and nonvoting common
equity held by nonaffiliates of the registrant on June 30,
2004, based on the last sales price quoted on the Nasdaq
National Market System on that date, the last business day of
the registrants most recently completed second fiscal
quarter, was approximately $399.1 million.
As of March 9, 2005, the number of shares outstanding of
the registrants common stock, par value $0.01 per
share, was 18,241,151.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the Companys Proxy Statement for the 2005
Annual Meeting of Stockholders are incorporated by reference
into Part III.
MIDWEST BANC HOLDINGS, INC.
FORM 10-K
INDEX
PART I
The Company
Midwest Banc Holdings, Inc. (the Company) is a
community-based bank holding company headquartered in Melrose
Park, Illinois. The Company, through its wholly owned banking
subsidiaries, provides a wide range of services, including
traditional banking services, personal and corporate trust
services, residential mortgage services, insurance brokerage and
retail securities brokerage services. The Companys
principal operating subsidiaries are two Illinois community
banks: Midwest Bank and Trust Company and Midwest Bank of
Western Illinois (collectively, the Banks), each of
which is chartered as an Illinois state bank. The Company
operates in one business segment, community banking, providing a
full range of services to individual and corporate customers;
the nature of the Banks products and production processes,
type or class of customer, methods to distribute their products,
and regulatory environment are similar.
The Banks are community-oriented, full-service commercial banks,
providing traditional banking services to individuals,
small-to-medium-sized businesses, government and public entities
and not-for-profit organizations. The Banks operate out of 23
locations, with 17 banking centers in the greater Chicago
metropolitan area and six banking centers in Western Illinois.
Porter Insurance Agency, Inc., a subsidiary of Midwest Bank of
Western Illinois, acts as an insurance agency for individuals
and corporations. Midwest Financial and Investment Services,
Inc., a subsidiary of the Company, provides securities brokerage
services to customers of each of the Banks. Midwest Bank
Insurance Services, L.L.C., a subsidiary of Midwest Bank and
Trust Company, acts as an insurance agency for individuals
and corporations.
The Company focuses on establishing and maintaining long-term
relationships with customers and is committed to serving the
financial services needs of the communities it serves. In
particular, the Company has emphasized in the past and intends
to continue to emphasize its relationships with individual
customers and small-to-medium-sized businesses. The Company
actively evaluates the credit needs of its markets, including
low- and moderate-income areas, and offers products that
are responsive to the needs of its customer base. The markets
served by the Company provide a mix of real estate, commercial
and consumer lending opportunities, as well as a stable core
deposit base.
The Company is a Delaware corporation. The Company was founded
in 1983 as a bank holding company under the Bank Holding Company
Act of 1956, as amended, for Midwest Bank and Trust Company.
Certain information with respect to the Banks and the
Companys nonbank subsidiaries as of December 31,
2004, is set forth below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of | |
|
|
|
|
|
|
Banking Centers | |
Company Subsidiaries |
|
Headquarters | |
|
Market Area |
|
or Offices | |
|
|
| |
|
|
|
| |
Banks:
|
|
|
|
|
|
|
|
|
|
|
|
Midwest Bank and Trust Company
|
|
|
Elmwood Park, IL |
|
|
Addison, Algonquin, |
|
|
17 |
|
|
|
|
|
|
|
Chicago, Downers |
|
|
|
|
|
|
|
|
|
|
Grove, Elmwood Park, |
|
|
|
|
|
|
|
|
|
|
Glenview, Hinsdale, |
|
|
|
|
|
|
|
|
|
|
Island Lake, Long |
|
|
|
|
|
|
|
|
|
|
Grove, Melrose Park, |
|
|
|
|
|
|
|
|
|
|
McHenry, Norridge, |
|
|
|
|
|
|
|
|
|
|
Roselle, and Union |
|
|
|
|
Midwest Bank of Western Illinois
|
|
|
Monmouth, IL |
|
|
Aledo, Galesburg, |
|
|
6 |
|
|
|
|
|
|
|
Kirkwood, Monmouth |
|
|
|
|
|
|
|
|
|
|
and Oquawka |
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of | |
|
|
|
|
|
|
Banking Centers | |
Company Subsidiaries |
|
Headquarters | |
|
Market Area |
|
or Offices | |
|
|
| |
|
|
|
| |
Nonbanks:
|
|
|
|
|
|
|
|
|
|
|
|
Porter Insurance Agency, Inc.
|
|
|
Alexis, IL |
|
|
Western Illinois |
|
|
2 |
|
Midwest Bank Insurance Services, L.L.C.
|
|
|
Algonquin, IL |
|
|
* |
|
|
1 |
|
MBTC Investment Company
|
|
|
Las Vegas, NV |
|
|
** |
|
|
2 |
|
MBHI Capital Trust I
|
|
|
Melrose Park, IL |
|
|
*** |
|
|
|
|
MBHI Capital Trust II
|
|
|
Melrose Park, IL |
|
|
*** |
|
|
|
|
MBHI Capital Trust III
|
|
|
Melrose Park, IL |
|
|
*** |
|
|
|
|
MBHI Capital Trust IV
|
|
|
Melrose Park, IL |
|
|
*** |
|
|
|
|
Midwest Financial and Investment Services, Inc.
|
|
|
Elmwood Park, IL |
|
|
**** |
|
|
4 |
|
|
|
* |
Provides fixed annuity products to individuals. |
|
** |
Provides additional investment portfolio management to Midwest
Bank and Trust Company. |
|
*** |
The trust is a statutory business trust formed as a financing
subsidiary of the Company. |
|
**** |
Provides securities brokerage services to individuals and
commercial business. |
History
Midwest Bank and Trust Company was established in 1959 in
Elmwood Park, Illinois to provide community and commercial
banking services to individuals and businesses in the
neighboring western suburbs of Chicago. Midwest Bank and
Trust Company grew in the 1960s and 1970s with the economic
development and population expansion of Elmwood Park, Melrose
Park, Forest Park, River Grove, Franklin Park, and, to a lesser
extent, River Forest and Oak Park.
Midwest Bank and Trust Companys original facility was
located at the corner of North and Harlem Avenues in Elmwood
Park, a central point for residential traffic and commercial
business. As state banking regulations permitted, Midwest Bank
and Trust Company established a drive-up facility at the corner
of North and Fifth Avenues in Melrose Park in 1978. This
facility provided a convenient location to serve business
customers, which were an increasingly important part of the
economic development of Melrose Park at that time. In 1987, this
location and surrounding acreage were developed into Midwest
Centre, a commercial office building with a full-service banking
center of Midwest Bank and Trust Company located on its main
floor. Midwest Centre is the Companys current headquarters.
The Company pursued growth opportunities through acquisitions
beginning in the mid-to-late 1980s. Illinois State Bank of
Chicago was acquired in 1986, providing the Company with a prime
downtown Chicago location on South Michigan Avenue. Illinois
State Bank of Chicago was merged into Midwest Bank and
Trust Company in 1991 and is operated as a full-service
banking center.
Midwest Bank and Trust Company added two additional banking
centers in Northwest Chicago on Pulaski Road in 1993 and Addison
Street in 1996. Midwest Bank and Trust Company currently has a
network of eight full-service banking centers in diverse markets
within Cook County, Illinois.
The Company acquired the State Bank of Union in McHenry County
in 1987 and changed its name to Midwest Bank of Union in 1991.
This acquisition represented the first bank location for the
Company outside of Cook County. The bank was renamed Midwest
Bank of McHenry County in 1994 and opened a full-service banking
center in Algonquin in southeastern McHenry County in August
1994. New banking centers were opened in Island Lake in 1998 and
McHenry in 1999.
2
The Company established Midwest Bank of DuPage County in 1991 in
Hinsdale. Midwest Bank of DuPage County was created to develop
markets through the opening of a new banking center. The bank
was subsequently renamed Midwest Bank of Hinsdale in 1991.
Midwest Bank of Hinsdale opened a convenience banking center in
1996 in Downers Grove, Illinois, which has been expanded into a
full-service banking center. A third banking center, in Roselle,
Illinois, opened in February 2000.
In an effort to diversify the Companys core deposit base
and develop profitable growth opportunities at a reasonable cost
of market entry, the Company began an expansion program in West
Central Illinois in the early 1990s. The Company acquired the
Bank of Oquawka in Henderson County in 1991 and The National
Bank of Monmouth via a merger with West Central Illinois Bancorp
in 1993. Subsequently, the Bank of Oquawka was merged into The
National Bank of Monmouth in 1994. A new full-service banking
center was opened in Galesburg in Knox County in 1996. In 1998,
The National Bank of Monmouth converted from a national bank to
an Illinois state chartered bank and changed its name to Midwest
Bank of Western Illinois. On December 18, 1999, Midwest
Bank of Western Illinois acquired the deposits and fixed assets
of the Aledo Banking Center of Associated Bank-Illinois. In
January 2001, Midwest Bank of Western Illinois opened a full
service banking center in a grocery store in Monmouth. Midwest
Bank of Western Illinois currently has a network of six banking
centers in Monmouth, Galesburg, Oquawka, Kirkwood, and Aledo.
Effective August 19, 2002, Midwest Bank of Hinsdale and
Midwest Bank of McHenry County merged into Midwest Bank and
Trust Company. Immediately following the merger, the Company
contributed to Midwest Bank and Trust Company 100% of the
capital stock of First Midwest Data Corp., and thereafter, First
Midwest Data Corp. was liquidated. This internal reorganization
was the final phase of a multi-phase effort to consolidate
backroom functions, reduce duplicative processes, streamline
customer service, and enhance marketing efforts and product
delivery.
On January 3, 2003, the Company completed the acquisition
of Big Foot Financial Corp. (BFFC). BFFC was the
holding company for Fairfield Savings Bank, F.S.B.
(Fairfield) with approximately $200 million in
total assets at December 31, 2002, and three locations in
the Chicago area. The transaction expanded the Companys
existing branch network in the metropolitan Chicago area by
merging Fairfield, with banking centers in Chicago, Long Grove,
and Norridge, into Midwest Bank and Trust Company. Final
integration of systems and processes were completed in February
2003. The Company issued a total of 1,599,088 shares in the
transaction.
In 2004, Midwest Bank and Trust Company opened two
additional banking centers in Addison and Glenview, Illinois.
The Companys nonbank subsidiaries were created to support
the core retail and commercial banking activities of the Company
and the Banks.
Porter Insurance Agency, Inc. was acquired by Midwest Bank of
Western Illinois in 1998 to provide insurance services to
customers of the bank. This subsidiary also maintains an
independent customer base that represents approximately 80% of
its current premiums and commissions.
Midwest Bank Insurance Services, L.L.C. is an independent
insurance agency established by Midwest Bank and Trust Company
in 1998. This subsidiary concentrates in commercial insurance
products and fixed rate annuities.
In March 2002, the Company acquired the assets of Service
1st Financial Corp. through its newly formed subsidiary,
Midwest Financial and Investment Services, Inc. This subsidiary
provides securities brokerage services to both bank and nonbank
customers.
In August 2002, Midwest Bank and Trust Company established
MBTC Investment Company. This subsidiary was capitalized through
the transfer of investment securities from the Bank and was
formed to diversify management of that portion of the
Companys investment portfolio.
3
In May 2000, the Company formed MBHI Capital Trust I
(Trust I). Trust I is a statutory business
trust formed under the laws of the State of Delaware and is
wholly owned by the Company. In June 2000, Trust I issued
10.0% preferred securities with an aggregate liquidation amount
of $20,000,000 ($25 per preferred security) to third-party
investors in an underwritten public offering. The Company has
given notice to the trustee that these securities will be
redeemed on June 7, 2005.
In October 2002, the Company formed MBHI Capital Trust II
(Trust II), a statutory trust formed under the
laws of the State of Delaware and a wholly owned financing
subsidiary of the Company. In October 2002, Trust II issued
$15,000,000 in aggregate liquidation amount of floating rate
trust preferred securities in a private placement offering.
In December 2003, the Company formed MBHI Capital Trust III
(Trust III) and MBHI Capital Trust IV
(Trust IV), statutory trusts formed under the
laws of the State of Delaware and wholly owned financing
subsidiaries of the Company. In December 2003, Trust III
and Trust IV issued $9,000,000 and $10,000,000,
respectively in aggregate liquidation amount of floating rate
trust preferred securities in private placement offerings.
The Banks
Each Bank faces different levels and varied types of
competition, which are addressed by the local, decentralized
nature of each Bank. The Banks maintain full responsibility for
the day-to-day operations of each banking center, including
lending practices and decision-making, pricing, sales, and
customer service. The Banks are supported by centralized staff
services provided by the Company for accounting, auditing,
financial and strategic planning, marketing, human resources,
loan review, securities management, retail sales, training, and
regulatory compliance.
Markets
The Banks operate in broadly diverse markets, with varying
levels and growth rates of economic development and activity.
Population trends, geographic density, and the demographic mix
vary by market. The largest segments of the Companys
customer base live and work in relatively mature markets in
Cook, DuPage, Lake, and McHenry Counties and West Central
Illinois. The markets in Hinsdale and Long Grove are more
affluent and upwardly mobile segments with a higher percentage
of white-collar professionals.
The Company considers its primary market areas to be those areas
immediately surrounding its offices for retail customers and
generally within a 10-20 mile radius of each Bank for
commercial relationships. The Banks operate out of
17 full-service locations in the Chicago metropolitan area
and six offices in West Central Illinois. Accordingly, the
Companys business extends throughout the Chicago
metropolitan area and Western Illinois, but is highly
concentrated in the areas in which the Banks offices are
located. The communities in which the Banks offices are
located have a broad spectrum of demographic characteristics.
These communities include a number of densely populated areas as
well as rural areas, and some extremely high-income areas as
well as many middle-income and some low-to-moderate income areas.
Strategy
On September 28, 2004, the Board of Directors of the
Company as well as of Midwest Bank and Trust Company named
James J. Giancola as President and Chief Executive Officer of
the Company and the Bank. The Company has also begun to
implement its turnaround strategy. As part of the 2005 corporate
plan, the Company has adopted a number of short and long-term
strategies, including:
|
|
|
|
|
Recruit seasoned commercial lenders, credit analysts, and key
risk and operations managers. |
|
|
|
Diversify the loan portfolio mix by reducing the concentration
in commercial real estate lending and expanding commercial,
consumer real estate, and consumer lending. |
|
|
|
Modify the structure and mix of the securities portfolio and
derivative activities. |
4
|
|
|
|
|
Expand focus on retail banking activities including traditional
and non-deposit investment products and placing greater emphasis
on transactional deposit growth. |
The Company believes that its continued success is dependent on
its ability to provide its customers value-added retail and
commercial banking programs and other financial products and
services which are delivered by experienced, committed banking
professionals operating under the highest standards of customer
service and ethics. The growth strategy of the Company is to
increase its core banking business, develop its insurance and
retail brokerage activities, and expand into new markets as well
as diversify the financial services it offers. The
Companys strategy includes the following objectives:
|
|
|
|
|
Reduce the earnings volatility and risk in the investment
portfolio. |
|
|
|
Implement ongoing risk and credit management processes that
provide strong levels of control, minimize risk, and anticipate
potential problems. |
|
|
|
Develop a growing, well diversified, well priced, and
fundamentally sound loan portfolio. |
|
|
|
Focus our deposit efforts on transaction account growth,
especially demand deposit growth. |
|
|
|
Develop additional sources of fee income. |
The Company plans to continue to implement its growth strategy
through selected acquisitions and by adding de novo banking
centers in nearby communities where management believes
customers would be attracted to a community-banking alternative.
Any acquisition the Company pursues will ideally be accretive to
net income and diluted earnings per share within the first full
year following consolidation, with cost savings targeted to be
realized in the first phase of integration post closing. The
Companys growth strategy of establishing de novo banking
centers and selected acquisitions are dependent on many factors,
including regulatory approval that may limit or prohibit such
expansion plans.
Products and Services
Management believes the Company and the Banks offer competitive
deposit products and programs which address the needs of
customers in each of the local markets served. These products
include:
Checking and NOW Accounts. The Company has developed a
range of different checking account products designed and priced
to meet specific target segments (e.g., Free Checking and Small
Business Checking) of the local markets served by each Bank. The
Company offers several types of premium rate NOW accounts with
interest rates indexed to the prime rate or the 91-day
U.S. Treasury bill rate.
Savings and Money Market Accounts. The Company offers
multiple types of money market accounts with interest rates
indexed to the 91-day U.S. Treasury bill rate as well as
various types of savings accounts.
Time Deposits. The Company offers a wide range of
innovative time deposits (including traditional and Roth
Individual Retirement Accounts), usually offered at premium
rates with special features to protect the customers
interest earnings in changing interest rate environments.
The Companys loan portfolio consists of commercial loans,
commercial real estate loans, agricultural loans, consumer real
estate loans (including home equity lines of credit), and
consumer installment loans. Management emphasizes credit
quality. Management also seeks to avoid undue concentrations of
loans to a single industry or based on a single class of
collateral. Management requires personal guarantees of the
principals except on cash secured, state or political
subdivision, or non-for-profit loans. The Company has focused
its efforts on building its lending business in the following
areas:
Commercial Loans. Commercial and individual loans are
made to small- to medium-sized businesses that are sole
proprietorships, partnerships and corporations. Generally, these
loans are secured with collateral
5
including accounts receivable, inventory and equipment; the
personal guarantees of the principals are also required.
Frequently, these loans are further secured with real estate
collateral.
Commercial Real Estate Loans. Commercial real estate
loans include loans for acquisition, development and
construction and are secured by the real estate involved. Other
real estate loans are secured by farmland, multifamily
residential properties, and other nonfarm, nonresidential
properties. These loans are generally short-term balloon loans
and adjustable rate mortgages with initial fixed terms of one to
five years.
Agricultural Loans. A relatively small but important
segment of the loan portfolio consists of farm crop production
loans on a seasonal basis, machinery and equipment loans of a
medium term nature and longer-term real estate loans to purchase
acreage. Farm production loans are concentrated primarily in
corn and bean crops, with only a small portion tied to
livestock. Midwest Bank of Western Illinois is a major
agribusiness lender in West Central Illinois.
Consumer Real Estate Loans. Consumer real estate loans
are made to finance residential units that will house from one
to four families. While the Company originates both fixed and
adjustable rate consumer real estate loans, most medium-term
fixed-rate loans originated pursuant to Fannie Mae and Freddie
Mac guidelines are sold in the secondary market. In the normal
course of business, the Company retains one- to five-year
adjustable rate loans.
Home equity lines of credit, included within the Companys
consumer real estate loan portfolio, are secured by the
borrowers home and can be drawn on at the discretion of
the borrower. These lines of credit are generally at variable
interest rates. When made, home equity lines, combined with the
outstanding loan balance of prior mortgage loans, generally do
not exceed 80% of the appraised value of the underlying real
estate collateral.
Consumer Loans. Consumer loans (other than consumer real
estate loans) are collateralized loans to individuals for
various personal purposes such as automobile financing.
Lending officers are assigned various levels of loan approval
authority based upon their respective levels of experience and
expertise. Loan approval is also subject to the Companys
formal loan policy, as established by each Banks Board of
Directors. The Banks loan policies establish lending
authority and limits on an individual and committee basis. The
loan approval process has been re-designed to facilitate timely
decisions while enhance adherence to policy parameters and risk
management targets.
The Banks maintain a network of 31 ATM sites generally located
within the Banks local markets. All except two off-site
ATMs are owned by the Banks. Twenty-three of the ATM sites are
located at various banking centers and eight are maintained
off-site at hotels, supermarkets, and schools.
Midwest Bank and Trust Company and Midwest Bank of Western
Illinois offer land trusts, personal trusts, custody accounts,
retirement plan services, and corporate trust services. As of
December 31, 2004, the Trust Department of Midwest Bank and
Trust Company maintained trust relationships representing an
aggregate market value of $10.4 million in assets with an
aggregate book value of $8.8 million. In addition, the
Trust Department of Midwest Bank and Trust Company
administered 1,723 land trust accounts as of
December 31, 2004. Midwest Bank of Western Illinois also
provides trust services to its customers and maintained trust
accounts with an aggregate market value of $45.9 million
and an aggregate book value of $32.2 million as of
December 31, 2004.
Porter Insurance Agency, Inc. (Porter) is a full
line independent insurance agency. Concentrating in
agricultural-related insurance products, Porter is one of the
largest writers of crop insurance in Illinois. Porter represents
many regional and national carriers offering programs for
individual and group life and health
6
insurance, as well as property and casualty lines. Porter
maintains a strong portfolio of products for homeowners,
automobile, and business insurance, in addition to workers
compensation.
Midwest Bank Insurance Services, L.L.C. is an independent
insurance which concentrates in commercial insurance products
and fixed rate annuities.
In March 2002, the Companys subsidiary, Midwest Financial
and Investment Services, Inc., purchased certain assets of
Service 1st Financial Corp. and commenced brokerage
activities through the Banks investment centers. Licensed
brokers are located at 15 banking centers and provide
investment-related services, including securities trading,
financial planning, mutual funds sales, fixed and variable rate
annuities, and tax-exempt and conventional unit trusts. This
line of business is furthering one of the Companys
strategic goals of increasing revenues from nontraditional
sources and to enhance the Companys net income.
Competition
The Company competes in the financial services industry through
the Banks, Porter Insurance Agency, Inc., Midwest Bank Insurance
Services, L.L.C., and Midwest Financial and Investment Services,
Inc. The financial services business is highly competitive. The
Company encounters strong direct competition for deposits,
loans, and other financial services. The Companys
principal competitors include other commercial banks, savings
banks, savings and loan associations, mutual funds, money market
funds, finance companies, credit unions, mortgage companies,
insurance companies and agencies, private issuers of debt
obligations and suppliers of other investment alternatives, such
as securities firms.
In addition, in recent years, several major multibank holding
companies have entered or expanded in the Chicago metropolitan
market. Generally, these financial institutions are
significantly larger than the Company and have access to greater
capital and other resources. In addition, many of the
Companys nonbank competitors are not subject to the same
degree of regulation as that imposed on bank holding companies,
federally insured banks and Illinois chartered banks. As a
result, such nonbank competitors have advantages over the
Company in providing certain services.
The Company addresses these competitive challenges by creating
market differentiation and by maintaining an independent
community bank presence with local decision-making within its
markets. The Banks compete for deposits principally by offering
depositors a variety of deposit programs, convenient office
locations and hours and other services. The Banks compete for
loan originations primarily through the interest rates and loan
fees they charge, the efficiency and quality of services they
provide to borrowers, the variety of their loan products and
their trained staff of professional bankers.
The Company competes for qualified personnel by offering
competitive levels of compensation, management and employee cash
incentive programs, and by augmenting compensation with stock
options pursuant to its stock option plan and restricted stock
awards. Attracting and retaining high quality employees is
important in enabling the Company to compete effectively for
market share.
Employees
As of December 31, 2004, the Company and its subsidiaries
had 459 full-time equivalent employees. Management
considers its relationship with its employees to be good.
Recent Regulatory Developments
On March 15, 2004 the Company and Midwest Bank and Trust
Company entered into a written agreement with the Federal
Reserve Bank of Chicago and the Illinois Department of Financial
and Professional Regulation (IDFPR). The written
agreement outlines a series of steps to address and strengthen
the Companys risk management practices. These steps
include third-party reviews and the submission of written plans
in a number of areas. These areas include: the Companys
and Midwest Bank and Trust Companys board of directors and
management; corporate governance; internal controls; risk manage-
7
ment; lending and credit, including allowance for loan and lease
losses and loan review; and loan policies and procedures. The
agreement requires submission of written plans, programs,
policies, and procedures to the regulators for review and
approval within specified time frames. The agreement does not
relate to the financial condition, capital, earnings, or
liquidity of the Company and Midwest Bank and Trust Company.
The Company and Midwest Bank and Trust Company have submitted
all documentation and information currently required by the
written agreement, including all independent third party
reviews. The Company and Midwest Bank and Trust Company are
continuing to work in cooperation with the Federal Reserve Bank
of Chicago and IDFPR. Reference is made to the text of the
written agreement (filed as Exhibit 99.2 to the
Companys Form 8-K filed on March 16, 2004)
for additional information regarding the terms of the written
agreement.
On April 16, 2004, the Company was informed by a letter
from the Securities and Exchange Commission that the Commission
was conducting an inquiry in connection with the Companys
restatement of its September 30, 2002 financial statements.
The Company is cooperating fully with the Commission on this
matter.
Available Information
The Companys internet address is
www.midwestbanc.com. The Company posts the filings it
makes with the SEC on its website (which are available free of
charge) and on the same business day that it files these reports
with the SEC. The Company is a SEC registrant and is required to
annually file a Form 10-K and Forms 10-Q on a
quarterly basis and current reports on Form 8-K. These
reports and any amendments to such reports are posted on the
Companys website. The Company will also provide free
copies of our filings upon written request to: Chief Financial
Officer, 501 West North Ave., Melrose Park, IL 60160.
The public may read and copy any materials filed with the SEC at
the SECs Public Reference Room at 450 Fifth Street,
NW, Washington, DC 20549. The public may obtain information
on the operation of the Public Reference Room by calling the SEC
at 1-800-SEC-0330. The Company is an electronic filer. The SEC
maintains an Internet site that contains reports, proxy and
information statements, and other information regarding issuers
that file electronically with the SEC at the SECs site:
http://www.sec.gov.
SUPERVISION AND REGULATION
Bank holding companies and banks are extensively regulated under
federal and state law. References under this heading to
applicable statutes or regulations are brief summaries of
portions thereof which do not purport to be complete and which
are qualified in their entirety by reference to those statutes
and regulations. Any change in applicable laws or regulations
may have a material adverse effect on the business of commercial
banks and bank holding companies, including the Company and the
Banks. However, management is not aware of any current
recommendations by any regulatory authority which, if
implemented, would have or would be reasonably likely to have a
material effect on the liquidity, capital resources or
operations of the Company or the Banks. Finally, please remember
that the supervision, regulation and examination of banks and
bank holding companies by bank regulatory agencies are intended
primarily for the protection of depositors rather than
stockholders of banks and bank holding companies.
Bank Holding Company Regulation
The Company is registered as a bank holding company
with the Board of Governors of the Federal Reserve System (the
Federal Reserve) and, accordingly, is subject to
supervision and regulation by the Federal Reserve under the Bank
Holding Company Act (the Bank Holding Company Act and the
regulations issued thereunder are collectively referred to as
the BHC Act). The Company is required to file with
the Federal Reserve periodic reports and such additional
information as the Federal Reserve may require pursuant to the
BHC Act. The Federal Reserve examines the Company and the Banks,
and may examine Porter Insurance Agency, Inc., MBHI Capital
Trust I, MBHI Capital Trust II, MBHI Capital
Trust III, MBHI
8
Capital Trust IV, Midwest Financial and Investment
Services, Inc., MBTC Investment Company, and Midwest Bank
Insurance Services, L.L.C.
The BHC Act requires prior Federal Reserve approval for, among
other things, the acquisition by a bank holding company of
direct or indirect ownership or control of more than 5% of the
voting shares or substantially all the assets of any bank, or
for a merger or consolidation of a bank holding company with
another bank holding company. With certain exceptions, the BHC
Act prohibits a bank holding company from acquiring direct or
indirect ownership or control of voting shares of any company
which is not a bank or bank holding company and from engaging
directly or indirectly in any activity other than banking or
managing or controlling banks or performing services for its
authorized subsidiaries. A bank holding company may, however,
engage in or acquire an interest in a company that engages in
activities which the Federal Reserve has determined, by
regulation or order, to be so closely related to banking or
managing or controlling banks as to be a proper incident
thereto, such as performing functions or activities that may be
performed by a trust company, or acting as an investment or
financial advisor. The Federal Reserve, however, expects bank
holding companies to maintain strong capital positions while
experiencing growth. In addition, the Federal Reserve, as a
matter of policy, may require a bank holding company to be
well-capitalized at the time of filing an acquisition
application and upon consummation of the acquisition.
Under the BHC Act, the Company and the Banks are prohibited from
engaging in certain tie-in arrangements in connection with an
extension of credit, lease, sale of property or furnishing of
services. That means that, except with respect to traditional
banking products, the Company may not condition a
customers purchase of one of its services on the purchase
of another service.
The passage of the Gramm-Leach-Bliley Act allows bank holding
companies to become financial holding companies. Financial
holding companies do not face the same prohibitions on entering
into certain business transactions that bank holding companies
currently face.
Under the Illinois Banking Act, any person who acquires more
than 10% of the Companys stock may be required to obtain
the prior approval of the Illinois Department of Financial and
Professional Regulation (IDFPR). Under the Change in
Bank Control Act, a person may be required to obtain the prior
approval of the Federal Reserve before acquiring the power to
directly or indirectly control the management, operations or
policies of the Company or before acquiring 10% or more of any
class of its outstanding voting stock.
It is the policy of the Federal Reserve that the Company is
expected to act as a source of financial strength to the Banks
and to commit resources to support the Banks. The Federal
Reserve takes the position that in implementing this policy, it
may require the Company to provide such support when the Company
otherwise would not consider itself able to do so.
The Federal Reserve has adopted risk-based capital requirements
for assessing bank holding company capital adequacy. These
standards define regulatory capital and establish minimum
capital ratios in relation to assets, both on an aggregate basis
and as adjusted for credit risks and off-balance-sheet
exposures. The Federal Reserves risk-based guidelines
apply on a consolidated basis for bank holding companies with
consolidated assets of $150 million or more and on a
bank-only basis for bank holding companies with
consolidated assets of less than $150 million, subject to
certain terms and conditions. Under the Federal Reserves
risk-based guidelines, capital is classified into two
categories. For bank holding companies, Tier 1, or
core, capital consists of common stockholders
equity, qualifying noncumulative perpetual preferred stock
(including related surplus), qualifying cumulative perpetual
preferred stock (including related surplus) (subject to certain
limitations) and minority interests in the common equity
accounts of consolidated subsidiaries, and is reduced by
goodwill, and specified intangible assets (Tier 1
Capital). Tier 2, or supplementary
capital consists of the allowance for loan and lease losses,
perpetual preferred stock and related surplus, hybrid
capital instruments, unrealized holding gains on equity
securities, perpetual debt and mandatory convertible debt
securities, and term subordinated debt and intermediate-term
preferred stock, including related surplus.
Under the Federal Reserves capital guidelines, bank
holding companies are required to maintain a minimum ratio of
qualifying total capital to risk-weighted assets of 8%, of which
at least 4% must be in the form of Tier 1 Capital. The
Federal Reserve also requires a minimum leverage ratio of
Tier 1 Capital to total
9
assets of 3% for strong bank holding companies (those rated a
composite 1 under the Federal Reserves rating
system). For all other bank holding companies, the minimum ratio
of Tier 1 capital to total assets is 4%. In addition, the
Federal Reserve continues to consider the Tier 1 leverage
ratio in evaluating proposals for expansion or new activities.
In its capital adequacy guidelines, the Federal Reserve
emphasizes that the foregoing standards are supervisory minimums
and that banking organizations generally are expected to operate
well above the minimum ratios. These guidelines also provide
that banking organizations experiencing growth, whether
internally or by making acquisitions, are expected to maintain
strong capital positions substantially above the minimum levels.
As of December 31, 2004, the Company had regulatory capital
in excess of the Federal Reserves minimum requirements.
The Company had a total capital to risk-weighted assets ratio of
14.7%, a Tier 1 capital to risk-weighted assets ratio of
13.3%, and a leverage ratio of 8.5% as of December 31,
2004. See Capital Resources.
As a bank holding company, the Company is primarily dependent
upon dividend distributions from its operating subsidiaries for
its income. Federal and state statutes and regulations impose
restrictions on the payment of dividends by the Company and the
Banks.
Federal Reserve policy provides that a bank holding company
should not pay dividends unless (i) the bank holding
companys net income over the prior year is sufficient to
fully fund the dividends and (ii) the prospective rate of
earnings retention appears consistent with the capital needs,
asset quality and overall financial condition of the bank
holding company and its subsidiaries.
Delaware law also places certain limitations on the ability of
the Company to pay dividends. For example, the Company may not
pay dividends to its stockholders if, after giving effect to the
dividend, the Company would not be able to pay its debts as they
become due. Because a major source of the Companys
revenues is dividends the Company receives and expects to
receive from the Banks, the Companys ability to pay
dividends is likely to be dependent on the amount of dividends
paid by the Banks. No assurance can be given that the Banks
will, continue to, pay such dividends to the Company on their
stock.
Bank Regulation
Under Illinois law, the Banks are subject to supervision and
examination by IDFPR. Each of the Banks is a member of the
Federal Reserve System and as such is also subject to
examination by the Federal Reserve. The Federal Reserve also
supervises compliance with the provisions of federal law and
regulations, which place restrictions on loans by member banks
to their directors, executive officers and other controlling
persons. Each Bank is also a member of the FHLB of Chicago and
may be subject to examination by the FHLB of Chicago. As
affiliates of the Banks, the Company and Porter Insurance
Agency, Inc. are also subject to examination by the Federal
Reserve.
The deposits of the Banks are insured by the Bank Insurance Fund
(BIF) under the provisions of the Federal Deposit
Insurance Act (the FDIA), and the Banks are,
therefore, also subject to supervision and examination by the
FDIC. The FDIA requires that the appropriate federal regulatory
authority approve any merger and/or consolidation by or with an
insured bank, as well as the establishment or relocation of any
bank or branch office. The FDIA also gives the Federal Reserve
and other federal bank regulatory agencies power to issue cease
and desist orders against either banks, holding companies or
persons regarded as institution affiliated parties.
A cease and desist order can either prohibit such entities from
engaging in certain unsafe and unsound bank activity or can
require them to take certain affirmative action.
Furthermore, banks are affected by the credit policies of the
Federal Reserve, which regulates the national supply of bank
credit. Such regulation influences overall growth of bank loans,
investments and deposits and may also affect interest rates
charged on loans and paid on deposits. The monetary policies of
the Federal Reserve have had a significant effect on the
operating results of commercial banks in the past and are
expected to continue to do so in the future.
10
As discussed above, under Illinois law, the Banks are subject to
supervision and examination by IDFPR, and, as members of the
Federal Reserve System, by the Federal Reverse. Each of these
regulatory agencies conducts routine, periodic examinations of
each of the Banks and the Company.
Financial Institution Regulation
Transactions with Affiliates. Transactions between a bank
and its holding company or other affiliates are subject to
various restrictions imposed by state and federal regulatory
agencies. Such transactions include loans and other extensions
of credit, purchases of securities and other assets and payments
of fees or other distributions. In general, these restrictions
limit the amount of transactions between a bank and an affiliate
of such bank, as well as the aggregate amount of transactions
between a bank and all of its affiliates, impose collateral
requirements in some cases and require transactions with
affiliates to be on terms comparable to those for transactions
with unaffiliated entities.
Dividend Limitations. As state member banks, none of the
Banks may, without the approval of the Federal Reserve, declare
a dividend if the total of all dividends declared in a calendar
year exceeds the total of its net income for that year, combined
with its retained net income of the preceding two years, less
any required transfers to the surplus account. Under Illinois
law, none of the Banks may pay dividends in an amount greater
than its net profits then on hand, after deducting losses and
bad debts. For the purpose of determining the amount of
dividends that an Illinois bank may pay, bad debts are defined
as debts upon which interest is past due and unpaid for a period
of six months or more, unless such debts are well-secured and in
the process of collection.
In addition to the foregoing, the ability of the Company and the
Banks to pay dividends may be affected by the various minimum
capital requirements and the capital and noncapital standards
established under the Federal Deposit Insurance Corporation
Improvements Act of 1991 (FDICIA), as described
below. The right of the Company, its stockholders and its
creditors to participate in any distribution of the assets or
earnings of its subsidiaries is further subject to the prior
claims of creditors of the respective subsidiaries.
Capital Requirements. State member banks are required by
the Federal Reserve to maintain certain minimum capital levels.
The Federal Reserves capital guidelines for state member
banks require state member banks to maintain a minimum ratio of
qualifying total capital to risk-weighted assets of 8%, of which
at least 4% must be in the form of Tier 1 Capital. In
addition, the Federal Reserve requires a minimum leverage ratio
of Tier 1 Capital to total assets of 3% for strong banking
institutions (those rated a composite 1 under the
Federal Reserves rating system) and a minimum leverage
ratio of Tier 1 Capital to total assets of 4% for all other
banks.
At December 31, 2004, each of the Banks has a Tier 1
capital to risk-weighted assets ratio and a total capital to
risk-weighted assets ratio which meets the above requirements.
Midwest Bank and Trust Company has a Tier 1 capital to
risk-weighted assets ratio of 13.1% and a total capital to
risk-weighted assets ratio of 14.3%. Midwest Bank of Western
Illinois has a Tier 1 capital to risk-weighted assets ratio
of 12.7% and a total capital to risk-weighted assets ratio of
13.7%. See Capital Resources.
Standards for Safety and Soundness. The FDIA, as amended
by FDICIA and the Riegle Community Development and Regulatory
Improvement Act of 1994, requires the Federal Reserve, together
with the other federal bank regulatory agencies, to prescribe
standards of safety and soundness, by regulations or guidelines,
relating generally to operations and management, asset growth,
asset quality, earnings, stock valuation and compensation. The
Federal Reserve and the other federal bank regulatory agencies
have adopted a set of guidelines prescribing safety and
soundness standards pursuant to FDICIA. The guidelines establish
general standards relating to internal controls and information
systems, internal audit systems, loan documentation, credit
underwriting, interest rate exposure, asset growth and
compensation, fees and benefits. In general, the guidelines
require, among other things, appropriate systems and practices
to identify and manage the risks and exposures specified in the
guidelines. The guidelines prohibit excessive compensation as an
unsafe and unsound practice and describe compensation as
excessive when the amounts paid are unreasonable or
disproportionate to the services performed by an executive
officer, employee, director or principal shareholder. In
addition, the Federal Reserve adopted regulations that
authorize, but do not require, the Federal Reserve to
11
order an institution that has been given notice by the Federal
Reserve that it is not satisfying any of such safety and
soundness standards to submit a compliance plan. If, after being
so notified, an institution fails to submit an acceptable
compliance plan or fails in any material respect to implement an
accepted compliance plan, the Federal Reserve must issue an
order directing action to correct the deficiency and may issue
an order directing other actions of the types to which an
undercapitalized association is subject under the prompt
corrective action provisions of FDICIA. If an institution
fails to comply with such an order, the Federal Reserve may seek
to enforce such order in judicial proceedings and to impose
civil money penalties. The Federal Reserve and the other federal
bank regulatory agencies also adopted guidelines for asset
quality and earnings standards.
A range of other provisions in FDICIA include requirements
applicable to closure of branches; additional disclosures to
depositors with respect to terms and interest rates applicable
to deposit accounts; uniform regulations for extensions of
credit secured by real estate; restrictions on activities of and
investments by state-chartered banks; modification of accounting
standards to conform to generally accepted accounting principles
including the reporting of off-balance-sheet items and
supplemental disclosure of estimated fair market value of assets
and liabilities in financial statements filed with the banking
regulators; increased penalties in making or failing to file
assessment reports with the FDIC; greater restrictions on
extensions of credit to directors, officers and principal
stockholders; and increased reporting requirements on
agricultural loans and loans to small businesses.
In addition, the Federal Reserve, FDIC and other federal banking
agencies adopted a final rule, which modified the risk-based
capital standards to provide for consideration of interest rate
risk when assessing the capital adequacy of a bank. Under this
rule, the Federal Reserve and the FDIC must explicitly include a
banks exposure to declines in the economic value of its
capital due to changes in interest rates as a factor in
evaluating a banks capital adequacy. The Federal Reserve,
the FDIC and other federal banking agencies also have adopted a
joint agency policy statement providing guidance to banks for
managing interest rate risk. The policy statement emphasizes the
importance of adequate oversight by management and a sound risk
management process. The assessment of interest rate risk
management made by the banks examiners will be
incorporated into the banks overall risk management rating
and used to determine the effectiveness of management.
Prompt Corrective Action. FDICIA requires the federal
banking regulators, including the Federal Reserve and the FDIC,
to take prompt corrective action with respect to depository
institutions that fall below minimum capital standards and
prohibits any depository institution from making any capital
distribution that would cause it to be undercapitalized.
Institutions that are not adequately capitalized may be subject
to a variety of supervisory actions including, but not limited
to, restrictions on growth, investment activities, capital
distributions and affiliate transactions and will be required to
submit a capital restoration plan which, to be accepted by the
regulators, must be guaranteed in part by any company having
control of the institution (such as the Company). In other
respects, FDICIA provides for enhanced supervisory authority,
including greater authority for the appointment of a conservator
or receiver for undercapitalized institutions. The capital-based
prompt corrective action provisions of FDICIA and their
implementing regulations apply to FDIC-insured depository
institutions. However, federal banking agencies have indicated
that, in regulating bank holding companies, the agencies may
take appropriate action at the holding company level based on
their assessment of the effectiveness of supervisory actions
imposed upon subsidiary insured depository institutions pursuant
to the prompt corrective action provisions of FDICIA.
Insurance of Deposit Accounts. Under FDICIA, as a
FDIC-insured institution, each of the Banks is required to pay
deposit insurance premiums based on the risk it poses to the
insurance fund. The FDIC has authority to raise or lower
assessment rates on insured deposits in order to achieve
statutorily required reserve ratios in the insurance funds and
to impose special additional assessments. Each depository
institution is assigned to one of three capital groups:
well capitalized, adequately capitalized
or undercapitalized. An institution is considered
well capitalized if it has a total risk-based capital ratio of
10% or greater, has a Tier 1 risk-based capital ratio of 6%
or greater, has leverage ratio of 5% or greater and is not
subject to any order or written directive to meet and maintain a
specific capital level. An adequately capitalized
institution is defined as one that has a total risk-based
capital ratio of 8% or greater, has a Tier 1 risk-based
capital ratio of 4% or greater, has a leverage rate of 4% or
greater and does not meet the definition of a well capitalized
bank.
12
An institution is considered undercapitalized if it
does not meet the definition of well-capitalized or
adequately capitalized. Within each capital group,
institutions are assigned to one of three supervisory subgroups:
A (institutions with few minor weaknesses),
B (institutions which demonstrate weaknesses which,
if not corrected, could result in significant deterioration of
the institution and increased risk of loss to BIF), and
C (institutions that pose a substantial probability
of loss to BIF unless effective corrective action is taken).
Accordingly, there are nine combinations of capital groups and
supervisory subgroups to which varying assessment rates would be
applicable. An institutions assessment rate depends on the
capital category and supervisory category to which it is
assigned.
During 2004, the Banks were assessed deposit insurance in the
aggregate amount of $434,000. Deposit insurance may be
terminated by the FDIC upon a finding that an institution has
engaged in unsafe or unsound practices, is in an unsafe or
unsound condition or has violated any applicable law,
regulation, rule, order or condition imposed by the FDIC. Such
terminations can only occur, if contested, following judicial
review through the federal courts. The management of each of the
Banks does not know of any practice, condition or violation that
might lead to termination of deposit insurance.
Federal Reserve System. The Banks are subject to Federal
Reserve regulations requiring depository institutions to
maintain non-interest-earning reserves against their transaction
accounts (primarily NOW and regular checking accounts). The
Federal Reserve regulations generally require 3% reserves on the
first $38.8 million of transaction accounts and 10% on the
remainder. The first $6.6 million of otherwise reservable
balances (subject to adjustments by the Federal Reserve) are
exempted from the reserve requirements. The Banks are in
compliance with the foregoing requirements.
Community Reinvestment. Under the Community Reinvestment
Act (CRA), a financial institution has a continuing
and affirmative obligation, consistent with the safe and sound
operation of such institution, to help meet the credit needs of
its entire community, including low- and moderate-income
neighborhoods. The CRA does not establish specific lending
requirements or programs for financial institutions nor does it
limit an institutions discretion to develop the types of
products and services that it believes are best suited to its
particular community, consistent with the CRA. However,
institutions are rated on their performance in meeting the needs
of their communities. Performance is judged in three areas:
(a) a lending test, to evaluate the institutions
record of making loans in its assessment areas; (b) an
investment test, to evaluate the institutions record of
investing in community development projects, affordable housing
and programs benefiting low or moderate income individuals and
business; and (c) a service test to evaluate the
institutions delivery of services through its branches,
ATMs and other offices. The CRA requires each federal banking
agency, in connection with its examination of a financial
institution, to assess and assign one of four ratings to the
institutions record of meeting the credit needs of its
community and to take such record into account in its evaluation
of certain applications by the institution, including
applications for charters, branches and other deposit
facilities, relocations, mergers, consolidations, acquisitions
of assets or assumptions of liabilities and savings and loan
holding company acquisitions. The CRA also requires that all
institutions make public disclosure of their CRA ratings. Each
of the Banks received satisfactory ratings on its
most recent CRA performance evaluation.
Consumer Compliance. Each Bank has been examined for
consumer compliance on a regular basis.
Brokered Deposits. Well-capitalized institutions are not
subject to limitations on brokered deposits, while an adequately
capitalized institution is able to accept, renew or rollover
brokered deposits only with a waiver from the FDIC and subject
to certain restrictions on the yield paid on such deposits.
Undercapitalized institutions are not permitted to accept
brokered deposits.
Enforcement Actions. Federal and state statutes and
regulations provide financial institution regulatory agencies
with great flexibility to undertake enforcement action against
an institution that fails to comply with regulatory
requirements, particularly capital requirements. Possible
enforcement actions range from the imposition of a capital plan
and capital directive to civil money penalties, cease and desist
orders, receivership, conservatorship or the termination of
deposit insurance.
13
Interstate Banking and Branching Legislation. Under the
Interstate Banking and Efficiency Act of 1994 (the
Interstate Banking Act), bank holding companies are
allowed to acquire banks across state lines subject to various
requirements of the Federal Reserve. In addition, under the
Interstate Banking Act, banks are permitted, under some
circumstances, to merge with one another across state lines and
thereby create a main bank with branches in separate states.
After establishing branches in a state through an interstate
merger transaction, a bank may establish and acquire additional
branches at any location in the state where any bank involved in
the interstate merger could have established or acquired
branches under applicable federal and state law.
The State of Illinois has adopted legislation opting
in to interstate bank mergers, and allows out of state
banks to enter the Illinois market through de novo
branching or through branch-only acquisitions if Illinois
state banks are afforded reciprocal treatment in the other
state. It is anticipated that this interstate merger and
branching ability will increase competition and further
consolidate the financial institutions industry.
Insurance Powers. Under state law, a state bank is
authorized to act as agent for any fire, life or other insurance
company authorized to do business in the State of Illinois.
Similarly, the Illinois Insurance Code was amended to allow a
state bank to form a subsidiary for the purpose of becoming a
firm registered to sell insurance. Such sales of insurance by a
state bank may only take place through individuals who have been
issued and maintain an insurance producers license
pursuant to the Illinois Insurance Code.
State banks are prohibited from assuming or guaranteeing any
premium on an insurance policy issued through the bank.
Moreover, state law expressly prohibits tying the provision of
any insurance product to the making of any loan or extension of
credit and requires state banks to make disclosures of this fact
in some instances. Other consumer oriented safeguards are also
required.
In October 1998, Midwest Bank of Western Illinois acquired the
Porter Insurance Agency, Inc. Porter Insurance Agency, Inc. is a
subsidiary of Midwest Bank of Western Illinois and is a
full-lines insurance agency. Midwest Bank Insurance Services,
L.L.C. is an independent insurance agency established by Midwest
Bank and Trust Company in 1998. Porter Insurance Agency,
Inc. and Midwest Bank Insurance Services, L.L.C. are registered
with, and subject to examination by, the Illinois Department of
Insurance, and the Company believes that each is operating in
compliance with applicable laws of the State of Illinois.
Securities Brokerage. Midwest Financial and Investment
Services, Inc., a subsidiary of the Company, is licensed as a
retail securities broker and is subject to regulation by the
Securities and Exchange Commission, state securities
authorities, and the National Association of Securities Dealers.
Monetary Policy and Economic Conditions
The earnings of banks and bank holding companies are affected by
general economic conditions and by the fiscal and monetary
policies of federal regulatory agencies, including the Federal
Reserve. Through open market transactions, variations in the
discount rate and the establishment of reserve requirements, the
Federal Reserve exerts considerable influence over the cost and
availability of funds obtainable for lending or investing.
The above monetary and fiscal policies and resulting changes in
interest rates have affected the operating results of all
commercial banks in the past and are expected to do so in the
future. The Banks and their respective holding company cannot
fully predict the nature or the extent of any effects which
fiscal or monetary policies may have on their business and
earnings.
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES
LITIGATION REFORM ACT OF 1995
This report contains certain forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933,
as amended, and Section 21E of the Securities Exchange Act
of 1934, as amended. Statement under the Safe Harbor Provisions
of the Private Securities Litigation Reform Act of 1995. The
Company and its representatives may, from time to time, make
written or oral statements that are forward-looking
and provide information other than historical information,
including statements contained in the
14
Form 10-K, the Companys other filings with the
Securities and Exchange Commission or in communications to its
stockholders. 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.
In some cases, the Company has identified forward-looking
statements by such words or phrases as will likely
result, is confident that,
expects, should, could,
may, will continue to,
believes, anticipates,
predicts, forecasts,
estimates, projects,
potential, intends, or similar
expressions identifying forward-looking statements
within the meaning of the Private Securities Litigation Reform
Act of 1995, including the negative of those words and phrases.
These forward-looking statements are based on managements
current views and assumptions regarding future events, future
business conditions, and the outlook for the Company based on
currently available information. 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. The Company
wishes to caution readers not to place undue reliance on any
such forward-looking statements, which speak only as of the date
made.
In connection with the safe harbor provisions of the Private
Securities Litigation Reform Act of 1995, the Company is hereby
identifying important factors that could affect the
Companys financial performance and could cause the
Companys actual results for future periods to differ
materially from any opinions or statements expressed with
respect to future periods in any forward-looking statements.
Among the factors that could have an impact on the
Companys ability to achieve operating results, growth plan
goals, and the beliefs expressed or implied in forward-looking
statements are:
|
|
|
|
|
Managements ability to reduce and effectively manage
interest rate risk and the impact of interest rates in general
on the volatility of the Companys net interest income; |
|
|
|
Fluctuations in the value of the Companys investment
securities; |
|
|
|
The ability to attract and retain senior management experienced
in banking and financial services; |
|
|
|
The sufficiency of allowances for loan losses to absorb the
amount of actual losses inherent in the existing portfolio of
loans; |
|
|
|
The Companys ability to adapt successfully to
technological changes to compete effectively in the marketplace; |
|
|
|
Credit risks and risks from concentrations (by geographic area
and by industry) within the Banks loan portfolio; |
|
|
|
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 the Companys market or elsewhere or providing
similar services; |
|
|
|
The failure of assumptions underlying the establishment of
allowances for loan losses and estimation of values of
collateral and various financial assets and liabilities; |
|
|
|
Volatility of rate sensitive deposits; |
|
|
|
Operational risks, including data processing system failures or
fraud; |
|
|
|
Asset/liability matching risks and liquidity risks; |
|
|
|
Changes in the economic environment, competition, or other
factors that may influence the anticipated growth rate of loans
and deposits, the quality of the loan portfolio and loan and
deposit pricing, and the Companys ability to successfully
pursue acquisition and expansion strategies and integrate any
acquired companies; |
15
|
|
|
|
|
The impact from liabilities arising from legal or administrative
proceedings on the financial condition of the Company; |
|
|
|
Possible administrative or enforcement actions of banking
regulators in connection with any material failure of the Banks
to comply with banking laws, rules or regulations, including the
failure of the Company and Midwest Bank and Trust Company
to comply with the written agreement it entered into with the
Federal Reserve and IDFPR; |
|
|
|
Possible administrative or enforcement actions of the Securities
and Exchange Commission (the SEC) in connection with
the SEC inquiry of the restatement of the Companys
September 30, 2002 financial statements; |
|
|
|
Governmental monetary and fiscal policies, as well as
legislative and regulatory changes, that may result in the
imposition of costs and constraints on the Company through
higher FDIC insurance premiums, significant fluctuations in
market interest rates, increases in capital requirements, and
operational limitations; |
|
|
|
Changes in general economic or industry conditions, nationally
or in the communities in which the Company conducts business; |
|
|
|
Changes in accounting principles, policies, or guidelines
affecting the businesses conducted by the Company; |
|
|
|
Acts of war or terrorism; and |
|
|
|
Other economic, competitive, governmental, regulatory, and
technical factors affecting the Companys operations,
products, services, and prices. |
The Company wishes to caution that the foregoing list of
important factors may not be all-inclusive and specifically
declines to undertake any obligation to publicly revise any
forward-looking statements that have been made to reflect events
or circumstances after the date of such statements or to reflect
the occurrence of anticipated or unanticipated events.
With respect to forward-looking statements set forth in the
notes to consolidated financial statements, including those
relating to contingent liabilities and legal proceedings, some
of the factors that could affect the ultimate disposition of
those contingencies are changes in applicable laws, the
development of facts in individual cases, settlement
opportunities, and the actions of plaintiffs, judges, and juries.
EXECUTIVE OFFICERS OF THE REGISTRANT
Listed below are the executive officers of the Company as of
March 9, 2005.
James J. Giancola (56) was named Director, President, and
Chief Executive Officer of the Company and Midwest Bank and
Trust Company in September 2004. In November 2004,
Mr. Giancola was named Chairman, Director, President, Chief
Executive Officer of MBTC Investment Company. In February 2005,
he was named Director of Midwest Financial and Investment
Services, Inc. Prior to joining the Company, he was semi-retired
and a private investor. Mr. Giancola has over 30 years
experience in the banking industry. He served as president of
Fifth Third Bank, Indiana from 1999 to 2000. He also served as
president and CEO of CNB Bancshares, Inc., a seven billion
dollar bank holding company in Evansville, Indiana from 1997 to
1999. Mr. Giancola also served as president of Gainer Bank
located in Northwest Indiana.
Daniel R. Kadolph, CPA (42) was named Senior Vice President
and Chief Financial Officer in 2000. Mr. Kadolph was also
named director of Midwest Financial and Investment Services,
Inc. in March 2002. Mr. Kadolph was also named director of
MBTC Investment Company in 2002. He has served as Comptroller of
the Company since 1994 and Treasurer since 1997.
Mr. Kadolph had served as a director of First Midwest Data
Corp. from 2000 to 2002 and has served in various management
capacities at the Company and Midwest Bank and
Trust Company since 1988.
16
David M. Viar (55) was named Executive Vice President and
Chief Investment Officer of the Company and Midwest Bank and
Trust Company in December 2004. In February 2005,
Mr. Viar was named Director and Executive Vice President of
MBTC Investment Company. Mr. Viar has over 25 years of
experience in fixed income securities, funds management,
derivatives, and asset/liability management for financial
institutions. He has served as manager of funding and
investments for Integra Bank Corporation, Evansville, Indiana
from 2000 to 2004. He has also served in similar capacities at
CNB Bancshares, Inc., Evansville, Indiana and Dominion
Bankshares, Inc., Roanoke, Virginia.
Edward H. Sibbald (56) was named Executive Vice
President Retail Banking and Marketing at Midwest
Bank and Trust Company in 2004. Mr. Sibbald was also
named director of Midwest Financial and Investment Services,
Inc. in June 2004. He formerly was Executive Vice President and
Director of Investor Relations and Marketing 2000 to 2005.
Previously he served as a Senior Vice President of the Company
in 2000 and as Chief Financial Officer of the Company from 1997
to 2000. Previously, Mr. Sibbald served as Executive Vice
President from 1997 to 1999 and Senior Vice
President-Administration from 1991 to 1997. Mr. Sibbald
also served as a director of Midwest Bank of McHenry County from
1994 to 2002 and continues to serve as a director of Midwest
Bank of Western Illinois.
Mary C. Ceas, SPHR (47) was named Senior Vice
President Human Resources of the Company in 2000.
Previously, Ms. Ceas was Vice President Human
Resources since 1997 and served as Director Training
and Development from 1995 to 1997.
Sheldon Bernstein (58) was named Executive Vice President
of Midwest Bank and Trust Company in January 2005. He
previously served as Senior Vice President of the Company from
2001 to 2005. Mr. Bernstein has served as President of
Midwest Bank and Trust Company, Cook County Region from
2000 to 2004. Previously, Mr. Bernstein served as Chief
Operating Officer and Executive Vice President-Lending of
Midwest Bank and Trust Company since 2000 and 1993,
respectively. He was also served as director of Midwest
Financial and Investment Services, Inc. from 2002 to 2005.
Mr. Bernstein was a director of First Midwest Data Corp
from 2001 to 2002.
Thomas A. Caravello (56) was named Executive Vice President
and Chief Credit Officer of Midwest Bank and Trust Company
in January 2005. He has served as Senior Vice
President Credit Administration from 2003 to 2005.
Prior he served as Vice President Credit
Administration from 1998 to 2003.
Bruno P. Costa (44) was named Executive Vice President and
Chief Operations and Technology Officer of Midwest Bank and
Trust Company in January 2005. He served as President of
the Information Services Division of Midwest Bank and
Trust Company from 2002 to 2005. Mr. Costa served as
President and Chief Executive Officer of First Midwest Data
Corp. from 1995 to 2002. He held various management positions at
Midwest Bank and Trust Company since 1983.
Christopher J. Gavin (43) has served as President and Chief
Executive Officer of Midwest Bank of Western Illinois since
1998. He was a Senior Vice President of the Company from 2000 to
2005. Mr. Gavin served as director of Midwest Financial and
Investment Services, Inc. from 2002 to 2005. He also has been a
director of Midwest Bank of Western Illinois since 1997 and has
served as a director of Porter Insurance Agency, Inc. since
1998. Mr. Gavin was Executive Vice President and Chief
Credit Officer of Midwest Bank of Western Illinois from 1997 to
1998.
Thomas H. Hackett (57) was named Executive Vice President
of Midwest Bank and Trust Company in November 2003. He
previously was Division Manager at Banc One, Chicago, Illinois
from 2002 to 2003. Prior, he was First Vice President of
American National Bank of Chicago from 1997 to 2002. He has also
served in similar capacities at First Chicago/ NBD, Park Ridge,
IL, NBD of Woodridge and Heritage Bank of Woodridge, Illinois.
Mary M. Henthorn (47) was named Executive Vice President of
Midwest Bank and Trust Company in January 2005. She
previously served as Senior Vice President of the Company from
2001 to 2005. She also served as President of Midwest Bank and
Trust Company, DuPage County Region from 2002 to 2004. She
served as director of Midwest Financial and Investment Services,
Inc. from 2002 to 2005. Ms. Henthorn served as President
and Chief Executive Officer of Midwest Bank of Hinsdale from
2000 to 2002. Previously,
17
she served as Executive Vice President and a director of Midwest
Bank of Hinsdale from 1996 to 2002. She held various management
positions at Midwest Bank of Hinsdale and Midwest Bank and
Trust Company since 1992.
William H. Stoll (49) was named Executive Vice President of
Midwest Bank and Trust Company in January 2005. In February
2005, he was named Director of Midwest Financial and Investment
Services, Inc. He previously was Senior Vice President and Chief
Lending Officer of Mercantile Bank, Hammond, Indiana from 2002
to 2005. Prior, he was National Bank Examiner of the Comptroller
of the Currency, Chicago, IL from 2000 to 2002 and Senior Vice
President Manager Commercial Lending of
Fifth Third Bank, Merrillville, Indiana from 1999 to 2000. He
has also served in similar capacities at Mercantile National
Bank, Hammond, Indiana and NBD Gainer Bank,
Merrillville, Indiana.
18
The following table sets forth certain information regarding the
Companys principal office and bank subsidiary facilities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date | |
|
Net Book Value at | |
|
Leased or | |
Location |
|
Acquired | |
|
December 31, 2004 | |
|
Owned | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Principal Office
|
|
|
|
|
|
|
|
|
|
|
|
|
501 West North Avenue
Melrose Park, Illinois 60160 |
|
|
1987 |
|
|
$ |
975 |
|
|
|
Owned |
|
|
Midwest Bank and Trust Company Banking Offices
|
|
|
|
|
|
|
|
|
|
|
|
|
1606 North Harlem Avenue
Elmwood Park, Illinois 60607 |
|
|
1959 |
|
|
|
1,605 |
|
|
|
Owned |
|
300 South Michigan Avenue
Chicago, Illinois 60604 |
|
|
1986 |
|
|
|
|
|
|
|
Leased |
|
4012 North Pulaski Road
Chicago, Illinois 60641 |
|
|
1993 |
|
|
|
922 |
|
|
|
Owned |
|
7227 West Addison Street
Chicago, Illinois 60634 |
|
|
1996 |
|
|
|
1,121 |
|
|
|
Owned |
|
1601 North Milwaukee Avenue
Chicago, Illinois 60647 |
|
|
2003 |
|
|
|
157 |
|
|
|
Owned |
|
8301 West Lawrence
Norridge, Illinois 60656 |
|
|
2003 |
|
|
|
4 |
|
|
|
* |
|
245 South Addison Road
Addison, Illinois 60101 |
|
|
2002 |
|
|
|
954 |
|
|
|
Owned |
|
1441 Waukegan Road
Glenview, Illinois 60025 |
|
|
2003 |
|
|
|
12 |
|
|
|
Leased |
|
500 West Chestnut Street
Hinsdale, Illinois 60521 |
|
|
1991 |
|
|
|
1,553 |
|
|
|
Owned |
|
927 Curtiss Street
Downers Grove, Illinois 60515 |
|
|
1996 |
|
|
|
3 |
|
|
|
Leased |
|
505 North Roselle Road
Roselle, Illinois 60172 |
|
|
1999 |
|
|
|
2,011 |
|
|
|
Owned |
|
17622 Depot Street
Union, Illinois 60180 |
|
|
1987 |
|
|
|
48 |
|
|
|
Owned |
|
2045 East Algonquin Road
Algonquin, Illinois 60102 |
|
|
1994 |
|
|
|
694 |
|
|
|
Owned |
|
204 E. State Road
Island Lake, Illinois 60042 |
|
|
1998 |
|
|
|
318 |
|
|
|
Owned |
|
5555 Bull Valley Road
McHenry, Illinois 60050 |
|
|
1998 |
|
|
|
1,197 |
|
|
|
Owned |
|
Old McHenry Road
Long Grove, Illinois |
|
|
2003 |
|
|
|
2,794 |
|
|
|
Owned |
|
|
Midwest Bank of Western Illinois Banking Offices
|
|
|
|
|
|
|
|
|
|
|
|
|
200 East Broadway
Monmouth, Illinois 61462 |
|
|
1993 |
|
|
|
2,374 |
|
|
|
Owned |
|
612 West Main Street
Galesburg, Illinois 61401 |
|
|
1996 |
|
|
|
499 |
|
|
|
Owned |
|
Schuyler Street
Oquawka, Illinois 61469 |
|
|
1991 |
|
|
|
50 |
|
|
|
Owned |
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date | |
|
Net Book Value at | |
|
Leased or | |
Location |
|
Acquired | |
|
December 31, 2004 | |
|
Owned | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
104 S.E. 3rd Avenue
Aledo, Illinois 61231 |
|
|
1999 |
|
|
|
145 |
|
|
|
Owned |
|
106 South Kirk
Kirkwood, Illinois 61473 |
|
|
1993 |
|
|
|
|
|
|
|
Owned |
|
1120 North 6th Street
Monmouth, Illinois 61462 |
|
|
2001 |
|
|
|
|
|
|
|
Leased |
|
|
|
* |
Land is leased and building is owned. |
Management believes that the facilities are of sound
construction, in good operating condition, appropriately
insured, and adequately equipped for carrying on the business of
the Company.
|
|
Item 3. |
Legal Proceedings |
The Company and its subsidiaries are from time to time parties
to various legal actions arising in the normal course of
business. Management believes that there is no proceeding
pending against the Company or any of its subsidiaries which, if
determined adversely, would have a material adverse effect on
the financial condition or results of operations of the Company.
|
|
Item 4. |
Submission of Matters to a Vote of Security Holders |
None.
PART II
|
|
Item 5. |
Market for the Registrants Common Equity and Related
Stockholder Matters |
The Companys common stock is traded over-the-counter and
quoted on the Nasdaq National Market under the symbol
MBHI. As of March 9, 2005, the Company had
approximately 2,100 stockholders of record. The table below sets
forth the high and low sale prices of the common stock during
the periods indicated. The Company has not repurchased common
shares in 2003 and 2004.
|
|
|
|
|
|
|
|
|
|
|
|
High | |
|
Low | |
|
|
| |
|
| |
2003
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
$ |
21.13 |
|
|
$ |
16.01 |
|
|
Second Quarter
|
|
|
20.55 |
|
|
|
16.81 |
|
|
Third Quarter
|
|
|
23.20 |
|
|
|
19.42 |
|
|
Fourth Quarter
|
|
|
24.15 |
|
|
|
21.84 |
|
2004
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
$ |
25.00 |
|
|
$ |
22.08 |
|
|
Second Quarter
|
|
|
24.39 |
|
|
|
21.31 |
|
|
Third Quarter
|
|
|
22.25 |
|
|
|
17.96 |
|
|
Fourth Quarter
|
|
|
23.17 |
|
|
|
19.20 |
|
20
The Company has declared per share cash dividends with respect
to its common stock in the last two fiscal years as follows:
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
$ |
0.10 |
|
|
|
|
|
|
Second Quarter
|
|
|
0.10 |
|
|
|
|
|
|
Third Quarter
|
|
|
0.12 |
|
|
|
|
|
|
Fourth Quarter
|
|
|
0.12 |
|
|
|
|
|
2004
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
$ |
0.12 |
|
|
|
|
|
|
Second Quarter
|
|
|
0.12 |
|
|
|
|
|
|
Third Quarter
|
|
|
0.12 |
|
|
|
|
|
|
Fourth Quarter
|
|
|
0.12 |
|
|
|
|
|
Holders of common stock are entitled to receive such dividends
may be declared by the Board of Directors from time to time and
paid out of funds legally available therefore. Because the
Companys consolidated net income consists largely of net
income of the Banks, the Companys ability to pay dividends
depends upon its receipt of dividends from the Banks. The
Banks ability to pay dividends is regulated by banking
statutes. See Supervision and Regulation, Financial
Institution Regulation Dividend Limitations.
The declaration of dividends by the Company is discretionary and
depends on the Companys earnings and financial condition,
regulatory limitations, tax considerations and other factors
including limitations imposed by the terms of the Companys
revolving lines of credit and limitations imposed by the terms
of the Companys outstanding Companys obligated
mandatory redeemable trust preferred securities. See
Managements Discussion and Analysis of Financial
Condition and Results of Operations Liquidity.
While the Board of Directors expects to continue to declare
dividends quarterly, there can be no assurance that dividends
will be paid in the future.
The Company has formed four statutory trusts between June 2000
and December 2003 to issue a combination of $20.0 million
in fixed rate trust preferred securities through one statutory
trust and $34.0 million in floating rate trust preferred
securities through three statutory trusts. The fixed rate
offering was a retail placement filed with the SEC. The three
floating rate offerings were pooled private placements exempt
from registration under the Securities Act pursuant to
Section 4(2) thereunder. The Company has provided a full,
irrevocable, and unconditional subordinated guarantee of the
obligations of the four trusts under the preferred securities.
The Company is obligated to fund dividends on these securities
before it can pay dividends on its shares of common stock. See
Note 14 to the consolidated financial statements. These
four trusts are detailed below as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mandatory |
|
Optional |
|
|
|
|
|
|
|
|
Redemption |
|
Redemption |
Issuer |
|
Issue Date |
|
Amount | |
|
Rate |
|
Date |
|
Date |
|
|
|
|
| |
|
|
|
|
|
|
MBHI Capital Trust I
|
|
June 7, 2000 |
|
$ |
20,000,000 |
|
|
10.0% |
|
June 7, 2030 |
|
June 7, 2005 |
MBHI Capital Trust II
|
|
October 29, 2002 |
|
$ |
15,000,000 |
|
|
LIBOR+3.45% |
|
November 7, 2032 |
|
November 7, 2007 |
MBHI Capital Trust III
|
|
December 19, 2003 |
|
$ |
9,000,000 |
|
|
LIBOR+3.00% |
|
December 30, 2033 |
|
December 30, 2008 |
MBHI Capital Trust IV
|
|
December 19, 2003 |
|
$ |
10,000,000 |
|
|
LIBOR+2.85% |
|
January 23, 2034 |
|
January 23, 2008 |
The Company has given notice to the trustee that these
securities will be redeemed on June 7, 2005.
21
|
|
Item 6. |
Selected Consolidated Financial Data |
The following table sets forth certain selected consolidated
financial data at or for the periods indicated. This information
should be read in conjunction with the Companys
Consolidated Financial Statements and notes thereto included
herein. See Item 8, Consolidated Financial Statements
and Supplementary Data.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands, except per share data) | |
Statement of Income Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
$ |
105,407 |
|
|
$ |
112,079 |
|
|
$ |
112,721 |
|
|
$ |
113,132 |
|
|
$ |
109,792 |
|
|
Total interest expense
|
|
|
47,749 |
|
|
|
49,797 |
|
|
|
53,319 |
|
|
|
65,665 |
|
|
|
64,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
57,658 |
|
|
|
62,282 |
|
|
|
59,402 |
|
|
|
47,467 |
|
|
|
45,760 |
|
|
Provision for loan losses
|
|
|
4,224 |
|
|
|
10,205 |
|
|
|
18,532 |
|
|
|
2,220 |
|
|
|
1,850 |
|
|
Other income
|
|
|
(2,500 |
) |
|
|
23,086 |
|
|
|
14,008 |
|
|
|
12,802 |
|
|
|
7,695 |
|
|
Other expenses
|
|
|
52,733 |
|
|
|
43,495 |
|
|
|
33,909 |
|
|
|
31,463 |
|
|
|
29,360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
(1,799 |
) |
|
|
31,668 |
|
|
|
20,969 |
|
|
|
26,586 |
|
|
|
22,245 |
|
|
Provision for income taxes
|
|
|
(4,175 |
) |
|
|
8,887 |
|
|
|
4,661 |
|
|
|
8,704 |
|
|
|
7,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
2,376 |
|
|
$ |
22,781 |
|
|
$ |
16,308 |
|
|
$ |
17,882 |
|
|
$ |
14,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Data(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share (basic)
|
|
$ |
0.13 |
|
|
$ |
1.28 |
|
|
$ |
1.01 |
|
|
$ |
1.11 |
|
|
$ |
0.91 |
|
|
Earnings per share (diluted)
|
|
|
0.13 |
|
|
|
1.25 |
|
|
|
0.99 |
|
|
|
1.09 |
|
|
|
0.90 |
|
|
Cash dividends declared
|
|
|
0.48 |
|
|
|
0.44 |
|
|
|
0.40 |
|
|
|
0.40 |
|
|
|
0.35 |
|
|
Book value at end of year
|
|
|
7.66 |
|
|
|
8.01 |
|
|
|
7.12 |
|
|
|
5.99 |
|
|
|
5.13 |
|
|
Tangible book value at end of year
|
|
|
7.42 |
|
|
|
7.77 |
|
|
|
6.83 |
|
|
|
5.87 |
|
|
|
4.99 |
|
Selected Financial Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets(2)
|
|
|
0.10 |
% |
|
|
1.02 |
% |
|
|
0.86 |
% |
|
|
1.12 |
% |
|
|
1.07 |
% |
|
Return on average equity(3)
|
|
|
1.68 |
|
|
|
15.45 |
|
|
|
14.81 |
|
|
|
19.50 |
|
|
|
20.57 |
|
|
Dividend payout ratio
|
|
|
361.49 |
|
|
|
34.43 |
|
|
|
39.61 |
|
|
|
36.02 |
|
|
|
38.64 |
|
|
Average equity to average assets
|
|
|
6.12 |
|
|
|
6.60 |
|
|
|
5.83 |
|
|
|
5.75 |
|
|
|
5.18 |
|
|
Tier 1 risk-based capital
|
|
|
13.27 |
|
|
|
13.68 |
|
|
|
10.49 |
|
|
|
9.93 |
|
|
|
11.02 |
|
|
Total risk-based capital
|
|
|
14.65 |
|
|
|
14.74 |
|
|
|
11.74 |
|
|
|
10.82 |
|
|
|
11.94 |
|
|
Net interest margin (tax equivalent)(4)(5)
|
|
|
2.83 |
|
|
|
3.17 |
|
|
|
3.46 |
|
|
|
3.31 |
|
|
|
3.65 |
|
|
Loan to deposit ratio
|
|
|
73.13 |
|
|
|
68.16 |
|
|
|
81.74 |
|
|
|
82.82 |
|
|
|
75.95 |
|
|
Net overhead expense to average assets(6)
|
|
|
1.76 |
|
|
|
1.15 |
|
|
|
1.13 |
|
|
|
1.34 |
|
|
|
1.67 |
|
|
Efficiency ratio(7)
|
|
|
71.23 |
|
|
|
49.62 |
|
|
|
45.03 |
|
|
|
51.41 |
|
|
|
52.98 |
|
22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands, except per share data) | |
Loan Quality Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to total loans at the end of year
|
|
|
1.46 |
|
|
|
1.45 |
|
|
|
1.83 |
|
|
|
1.01 |
|
|
|
1.04 |
|
|
Provision for loan losses to total loans
|
|
|
0.34 |
|
|
|
0.94 |
|
|
|
1.63 |
|
|
|
0.22 |
|
|
|
0.22 |
|
|
Net loans charged off to average total loans
|
|
|
0.18 |
|
|
|
0.79 |
|
|
|
0.73 |
|
|
|
0.07 |
|
|
|
0.11 |
|
|
Nonperforming loans to total loans at the end of year(8)
|
|
|
0.80 |
|
|
|
1.45 |
|
|
|
2.78 |
|
|
|
0.24 |
|
|
|
0.26 |
|
|
Nonperforming assets to total assets(9)
|
|
|
0.81 |
|
|
|
1.00 |
|
|
|
1.60 |
|
|
|
0.15 |
|
|
|
0.23 |
|
|
Allowance for loan losses to nonperforming loans
|
|
|
1.82 |
x |
|
|
1.00 |
x |
|
|
0.66 |
x |
|
|
4.28 |
x |
|
|
3.82x |
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
2,236,813 |
|
|
$ |
2,264,149 |
|
|
$ |
2,009,047 |
|
|
$ |
1,810,422 |
|
|
$ |
1,467,770 |
|
|
Total earning assets
|
|
|
2,056,038 |
|
|
|
2,061,747 |
|
|
|
1,908,533 |
|
|
|
1,711,030 |
|
|
|
1,371,519 |
|
|
Year-to-date average assets
|
|
|
2,310,594 |
|
|
|
2,234,293 |
|
|
|
1,889,511 |
|
|
|
1,593,939 |
|
|
|
1,370,386 |
|
|
Total loans
|
|
|
1,230,400 |
|
|
|
1,081,296 |
|
|
|
1,136,704 |
|
|
|
1,003,386 |
|
|
|
824,632 |
|
|
Allowance for loan losses
|
|
|
17,961 |
|
|
|
15,714 |
|
|
|
20,754 |
|
|
|
10,135 |
|
|
|
8,593 |
|
|
Total deposits
|
|
|
1,682,421 |
|
|
|
1,586,411 |
|
|
|
1,390,648 |
|
|
|
1,211,520 |
|
|
|
1,085,786 |
|
|
Total borrowings
|
|
|
387,701 |
|
|
|
512,160 |
|
|
|
462,382 |
|
|
|
442,150 |
|
|
|
289,093 |
|
|
Stockholders equity
|
|
|
137,423 |
|
|
|
143,081 |
|
|
|
114,951 |
|
|
|
96,214 |
|
|
|
82,576 |
|
|
Tangible stockholders equity(10)
|
|
|
133,063 |
|
|
|
138,721 |
|
|
|
111,929 |
|
|
|
94,272 |
|
|
|
80,463 |
|
|
|
(1) |
Restated for 3-for-2 stock split paid on July 9, 2002. |
|
(2) |
Net income divided by year-to-date average assets. |
|
(3) |
Net income divided by year-to-date average equity. |
|
(4) |
Net interest income, on a fully tax-equivalent basis, divided by
year-to-date average earning assets. |
|
(5) |
The following table reconciles reported net interest income on a
fully tax-equivalent basis for the periods presented: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Net interest income
|
|
$ |
57,658 |
|
|
$ |
62,282 |
|
|
$ |
59,402 |
|
|
$ |
47,467 |
|
|
$ |
45,760 |
|
Tax-equivalent adjustment to net interest income
|
|
|
2,886 |
|
|
|
4,333 |
|
|
|
2,890 |
|
|
|
2,624 |
|
|
|
1,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income, fully tax-equivalent basis
|
|
$ |
60,544 |
|
|
$ |
66,615 |
|
|
$ |
62,292 |
|
|
$ |
50,091 |
|
|
$ |
47,064 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) |
Noninterest expense less noninterest income, excluding security
gains or losses, divided by average assets. |
|
(7) |
Noninterest income, excluding security gains or losses, plus net
interest income on a fully tax-equivalent basis divided by
noninterest expense excluding amortization and other real estate
expense. |
|
(8) |
Includes total nonaccrual, impaired and all other loans
90 days or more past due. |
|
(9) |
Includes total nonaccrual, all other loans 90 days or more
past due, and other real estate owned. |
23
|
|
(10) |
Stockholders equity less goodwill. The following table
reconciles reported stockholders equity to tangible
stockholders equity for the periods presented: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Stockholders equity
|
|
$ |
137,423 |
|
|
$ |
143,081 |
|
|
$ |
114,951 |
|
|
$ |
96,214 |
|
|
$ |
82,576 |
|
Goodwill
|
|
|
4,360 |
|
|
|
4,360 |
|
|
|
3,022 |
|
|
|
1,942 |
|
|
|
2,113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible stockholders equity
|
|
$ |
133,063 |
|
|
$ |
138,721 |
|
|
$ |
111,929 |
|
|
$ |
94,272 |
|
|
$ |
80,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 7. |
Managements Discussion and Analysis of Financial
Condition and Results of Operations |
Overview
The Companys principal business is conducted by the Banks
and consists of a full range of community-based financial
services, including commercial and retail banking. The
profitability of the Companys operations depends primarily
on its net interest income, provision for loan losses, other
income, and other expenses. Net interest income is the
difference between the income the Company receives on its loan
and securities portfolios and its cost of funds, which consists
of interest paid on deposits and borrowings. The provision for
loan losses reflects the cost of credit risk in the
Companys loan portfolio. Other income consists of service
charges on deposit accounts, securities gains or losses,
non-cash impairment loss on equity securities, net trading
profits or losses, gains on sales of loans, insurance and
brokerage commissions, trust income, increase in cash surrender
value of life insurance, and other income. Other expenses
include salaries and employee benefits, occupancy and equipment
expenses, professional services, and other noninterest expenses.
Net interest income is dependent on the amounts of and yields on
interest-earning assets as compared to the amounts of and rates
on interest-bearing liabilities. Net interest income is
sensitive to changes in market rates of interest and is
dependent on the Companys asset/liability management
procedures to cope with such changes. The provision for loan
losses is based upon managements assessment of the
collectibility of the loan portfolio under current economic
conditions. Other expenses are influenced by the growth of
operations, with additional employees necessary to staff
and open new banking centers and marketing expenses necessary to
promote them. Growth in the number of account relationships
directly affects such expenses as data processing costs,
supplies, postage, and other miscellaneous expenses.
The following discussion and analysis is intended as a review of
significant factors affecting the financial condition and
results of operations of the Company for the periods indicated.
The discussion should be read in conjunction with the
Consolidated Financial Statements and the Notes thereto and the
Selected Consolidated Financial Data presented herein. In
addition to historical information, the following
Managements Discussion and Analysis of Financial Condition
and Results of Operations contains forward-looking statements
that involve risks and uncertainties. The Companys actual
results could differ significantly from those anticipated in
these forward-looking statements as a result of certain factors
discussed in this report.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and
the disclosure of contingent assets and liabilities at the date
of the financial statements and the reported amounts of revenues
and expenses during the reporting period. By their nature,
changes in these assumptions and estimates could significantly
affect the Companys financial position or results of
operations. Actual results could differ from those estimates.
Discussed below are those critical accounting policies that are
of particular significance to the Company.
Allowance for Loan Losses: The allowance for loan losses
represents managements estimate of probable credit losses
inherent in the loan portfolio. Estimating the amount of the
allowance for loan losses requires significant judgment and the
use of estimates related to the amount and timing of expected
future cash flows on impaired loans, estimated losses on pools
of homogeneous loans based on historical loss
24
experience, and consideration of current economic trends and
conditions, all of which may be susceptible to significant
change. The loan portfolio also represents the largest asset
type on the consolidated balance sheet. Loan losses are charged
off against the allowance, while recoveries of amounts
previously charged off are credited to the allowance. A
provision for loan losses is charged to operations based on
managements periodic evaluation of the factors previously
mentioned, as well as other pertinent factors.
The Companys methodology for determining the allowance for
loan losses represents an estimation pursuant to either
Statement of Financial Accounting Standards No.
(SFAS) 5, Accounting for Contingencies, or
SFAS 114, Accounting by Creditors for Impairment of a Loan.
The allowance reflects expected losses resulting from analyses
developed through specific credit allocations for individual
loans and historical loss experience for each loan category. The
specific credit allocations are based on regular analyses of all
commercial, commercial real estate, and agricultural loans over
$300,000 where the internal credit rating is at or below a
predetermined classification. These analyses involve a high
degree of judgment in estimating the amount of loss associated
with specific loans, including estimating the amount and timing
of future cash flows and collateral values. The Companys
historical loss experience is updated quarterly. The allowance
for loan losses also includes consideration of concentrations
and changes in portfolio mix and volume, and other qualitative
factors. In addition, regulatory agencies, as an integral part
of their losses, may require the Company to make additions to
the allowance based on their judgment about information
available to them at the time of their examinations.
There are many factors affecting the allowance for loan losses;
some are quantitative while others require qualitative judgment.
The process for determining the allowance (which management
believes adequately considers all of the potential factors which
might possibly result in credit losses) includes subjective
elements and, therefore, may be susceptible to significant
change. To the extent actual outcomes differ from management
estimates, additional provision for credit losses could be
required that could adversely affect earnings or financial
position in future periods.
A loan is impaired when full payment under the loan terms is not
expected. Impairment is evaluated in total for smaller-balance
loans of similar nature such as residential mortgage and
consumer loans and on an individual basis for other loans. If a
loan is impaired, a portion of the allowance is allocated so
that the loan is reported, net, at the present value of
estimated future cash flows using the loans existing rate
or at the fair value of collateral if repayment is expected
solely from the collateral.
Evaluation of Securities for Impairment: Securities are
classified as held-to-maturity when the Company has the ability
and management has the positive intent to hold those securities
to maturity. Accordingly, they are stated at cost adjusted for
amortization of premiums and accretion of discounts. Securities
are classified as available-for-sale when the Company may decide
to sell those securities due to changes in market interest
rates, liquidity needs, changes in yields or alternative
investments, and for other reasons. They are carried at fair
value with unrealized gains and losses, net of taxes, reported
in other comprehensive income (loss). Interest income is
reported net of amortization of premium and accretion of
discount. Realized gains and losses on disposition of securities
available-for-sale are based on the net proceeds and the
adjusted carrying amounts of the securities sold, using the
specific identification method. Declines in the fair value of
held-to-maturity and available-for-sale securities below their
cost that are deemed to be other than temporary are reflected in
earnings as realized losses. In estimating other than temporary
losses, management considers (1) the length of time and
extent to which the fair value has been less than cost,
(2) the financial condition and near-term prospects of the
issuer, and (3) the intent and ability of the Company to
retain its investment in the issuer for a period of time
sufficient to allow for any anticipated recovery in fair value.
The evaluation also considers the impact that impairment may
have on future capital, earnings, and liquidity.
Fair Value of Financial Instruments and Derivatives: Fair
values of financial instruments, including derivatives, are
estimated using relevant market information and other
assumptions. Fair value estimates involve uncertainties and
matters of significant judgment regarding interest rates, credit
risk, prepayments, and other factors, especially in the absence
of broad markets for the particular items. There is no ready
market for
25
a significant portion of the Companys financial
instruments. Accordingly, fair values are based on various
factors relative to expected loss experience, current economic
conditions, risk characteristics, and other factors. The
assumptions and estimates used in the fair value determination
process are subjective in nature and involve uncertainties and
significant judgment. As a consequence, fair values cannot be
determined with precision. Changes in assumptions or in market
conditions could significantly affect these estimates.
Consolidated Results of Operations
Set forth below are some highlights of 2004 results compared to
2003.
|
|
|
|
|
Total assets decreased $27.3 million, or 1.2%, to
$2.2 billion as of December 31, 2004 from
December 31, 2003. |
|
|
|
Loans increased $149.1 million, or 13.8%, to
$1.2 billion as of December 31, 2004 compared to
December 31, 2003. |
|
|
|
Net loans charged off to average total loans were 0.18% at
December 31, 2004 compared to 0.79% the prior year. |
|
|
|
Securities decreased by $214.3 million, or 25.1%, in 2004
compared to 2003. |
|
|
|
Allowance to nonperforming loans coverage increased to 1.82x in
2004 from 1.00x in 2003. |
|
|
|
Net income decreased $20.4 million, or 89.6%, to
$2.4 million for the year ended December 31, 2004
compared to $22.8 million for the year ended
December 31, 2003. |
|
|
|
Non-cash impairment loss on equity securities of
$10.1 million as of December 31, 2004. |
|
|
|
The return on average assets was 0.10% for 2004, 1.02% for 2003,
and 0.86% for 2002. |
|
|
|
The return on average equity decreased to 1.68% in 2004 from
15.45% in 2003 due to the decrease in earnings. |
Net Interest Income. Net interest income on a fully
tax-equivalent basis decreased $6.1 million, or 9.1%, to
$60.5 million in 2004 from $66.6 million in 2003,
despite an increase in total earning assets of
$39.4 million in 2004 (which was offset by a
$69.2 million increase in interest-bearing liabilities).
The decline in net interest income was primarily the result of
lower yields on earning assets (which was partially offset by a
decrease in the rates paid on liabilities), which resulted in a
decrease in the net interest margin to 2.83% from 3.17% in 2003.
Interest income on loans (on a fully tax-equivalent basis)
decreased $4.6 million to $68.1 million in 2004 from
$72.7 million in 2003 due to a decrease in average rates
paid on loans from 6.52% to 6.08% despite an increase of
$3.6 million in average loans. The Company held
$120.7 million in cash equivalents in 2004 (compared with
$25.0 million in 2003) which earned 1.14% on average.
Interest income on securities (on a fully tax-equivalent basis)
decreased $4.6 million to $38.8 million in 2004 from
$43.4 million in 2003 as a result of a decrease of yields
on securities from 4.53% in 2003 to 4.31% in 2004 plus a
$59.9 million decrease in average securities.
The Company took several actions in the fourth quarter to change
the mix and profile of its investment portfolio. Set forth are
some of those steps.
|
|
|
|
|
Sold $324.4 million of U.S. Agency notes and corporate
bonds with a weighted average yield of 3.24% in order to prepay
$115.0 million of Federal Home Loan Bank Advances with
a weighted average yield of 5.44% as well as to invest in
securities with shorter duration. |
26
|
|
|
|
|
Purchased $194.9 million in mortgage-backed securities with
a weighted average yield of 4.53% and duration of 3.6 years
in January 2005: |
|
|
|
|
|
$174.9 million of these purchases are hybrid ARMs: 5/1,
7/1, and 10/1 products with yields ranging between 4.24% to
4.80% and duration from 2.9 to 4.0 years and |
|
|
|
$20.0 million was invested in a 15 year product with a
yield of 4.54% and duration of 4.3 years. |
The Company expects these newly purchased securities to provide
added cash flow to fund future loan growth. The Companys
focus on future investment purchases is to maintain an adequate
level of liquidity and to shorten the duration of its investment
portfolio.
Interest expense on interest-bearing liabilities decreased
$2.0 million to $47.7 million in 2004 from
$49.8 million in 2003, or 4.1%, despite an increase of
$69.2 million in average balances, due primarily to the
decrease in interest expense on borrowings. The Company prepaid
$115.0 million in FHLB advances in its efforts to
reposition the balance sheet. Interest expense on total
borrowings decreased due to a purchase accounting adjustment
related to the BFFC acquisition of $2.1 million
associated with part of the prepayment of FHLB advances which
reduced the interest expense on the FHLB advances in 2004. The
Company has given notice to the trustee that the
$20.0 million 10.0% trust preferred securities will be
redeemed on June 7, 2005. This action should reduce
interest expense by approximately 400 basis points going
forward.
Provision for Loan Losses. The provision for loan losses
decreased $6.0 million, or 58.6%, to $4.2 million in
2004 from $10.2 million in 2003 primarily due to reduced
provisions relating to decreased nonperforming loans, which
decreased from $15.7 million at December 31, 2003 to
$9.9 million at December 31, 2004 (see Non-Performing
Loans). As of December 31, 2004, the allowance for loan
losses totaled $18.0 million, or 1.46% of total loans, and
was equal to 181.5% of nonperforming loans.
Other Income. The Companys total other income
decreased $25.6 million, or 110.8%, to a loss of
$2.5 million in 2004 from $23.1 million in 2003. Other
income as a percentage of average assets was -0.11% for the year
ended 2004 compared to 1.03% for the year ended 2003. The
decrease in other income in 2004 compared to 2003 was primarily
due to the following factors:
|
|
|
|
|
$9.8 million decrease in net gains or losses on securities
transactions, which includes the $6.1 million in hedge
ineffectiveness; |
|
|
|
$10.1 million non-cash impairment charge on equity
securities; |
|
|
|
$5.9 million decrease in trading profits; and |
|
|
|
Gains on sale of loans and insurance and brokerage commissions
decreased by $484,000 and $119,000, respectively. |
These decreases were partially offset by the increase in service
charges on deposits, trust income, and the cash surrender value
of life insurance, which increased by $83,000, $34,000, and
$635,000, respectively, in 2004.
Other Expenses. The Companys total other expenses
increased $9.2 million, or 21.2%, to $52.7 million in
2004 from $43.5 million in 2003. Other expenses as a
percentage of average assets were 2.28% for the year ended 2004
compared to 1.95% for the year ended 2003. Net overhead expenses
were 1.76% as a percentage of average assets in 2004 compared to
1.15% in 2003. The increase in total other expenses in 2004 was
primarily due to the following factors:
|
|
|
|
|
Salaries and employee benefits increased $3.5 million due
to a retirement benefit obligation of $1.5 million and
severance expense of $359,000 as well as an increase in
full-time staff positions and annual merit increases; |
|
|
|
Occupancy and equipment increased $473,000 in 2004 compared to
the prior year; |
27
|
|
|
|
|
Professional services increased $413,000 for 2004 compared to
2003 due to legal, consulting, and Sarbanes-Oxley
Section 404 compliance expenses; and |
|
|
|
Prepayment penalties associated with the FHLB advances, as
mentioned above, were $4.2 million. |
These increases contributed to an increase in the efficiency
ratio to 71.23% for the year ended December 31, 2004
compared to 49.62% in 2003.
Federal and State Income Tax. The Companys
consolidated income tax rate varies from statutory rates
principally due to interest income from tax-exempt securities
and loans. The Company recorded income tax benefit of
$4.2 million in 2004 compared to $8.9 million in
expense in 2003, a decrease of 147.0%. Interest income on
U.S. Agency notes is exempt from state income tax. In
addition, net income before tax was significantly lower than in
the prior year. Management expects increased net income and
income tax expense in 2005.
Set forth below are some highlights of 2003 results compared to
2002.
|
|
|
|
|
Net income increased $6.5 million, or 39.7%, to
$22.8 million for the year ended December 31, 2003
compared to $16.3 million for the year ended
December 31, 2002. |
|
|
|
The return on average assets was 1.02% for 2003 and 0.86% for
2002. |
|
|
|
The return on average equity increased to 15.45% in 2003 from
14.81% in 2002 due to the increase in earnings, while decreasing
from 19.50% in 2001 due to increased lower incremental increases
in earnings and larger amount of equity. |
|
|
|
Total assets increased $255.1 million, or 12.7%, to
$2.3 billion as of December 31, 2003 from
$2.0 billion as of December 31, 2002. |
Net Interest Income. Net interest income on a fully
tax-equivalent basis increased $4.3 million, or 6.94%, to
$66.6 million in 2003 from $62.3 million in 2002,
despite a modest increase in interest income on total earning
assets of $801,000 in 2003. The driving force behind the
increase in net interest income was a $3.5 million decrease
in interest expense. Interest income on loans (on a fully
tax-equivalent basis) decreased $2.2 million to
$72.7 million in 2003 from $74.9 million in 2002 due
to a decrease in average rates paid on loans from 6.87% to
6.52%. Interest income on securities (on a fully tax-equivalent
basis) increased $2.8 million to $43.4 million in 2003
from $40.6 million in 2002 even though yields on securities
decreased from 5.81% in 2002 to 4.53% in 2003 due to the
recognition of premium amortization expense associated with the
mortgage-backed securities the Company holds in its investment
securities portfolio as a result of the low interest rate
environment. The increase in interest income on securities
occurred due to a significant increase in average securities
from $698.9 million in 2002 to $959.8 million in 2003.
Interest expense on interest-bearing liabilities decreased
$3.5 million to $49.8 million in 2003 from
$53.3 million in 2002, or 6.61%, due primarily to the
repricing opportunities on core deposits and certificates of
deposits which decreased interest expense by $4.0 million
in 2003. Interest expense on total borrowings increased slightly
due to a $56.2 million increase in average repurchase
agreements during 2003. In addition, the Company issued
$9.0 million in Company obligated mandatory redeemable
trust preferred securities with an initial rate of 4.17% and
$10.0 million in Company obligated mandatory redeemable
trust preferred securities with an initial rate of 4.02% in
December 2003 with a maturity of 30 years. The added
interest expense from these issuances will be fully reflected
during 2004.
The net interest margin on a fully tax-equivalent basis
decreased from 3.46% in 2002 to 3.17% for 2003. The primary
reason for the decrease in net interest margin was attributable
to the 128 basis points decrease in yields on investment
portfolio as a result of the $3.8 million increase in
premium amortization expense associated with the mortgage-back
securities. Total loan yields decreased 35 basis points due
to a prime rate reduction in early 2003 and highly competitive
pricing conditions in local markets. The decrease in investment
28
and loan yields were partially offset by a 69 basis point
reduction in average deposit rates and a 62 basis point
reduction in average borrowing rates.
Provision for Loan Losses. The provision for loan losses
decreased $8.3 million, or 44.9%, to $10.2 million in
2003 from $18.5 million in 2002 primarily due to reduced
provisions relating to decreased nonperforming loans, which
decreased from $31.5 million at December 31, 2002 to
$15.7 million at December 31, 2003 (see Non-Performing
Loans). As of December 31, 2003, the allowance for loan
losses totaled $15.7 million, or 1.45% of total loans, and
was equal to 100.2% of nonperforming loans.
Other Income. The Companys total other income
increased $9.1 million, or 64.8%, to $23.1 million in
2003 from $14.0 million in 2002. Other income as a
percentage of average assets was 1.03% for the year ended 2003
compared to 0.74% for the year ended 2002. Net gains on
securities transactions were $5.3 million for the year
ended December 31, 2003 compared to $1.5 million for
the year ended December 31, 2002. Net trading profits
increased $4.0 million from the $2.3 million for the
year ended December 31, 2002 compared to $6.3 million
for the year ended December 31, 2003.
Insurance and brokerage commissions, service charges on deposits
as a result of a larger deposit base, and mortgage banking fees,
increased by $754,000, $164,000, and $355,000, respectively.
Other Expenses. The Companys total other expenses
increased $9.6 million, or 28.3%, to $43.5 million in
2003 from $33.9 million in 2002. Other expenses as a
percentage of average assets were 1.95% for the year ended 2003
compared to 1.79% for the year ended 2002. Net overhead expenses
were 1.15% as a percentage of average assets in 2003 compared to
1.13% in 2002. The increase in total other expenses in 2003 was
primarily due to the following factors:
|
|
|
|
|
Salaries and employee benefits increased $3.5 million due
to an increase in full-time staff positions, including brokerage
staff and employees added through the acquisition of BFFC,
growth in existing banking centers, and annual merit increases; |
|
|
|
Occupancy and equipment increased $1.7 million in 2003
compared to the prior year primarily due to the increase
premises and equipment as a result of the BFFC acquisition; |
|
|
|
Professional services increased $1.7 million for 2003
compared to 2002 due to higher legal and consulting fees. |
|
|
|
Other real estate expense increased by $888,000 for 2003
compared to 2002. |
|
|
|
Other increases in incremental expenses of $700,000 are
attributed to the three banking centers acquired through the
BFFC acquisition. |
|
|
|
Amortization expense on intangible assets increased by $517,000
in 2003 compared to 2002 due to the BFFC acquisition. |
These increases contributed to an increase in the efficiency
ratio from 49.62% for the year ended December 31, 2003
compared to 45.03% in 2002.
Federal and State Income Tax. The Companys
consolidated income tax rate varies from statutory rates
principally due to interest income from tax-exempt securities
and loans. The Company recorded income tax expense of
$8.9 million in 2003 compared to $4.7 million in 2002,
an increase of 90.7%. The effective tax rate in 2003 was 28.1%
compared to 22.2% in 2002. The 22.2% tax rate in 2002 was a
result of a new favorable regulation issued by the Illinois
Department of Revenue related to apportionment of business
income of financial organizations, the favorable settlement of
an Illinois Department of Revenue exam and various other tax
planning initiatives.
29
Interest-Earning Assets and Interest-Bearing Liabilities
The following table sets forth the average balances, net
interest income and expense and average yields and rates for the
Companys interest-earning assets and interest-bearing
liabilities for the indicated periods on a tax-equivalent basis
assuming a 35.0% tax rate for 2004, 2003, and 2002.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
Average | |
|
|
|
Average | |
|
Average | |
|
|
|
Average | |
|
Average | |
|
|
|
Average | |
|
|
Balance | |
|
Interest | |
|
Rate | |
|
Balance | |
|
Interest | |
|
Rate | |
|
Balance | |
|
Interest | |
|
Rate | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Interest-Earning Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold and interest-bearing due from banks
|
|
$ |
120,661 |
|
|
$ |
1,378 |
|
|
|
1.14 |
% |
|
$ |
24,956 |
|
|
$ |
247 |
|
|
|
0.99 |
% |
|
$ |
8,796 |
|
|
$ |
138 |
|
|
|
1.57 |
% |
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable(1)
|
|
|
882,333 |
|
|
|
37,609 |
|
|
|
4.26 |
|
|
|
888,577 |
|
|
|
38,647 |
|
|
|
4.35 |
|
|
|
639,226 |
|
|
|
36,542 |
|
|
|
5.72 |
|
|
Exempt from federal income taxes(1)
|
|
|
17,519 |
|
|
|
1,200 |
|
|
|
6.85 |
|
|
|
71,191 |
|
|
|
4,786 |
|
|
|
6.72 |
|
|
|
59,662 |
|
|
|
4,033 |
|
|
|
6.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities
|
|
|
899,852 |
|
|
|
38,809 |
|
|
|
4.31 |
|
|
|
959,768 |
|
|
|
43,433 |
|
|
|
4.53 |
|
|
|
698,888 |
|
|
|
40,575 |
|
|
|
5.81 |
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans(1)(3)(4)
|
|
|
193,703 |
|
|
|
10,771 |
|
|
|
5.56 |
|
|
|
219,277 |
|
|
|
12,764 |
|
|
|
5.82 |
|
|
|
229,525 |
|
|
|
13,175 |
|
|
|
5.74 |
|
|
Commercial real estate loans(1)(3)(4)
|
|
|
731,206 |
|
|
|
45,808 |
|
|
|
6.26 |
|
|
|
704,514 |
|
|
|
47,031 |
|
|
|
6.68 |
|
|
|
684,414 |
|
|
|
49,044 |
|
|
|
7.17 |
|
|
Agricultural loans(1)(3)(4)
|
|
|
63,816 |
|
|
|
3,845 |
|
|
|
6.03 |
|
|
|
57,112 |
|
|
|
3,657 |
|
|
|
6.40 |
|
|
|
53,853 |
|
|
|
3,702 |
|
|
|
6.87 |
|
|
Consumer real estate loans(3)(4)
|
|
|
119,888 |
|
|
|
6,849 |
|
|
|
5.71 |
|
|
|
122,390 |
|
|
|
8,249 |
|
|
|
6.74 |
|
|
|
108,339 |
|
|
|
7,805 |
|
|
|
7.20 |
|
|
Consumer installment loans(3)(4)
|
|
|
11,308 |
|
|
|
833 |
|
|
|
7.37 |
|
|
|
12,992 |
|
|
|
1,031 |
|
|
|
7.94 |
|
|
|
14,183 |
|
|
|
1,172 |
|
|
|
8.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
|
1,119,921 |
|
|
|
68,106 |
|
|
|
6.08 |
|
|
|
1,116,285 |
|
|
|
72,732 |
|
|
|
6.52 |
|
|
|
1,090,314 |
|
|
|
74,898 |
|
|
|
6.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning Assets
|
|
$ |
2,140,434 |
|
|
$ |
108,293 |
|
|
|
5.06 |
% |
|
$ |
2,101,009 |
|
|
$ |
116,412 |
|
|
|
5.54 |
% |
|
$ |
1,797,998 |
|
|
$ |
115,611 |
|
|
|
6.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Bearing Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits
|
|
$ |
230,441 |
|
|
$ |
2,841 |
|
|
|
1.23 |
% |
|
$ |
181,474 |
|
|
$ |
2,143 |
|
|
|
1.18 |
% |
|
$ |
135,943 |
|
|
$ |
2,035 |
|
|
|
1.50 |
% |
Money-market demand accounts and savings accounts
|
|
|
349,348 |
|
|
|
4,858 |
|
|
|
1.39 |
|
|
|
326,491 |
|
|
|
3,853 |
|
|
|
1.18 |
|
|
|
260,151 |
|
|
|
4,271 |
|
|
|
1.64 |
|
Time deposits less than $100,000
|
|
|
771,874 |
|
|
|
20,413 |
|
|
|
2.64 |
|
|
|
718,495 |
|
|
|
20,130 |
|
|
|
2.80 |
|
|
|
590,978 |
|
|
|
21,298 |
|
|
|
3.60 |
|
Time deposits of $100,000 or more
|
|
|
90,044 |
|
|
|
1,985 |
|
|
|
2.20 |
|
|
|
111,372 |
|
|
|
2,670 |
|
|
|
2.40 |
|
|
|
133,991 |
|
|
|
4,132 |
|
|
|
3.08 |
|
Public funds
|
|
|
25,893 |
|
|
|
505 |
|
|
|
1.95 |
|
|
|
56,453 |
|
|
|
1,269 |
|
|
|
2.25 |
|
|
|
72,495 |
|
|
|
2,300 |
|
|
|
3.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits
|
|
|
1,467,600 |
|
|
|
30,602 |
|
|
|
2.09 |
|
|
|
1,394,285 |
|
|
|
30,065 |
|
|
|
2.16 |
|
|
|
1,193,558 |
|
|
|
34,036 |
|
|
|
2.85 |
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased and repurchase agreements
|
|
|
220,252 |
|
|
|
5,664 |
|
|
|
2.57 |
|
|
|
223,608 |
|
|
|
6,111 |
|
|
|
2.73 |
|
|
|
172,011 |
|
|
|
4,518 |
|
|
|
2.63 |
|
FHLB advances
|
|
|
241,612 |
|
|
|
7,916 |
|
|
|
3.28 |
|
|
|
256,583 |
|
|
|
10,862 |
|
|
|
4.23 |
|
|
|
235,923 |
|
|
|
13,004 |
|
|
|
5.51 |
|
Notes payable and other borrowings
|
|
|
56,038 |
|
|
|
3,567 |
|
|
|
6.37 |
|
|
|
41,848 |
|
|
|
2,759 |
|
|
|
6.59 |
|
|
|
30,472 |
|
|
|
1,761 |
|
|
|
5.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowings
|
|
|
517,902 |
|
|
|
17,147 |
|
|
|
3.31 |
|
|
|
522,039 |
|
|
|
19,732 |
|
|
|
3.78 |
|
|
|
438,406 |
|
|
|
19,283 |
|
|
|
4.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
$ |
1,985,502 |
|
|
$ |
47,749 |
|
|
|
2.40 |
% |
|
$ |
1,916,324 |
|
|
$ |
49,797 |
|
|
|
2.60 |
% |
|
$ |
1,631,964 |
|
|
$ |
53,319 |
|
|
|
3.27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (tax equivalent)(1)(5)
|
|
|
|
|
|
$ |
60,544 |
|
|
|
2.65 |
% |
|
|
|
|
|
$ |
66,615 |
|
|
|
2.94 |
% |
|
|
|
|
|
$ |
62,292 |
|
|
|
3.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (tax equivalent)(1)
|
|
|
|
|
|
|
|
|
|
|
2.83 |
% |
|
|
|
|
|
|
|
|
|
|
3.17 |
% |
|
|
|
|
|
|
|
|
|
|
3.46 |
% |
Net interest income(2)(5)
|
|
|
|
|
|
$ |
57,658 |
|
|
|
|
|
|
|
|
|
|
$ |
62,282 |
|
|
|
|
|
|
|
|
|
|
$ |
59,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin(2)
|
|
|
|
|
|
|
|
|
|
|
2.69 |
% |
|
|
|
|
|
|
|
|
|
|
2.96 |
% |
|
|
|
|
|
|
|
|
|
|
3.30 |
% |
30
|
|
(1) |
Adjusted for 35% tax rate in 2004, 2003, and 2002 and adjusted
for the dividends-received deduction where applicable. |
|
(2) |
Not adjusted for 35% tax rate in 2004, 2003, and 2002 or for the
dividends-received deduction. |
|
(3) |
Nonaccrual loans are included in the average balance; however,
these loans are not earning any interest. |
|
(4) |
Includes loan fees which are immaterial. |
|
(5) |
The following table reconciles reported net interest income on a
tax equivalent basis for the periods presented: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Net interest income
|
|
$ |
57,658 |
|
|
$ |
62,282 |
|
|
$ |
59,402 |
|
Tax equivalent adjustment to net interest income
|
|
|
2,886 |
|
|
|
4,333 |
|
|
|
2,890 |
|
|
|
|
|
|
|
|
|
|
|
Net interest income, tax equivalent basis
|
|
$ |
60,544 |
|
|
$ |
66,615 |
|
|
$ |
62,292 |
|
|
|
|
|
|
|
|
|
|
|
Changes in Interest Income and Expense
The changes in net interest income from period to period are
reflective of changes in the interest rate environment, changes
in the composition of assets and liabilities as to type and
maturity (and the inherent interest rate differences related
thereto), and volume changes. Later sections of this discussion
and analysis address the changes in maturity composition of
loans and investments and in the asset and liability repricing
gaps associated with interest rate risk, all of which contribute
to changes in net interest margin.
The following table sets forth an analysis of volume and rate
changes in interest income and interest expense of the
Companys average interest-earning assets and average
interest-bearing liabilities for the indicated periods on a
tax-equivalent basis assuming a 35.0% tax rate in 2004, 2003,
and 2002. The table distinguishes between the changes related to
average outstanding balances (changes in volume holding the
interest rate constant) and the changes related to average
interest rates (changes in average rate holding the outstanding
balance constant). The change in interest due to both volume and
rate has been allocated to volume and rate changes in proportion
to the relationship of the absolute dollar amounts of the change
in each.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, | |
|
|
| |
|
|
2004 Compared to 2003 | |
|
2003 Compared to 2002 | |
|
|
Change Due to | |
|
Change Due to | |
|
|
| |
|
| |
|
|
Net | |
|
Volume | |
|
Rate | |
|
Net | |
|
Volume | |
|
Rate | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Interest-Earning Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold and interest-bearing due from banks
|
|
$ |
1,131 |
|
|
$ |
1,087 |
|
|
$ |
44 |
|
|
$ |
109 |
|
|
$ |
176 |
|
|
$ |
(67 |
) |
|
Securities taxable
|
|
|
(1,038 |
) |
|
|
(270 |
) |
|
|
(768 |
) |
|
|
2,105 |
|
|
|
12,141 |
|
|
|
(10,036 |
) |
|
Securities exempt from federal income taxes
|
|
|
(3,586 |
) |
|
|
(3,675 |
) |
|
|
89 |
|
|
|
753 |
|
|
|
775 |
|
|
|
(22 |
) |
|
Commercial loans
|
|
|
(1,993 |
) |
|
|
(1,441 |
) |
|
|
(552 |
) |
|
|
(411 |
) |
|
|
(595 |
) |
|
|
184 |
|
|
Commercial real estate loans
|
|
|
(1,223 |
) |
|
|
1,740 |
|
|
|
(2,963 |
) |
|
|
(2,013 |
) |
|
|
1,411 |
|
|
|
(3,424 |
) |
|
Agricultural loans
|
|
|
188 |
|
|
|
412 |
|
|
|
(224 |
) |
|
|
(45 |
) |
|
|
217 |
|
|
|
(262 |
) |
|
Consumer real estate loans
|
|
|
(1,400 |
) |
|
|
(166 |
) |
|
|
(1,234 |
) |
|
|
444 |
|
|
|
969 |
|
|
|
(525 |
) |
|
Consumer installment loans
|
|
|
(198 |
) |
|
|
(127 |
) |
|
|
(71 |
) |
|
|
(141 |
) |
|
|
(96 |
) |
|
|
(45 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets
|
|
$ |
(8,119 |
) |
|
$ |
(2,440 |
) |
|
$ |
(5,679 |
) |
|
$ |
801 |
|
|
$ |
14,998 |
|
|
$ |
(14,197 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, | |
|
|
| |
|
|
2004 Compared to 2003 | |
|
2003 Compared to 2002 | |
|
|
Change Due to | |
|
Change Due to | |
|
|
| |
|
| |
|
|
Net | |
|
Volume | |
|
Rate | |
|
Net | |
|
Volume | |
|
Rate | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Interest-Bearing Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits
|
|
$ |
698 |
|
|
$ |
600 |
|
|
$ |
98 |
|
|
$ |
108 |
|
|
$ |
593 |
|
|
$ |
(485 |
) |
|
Money market demand accounts and savings accounts
|
|
|
1,005 |
|
|
|
283 |
|
|
|
722 |
|
|
|
(418 |
) |
|
|
943 |
|
|
|
(1,361 |
) |
|
Time deposits of less than $100,000
|
|
|
283 |
|
|
|
1,448 |
|
|
|
(1,165 |
) |
|
|
(1,168 |
) |
|
|
4,092 |
|
|
|
(5,260 |
) |
|
Time deposits of $100,000 or more
|
|
|
(685 |
) |
|
|
(482 |
) |
|
|
(203 |
) |
|
|
(1,462 |
) |
|
|
(631 |
) |
|
|
(831 |
) |
|
Public funds
|
|
|
(764 |
) |
|
|
(614 |
) |
|
|
(150 |
) |
|
|
(1,031 |
) |
|
|
(445 |
) |
|
|
(586 |
) |
|
Federal funds purchased and repurchase agreements
|
|
|
(447 |
) |
|
|
(91 |
) |
|
|
(356 |
) |
|
|
1,593 |
|
|
|
1,404 |
|
|
|
189 |
|
|
FHLB advances
|
|
|
(2,946 |
) |
|
|
(604 |
) |
|
|
(2,342 |
) |
|
|
(2,142 |
) |
|
|
1,066 |
|
|
|
(3,208 |
) |
|
Notes payable and other borrowings
|
|
|
808 |
|
|
|
906 |
|
|
|
(98 |
) |
|
|
998 |
|
|
|
725 |
|
|
|
273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
$ |
(2,048 |
) |
|
$ |
1,446 |
|
|
$ |
(3,494 |
) |
|
$ |
(3,522 |
) |
|
$ |
7,747 |
|
|
$ |
(11,269 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
|
|
$ |
(6,071 |
) |
|
$ |
(3,886 |
) |
|
$ |
(2,185 |
) |
|
$ |
4,323 |
|
|
$ |
7,251 |
|
|
$ |
(2,928 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
Financial Condition
The following table sets forth the composition of the
Companys loan portfolio as of the indicated dates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Commercial
|
|
$ |
211,278 |
|
|
$ |
203,920 |
|
|
$ |
229,764 |
|
|
$ |
220,801 |
|
|
$ |
205,698 |
|
Commercial real estate
|
|
|
781,547 |
|
|
|
711,891 |
|
|
|
730,836 |
|
|
|
612,687 |
|
|
|
448,988 |
|
Agricultural
|
|
|
62,949 |
|
|
|
58,144 |
|
|
|
57,426 |
|
|
|
48,772 |
|
|
|
47,773 |
|
Consumer real estate(1)
|
|
|
164,455 |
|
|
|
96,107 |
|
|
|
105,391 |
|
|
|
109,329 |
|
|
|
108,780 |
|
Consumer installment
|
|
|
10,665 |
|
|
|
12,124 |
|
|
|
14,573 |
|
|
|
13,375 |
|
|
|
14,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, gross
|
|
|
1,230,894 |
|
|
|
1,082,186 |
|
|
|
1,137,990 |
|
|
|
1,004,964 |
|
|
|
825,768 |
|
Net deferred fees
|
|
|
(494 |
) |
|
|
(890 |
) |
|
|
(1,286 |
) |
|
|
(1,578 |
) |
|
|
(1,136 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
|
1,230,400 |
|
|
|
1,081,296 |
|
|
|
1,136,704 |
|
|
|
1,003,386 |
|
|
|
824,632 |
|
Allowance for loan losses
|
|
|
(17,961 |
) |
|
|
(15,714 |
) |
|
|
(20,754 |
) |
|
|
(10,135 |
) |
|
|
(8,593 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans
|
|
$ |
1,212,439 |
|
|
$ |
1,065,582 |
|
|
$ |
1,115,950 |
|
|
$ |
993,251 |
|
|
$ |
816,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate
|
|
$ |
693 |
|
|
$ |
1,571 |
|
|
$ |
4,924 |
|
|
$ |
3,414 |
|
|
$ |
616 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes loans held for sale. |
Total loans increased $149.1 million, or 13.8%, to
$1.2 billion at December 31, 2004 from
December 31, 2003. Set forth below are other highlights of
the loan portfolio.
|
|
|
|
|
Commercial loans increased $7.4 million to
$211.3 million as of December 31, 2004 from
$203.9 million as of December 31, 2003, an increase of
3.6%. |
|
|
|
Commercial real estate loans increased $69.7 million, or
9.8%, from December 31, 2003. The Company has added lending
personnel to assist in the growth in this category in which the
Company maintains a primary focus. |
|
|
|
Agricultural loans increased $4.8 million, or 8.3% as of
December 31, 2004 compared to December 31, 2003. |
|
|
|
Consumer real estate loans increased $68.3 million, or
71.1%, to $164.5 million as of December 31, 2004
compared to $96.1 million as of December 31, 2003. The
Company purchased $30.2 million in fixed rate mortgages at
an average yield of 4.61% in June 2004 and $11.2 million in
adjustable rate mortgages at an average yield of 4.92% in
December 2004 to offset loans paid off during the year. |
|
|
|
Most consumer residential mortgage loans the Company originates
are sold in the secondary market. At any point in time, loans
will be at various stages of the mortgage banking process.
Included as part of consumer real estate loans are loans held
for sale. The carrying value of these loans approximated their
market value at that time. |
The Company attempts to balance the types of loans in its
portfolio with the objective of reducing risk. Some of the risks
the Company attempts to reduce include:
|
|
|
|
|
The primary risks associated with commercial loans are the
quality of the borrowers management, financial strength
and cash flow resources, and the impact of local economic
factors. |
|
|
|
Risks associated with real estate loans include concentrations
of loans in a certain loan type, such as commercial or
residential, and fluctuating land and property values. |
33
|
|
|
|
|
Consumer loans also have risks associated with concentrations of
loans in a single type of loan, as well as the risk a borrower
may become unemployed as a result of deteriorating economic
conditions. |
The Company will implement strategies to increase loans as a
percentage of earning assets and diversify the portfolio mix.
The Company has engaged an executive recruiting firm to identify
seasoned loan officers. The Company will also focus on consumer
mortgage originators and consumer lending on a direct basis.
During the fourth quarter of 2004, total loans increased by
7.8%. Loan production levels continue to improve into 2005.
The following table sets forth the remaining maturities, based
upon contractual dates, for selected loan categories as of
December 31, 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-5 Years | |
|
Over 5 Years | |
|
|
|
|
One Year | |
|
| |
|
| |
|
|
|
|
Or Less | |
|
Fixed | |
|
Variable | |
|
Fixed | |
|
Variable | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Commercial
|
|
$ |
148,652 |
|
|
$ |
26,709 |
|
|
$ |
29,642 |
|
|
$ |
4,819 |
|
|
$ |
1,456 |
|
|
$ |
211,278 |
|
Commercial real estate
|
|
|
394,985 |
|
|
|
283,524 |
|
|
|
65,725 |
|
|
|
24,201 |
|
|
|
13,112 |
|
|
|
781,547 |
|
Agricultural
|
|
|
20,904 |
|
|
|
6,368 |
|
|
|
10,700 |
|
|
|
3,183 |
|
|
|
21,794 |
|
|
|
62,949 |
|
Consumer real estate
|
|
|
26,941 |
|
|
|
9,479 |
|
|
|
16,082 |
|
|
|
41,704 |
|
|
|
70,249 |
|
|
|
164,455 |
|
Consumer installment
|
|
|
4,671 |
|
|
|
5,256 |
|
|
|
11 |
|
|
|
727 |
|
|
|
|
|
|
|
10,665 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, gross
|
|
|
596,153 |
|
|
|
331,336 |
|
|
|
112,160 |
|
|
|
74,634 |
|
|
|
106,611 |
|
|
|
1,230,894 |
|
Net deferred fees
|
|
|
(494 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(494 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$ |
596,659 |
|
|
$ |
331,336 |
|
|
$ |
112,160 |
|
|
$ |
74,634 |
|
|
$ |
106,611 |
|
|
$ |
1,230,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Companys financial statements are prepared on the
accrual basis of accounting, including the recognition of
interest income on its loan portfolio. The accrual of interest
on loans is discontinued at the time the loan is 90 days
past due unless the credit is well-secured and in process of
collection. Past due status is based on contractual terms of the
loan. In all cases, loans are placed on nonaccrual or charged
off at an earlier date if collection of principal or interest is
considered doubtful. All interest accrued but not collected for
loans that are placed on nonaccrual or charged off is reversed
against interest income. The interest on these loans is
accounted for on the cash-basis or cost-recovery method, until
qualifying for return to accrual. Loans are returned to accrual
status when all the principal and interest amounts contractually
due are brought current and future payments are reasonably
assured.
Under Statement of Financial Accounting Standards No. 114
and No. 118, the Company defined loans that are
individually evaluated for impairment to include commercial,
commercial real estate and agricultural loans over $300,000 that
are in nonaccrual status or were restructured. All other smaller
balance loans with similar attributes (such as auto) are
evaluated for impairment in total.
The classification of a loan as impaired or nonaccrual does not
necessarily indicate that the principal is uncollectible, in
whole or in part. The Company makes a determination as to the
collectibility on a case-by-case basis based upon the specific
facts of each situation. The Company considers both the adequacy
of the collateral and the other resources of the borrower in
determining the steps to be taken to collect impaired or
nonaccrual loans. Alternatives that are typically considered to
collect impaired or nonaccrual loans are foreclosure, collection
under guarantees, loan restructuring, or judicial collection
actions.
Loans that are considered to be impaired are reduced to the
present value of expected future cash flows or to the fair value
of the related collateral by allocating a portion of the
allowance to such loans. If these allocations require an
increase to be made to the allowance for loan losses, such
increase is reported as a provision for loan losses charged to
expense.
34
The following table sets forth information on the Companys
nonperforming loans and other nonperforming assets as of the
indicated dates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Nonaccrual and impaired loans not accruing
|
|
$ |
9,865 |
|
|
$ |
15,665 |
|
|
$ |
29,035 |
|
|
$ |
1,774 |
|
|
$ |
1,168 |
|
Impaired and other loans 90 days past due and accruing
|
|
|
29 |
|
|
|
18 |
|
|
|
2,514 |
|
|
|
595 |
|
|
|
1,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming loans
|
|
|
9,894 |
|
|
|
15,683 |
|
|
|
31,549 |
|
|
|
2,369 |
|
|
|
2,250 |
|
Other real estate
|
|
|
8,224 |
|
|
|
6,942 |
|
|
|
533 |
|
|
|
355 |
|
|
|
1,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming assets
|
|
$ |
18,118 |
|
|
$ |
22,625 |
|
|
$ |
32,082 |
|
|
$ |
2,724 |
|
|
$ |
3,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming loans to total loans
|
|
|
0.80 |
% |
|
|
1.45 |
% |
|
|
2.78 |
% |
|
|
0.24 |
% |
|
|
0.26 |
% |
Total nonperforming assets to total loans and other real estate
|
|
|
1.46 |
|
|
|
2.08 |
|
|
|
2.82 |
|
|
|
0.27 |
|
|
|
0.41 |
|
Total nonperforming assets to total assets
|
|
|
0.81 |
|
|
|
1.00 |
|
|
|
1.60 |
|
|
|
0.15 |
|
|
|
0.23 |
|
During 2004, 2003, and 2002, the Company recognized interest
income on impaired loans of $2.9 million, $2.1 million
and $207,000, respectively. Interest income on impaired loans
increased in 2004 and 2003 compared to 2002 as the Company
enhanced its risk ratings of loans and took steps to proactively
identify and workout problem loans.
Nonperforming loans decreased $5.8 million or 36.9% to
$9.9 million at December 31, 2004 from
$15.7 million at December 31, 2003. A number of
problem loans were successfully collected during the year. Other
real estate increased $1.3 million in 2004 from
$6.9 million in 2003 to $8.2 million. This increase
was due to development expenditures for the townhouse project
which is being marketed on a per unit basis. Total nonperforming
assets decreased by $4.5 million from $22.6 million in
2003 to $18.1 million in 2004. Aggressive collection
efforts continue with $1.4 million in further reductions in
nonperforming assets since December 31, 2004. In addition,
Midwest Bank and Trust Company has established a loan
workout unit to direct collection efforts. See Note 7 to
the Notes to Consolidated Financial Statements.
|
|
|
Analysis of Allowance for Loan Losses |
The Company recognizes that credit losses will be experienced
and the risk of loss will vary with, among other things, general
economic conditions; the type of loan being made; the
creditworthiness of the borrower over the term of the loan; and
in the case of a collateralized loan, the quality of the
collateral for such loan. The allowance for loan losses
represents the Companys estimate of the amount needed
necessary to provide for probable incurred losses in the
portfolio. In making this determination, the Company analyzes
the ultimate collectibility of the loans in its portfolio by
incorporating feedback provided by internal loan staff and
information provided by examinations performed by regulatory
agencies. The Company makes an ongoing evaluation as to the
adequacy of the allowance for loan losses.
On a quarterly basis, management of the Banks meets to review
the adequacy of the allowance for loan losses. Each loan officer
grades these individual commercial credits and the
Companys independent loan review personnel reviews the
officers grades. In the event that the loan is downgraded
during this review, the loan is included in the allowance
analysis at the lower grade. The grading system is in compliance
with the regulatory classifications, and the allowance is
allocated to the loans based on the regulatory grading, except
in instances where there are known differences
(e.g. collateral value is nominal).
The allowance for loan losses represents managements
estimate of probable credit losses inherent in the loan
portfolio. Estimating the amount of the allowance for loan
losses requires significant judgment and the use of estimates
related to the amount and timing of expected future cash flows
on impaired loans, estimated losses on pools of homogeneous
loans based on historical loss experience, and consideration of
current economic trends and conditions, all of which may be
susceptible to significant change. The loan portfolio also
35
represents the largest asset type on the consolidated balance
sheet. Loan losses are charged off against the allowance, while
recoveries of amounts previously charged off are credited to the
allowance. A provision for loan losses is charged to operations
based on managements periodic evaluation of the factors
previously mentioned, as well as other pertinent factors.
The Companys methodology for determining the allowance for
loan losses represents an estimation done pursuant to either
Statement of Financial Accounting Standards No.
(SFAS) 5, Accounting for Contingencies, or
SFAS 114, Accounting by Creditors for Impairment of a Loan.
The allowance reflects expected losses resulting from analyses
developed through specific credit allocations for individual
loans and historical loss experience for each loan category. The
specific credit allocations are based on regular analyses of all
commercial, commercial real estate and agricultural loans over
$300,000 where the internal credit rating is at or below a
predetermined classification. These analyses involve a high
degree of judgment in estimating the amount of loss associated
with specific loans, including estimating the amount and timing
of future cash flows and collateral values. The Companys
historical loss experience is updated quarterly. The allowance
for loan losses also includes consideration of concentrations
and changes in portfolio mix and volume, and other qualitative
factors. In addition, regulatory agencies, as an integral part
of their losses, may require the Company to make additions to
the allowance based on their judgment about information
available to them at the time of their examinations.
There are many factors affecting the allowance for loan losses;
some are quantitative while others require qualitative judgment.
The process for determining the allowance (which management
believes adequately considers all of the potential factors which
potentially result in credit losses) includes subjective
elements and, therefore, may be susceptible to significant
change. To the extent actual outcomes differ from management
estimates, additional provision for credit losses could be
required that could adversely affect earnings or financial
position in future periods.
The following table sets forth loans charged off and recovered
by type of loan and an analysis of the allowance for loan losses
for the indicated periods.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Average total loans
|
|
$ |
1,119,921 |
|
|
$ |
1,116,285 |
|
|
$ |
1,090,314 |
|
|
$ |
917,610 |
|
|
$ |
745,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans at end of year
|
|
$ |
1,230,400 |
|
|
$ |
1,081,296 |
|
|
$ |
1,136,704 |
|
|
$ |
1,003,386 |
|
|
$ |
824,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming loans
|
|
$ |
9,894 |
|
|
$ |
15,683 |
|
|
$ |
31,549 |
|
|
$ |
2,369 |
|
|
$ |
2,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance at beginning of year
|
|
$ |
15,714 |
|
|
$ |
20,754 |
|
|
$ |
10,135 |
|
|
$ |
8,593 |
|
|
$ |
7,567 |
|
Allowance from acquired bank
|
|
|
|
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance adjustment for loan sale by related parties(1)
|
|
|
|
|
|
|
(6,685 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans
|
|
|
1,132 |
|
|
|
8,111 |
|
|
|
6,957 |
|
|
|
541 |
|
|
|
874 |
|
|
Consumer real estate loans
|
|
|
49 |
|
|
|
72 |
|
|
|
14 |
|
|
|
49 |
|
|
|
56 |
|
|
Commercial real estate loans
|
|
|
1,168 |
|
|
|
1,526 |
|
|
|
651 |
|
|
|
231 |
|
|
|
89 |
|
|
Agricultural loans
|
|
|
|
|
|
|
168 |
|
|
|
284 |
|
|
|
|
|
|
|
11 |
|
|
Consumer installment loans
|
|
|
173 |
|
|
|
128 |
|
|
|
300 |
|
|
|
56 |
|
|
|
77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total charge-offs
|
|
|
2,522 |
|
|
|
10,005 |
|
|
|
8,206 |
|
|
|
877 |
|
|
|
1,107 |
|
36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Recoveries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans
|
|
|
189 |
|
|
|
1,081 |
|
|
|
206 |
|
|
|
168 |
|
|
|
256 |
|
|
Consumer real estate loans
|
|
|
37 |
|
|
|
2 |
|
|
|
47 |
|
|
|
2 |
|
|
|
6 |
|
|
Commercial real estate loans
|
|
|
261 |
|
|
|
10 |
|
|
|
5 |
|
|
|
|
|
|
|
1 |
|
|
Agricultural loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer installment loans
|
|
|
58 |
|
|
|
52 |
|
|
|
35 |
|
|
|
29 |
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recoveries
|
|
|
545 |
|
|
|
1,145 |
|
|
|
293 |
|
|
|
199 |
|
|
|
283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs
|
|
|
1,977 |
|
|
|
8,860 |
|
|
|
7,913 |
|
|
|
678 |
|
|
|
824 |
|
Provision for loan losses
|
|
|
4,224 |
|
|
|
10,205 |
|
|
|
18,532 |
|
|
|
2,220 |
|
|
|
1,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance at end of the year
|
|
$ |
17,961 |
|
|
$ |
15,714 |
|
|
$ |
20,754 |
|
|
$ |
10,135 |
|
|
$ |
8,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-off to average total loans
|
|
|
0.18 |
% |
|
|
0.79 |
% |
|
|
0.73 |
% |
|
|
0.07 |
% |
|
|
0.11 |
% |
Allowance to total loans at end of year
|
|
|
1.46 |
|
|
|
1.45 |
|
|
|
1.83 |
|
|
|
1.01 |
|
|
|
1.04 |
|
Allowance to nonperforming loans
|
|
|
1.82 |
x |
|
|
1.00 |
x |
|
|
0.66 |
x |
|
|
4.28 |
x |
|
|
3.82x |
|
|
|
(1) |
Adjustment made following the March 26, 2003 receipt of
$13.3 million of proceeds relating to the sale of certain
loans, of which $12.5 million was applied to outstanding
principal, $750,000 to the letter of credit, and $67,000 applied
to interest income and late charges. See Note 28 to the
Notes to Consolidated Financial Statements. |
The provision for loan losses decreased $6.0 million, or
58.6%, to $4.2 million for the year ended December 31,
2004 from $10.2 million for the year ended
December 31, 2003. The allowance for loan losses was
$18.0 million at December 31, 2004 and
$15.7 million at December 31, 2003. Total recoveries
on loans previously charged off were $545,000 for the year ended
December 31, 2004 and $1.1 million for the year ended
December 31, 2003. These recoveries were due primarily to
payments from customers bankruptcy proceedings or payment
plans on charged-off loans.
Net charge-offs decreased $6.9 million to
$2.0 million, or 0.18% of average loans in 2004 compared to
$8.9 million, or 0.79%, of average loans in 2003. Allowance
for loan losses to nonperforming loans ratio was 1.82x and 1.00x
at December 31, 2004 and December 31, 2003,
respectively.
The following table sets forth the Companys allocation of
the allowance for loan losses by types of loans as of the
indicated dates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
Loan | |
|
|
|
Loan | |
|
|
|
Loan | |
|
|
|
Loan | |
|
|
|
Loan | |
|
|
|
|
Category | |
|
|
|
Category | |
|
|
|
Category | |
|
|
|
Category | |
|
|
|
Category | |
|
|
|
|
To | |
|
|
|
To | |
|
|
|
To | |
|
|
|
To | |
|
|
|
To | |
|
|
|
|
Gross | |
|
|
|
Gross | |
|
|
|
Gross | |
|
|
|
Gross | |
|
|
|
Gross | |
|
|
Amount | |
|
Loans | |
|
Amount | |
|
Loans | |
|
Amount | |
|
Loans | |
|
Amount | |
|
Loans | |
|
Amount | |
|
Loans | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Commercial
|
|
$ |
8,553 |
|
|
|
17.16 |
% |
|
$ |
7,242 |
|
|
|
18.84 |
% |
|
$ |
15,392 |
|
|
|
20.19 |
% |
|
$ |
5,339 |
|
|
|
22.00 |
% |
|
$ |
4,579 |
|
|
|
24.91 |
% |
Commercial real estate
|
|
|
6,935 |
|
|
|
63.49 |
|
|
|
7,286 |
|
|
|
65.78 |
|
|
|
3,141 |
|
|
|
64.22 |
|
|
|
2,386 |
|
|
|
60.95 |
|
|
|
1,865 |
|
|
|
54.37 |
|
Agricultural
|
|
|
408 |
|
|
|
5.11 |
|
|
|
190 |
|
|
|
5.37 |
|
|
|
426 |
|
|
|
5.05 |
|
|
|
737 |
|
|
|
4.86 |
|
|
|
659 |
|
|
|
5.79 |
|
Consumer real estate
|
|
|
419 |
|
|
|
13.36 |
|
|
|
289 |
|
|
|
8.88 |
|
|
|
145 |
|
|
|
9.26 |
|
|
|
310 |
|
|
|
10.89 |
|
|
|
206 |
|
|
|
13.17 |
|
Consumer installment
|
|
|
475 |
|
|
|
0.87 |
|
|
|
410 |
|
|
|
1.12 |
|
|
|
421 |
|
|
|
1.28 |
|
|
|
173 |
|
|
|
1.30 |
|
|
|
138 |
|
|
|
1.76 |
|
Unallocated
|
|
|
782 |
|
|
|
|
|
|
|
297 |
|
|
|
|
|
|
|
1,229 |
|
|
|
|
|
|
|
1,190 |
|
|
|
|
|
|
|
1,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total allowance for loan losses
|
|
$ |
17,961 |
|
|
|
100.00 |
% |
|
$ |
15,714 |
|
|
|
100.00 |
% |
|
$ |
20,754 |
|
|
|
100.00 |
% |
|
$ |
10,135 |
|
|
|
100.00 |
% |
|
$ |
8,593 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
As of December 31, 2004, approximately 47.6% of the
allowance was allocated to commercial loans, while 46.1% was
allocated in the prior year. During March 2003,
$13.3 million of classified nonperforming loans were sold
to an insider group. For more information please see
Note 28 to the Notes to Consolidated Financial Statements.
During 2002 and 2003, the Company experienced asset quality
deterioration in commercial and commercial real estate loans.
Asset quality has improved and is evidenced by the following:
|
|
|
|
|
Net commercial loan charge-offs were $943,000 in 2004 compared
to $7.0 million in 2003. |
|
|
|
Net commercial real estate loan charge-offs were $907,000 in
2004 compared to $1.5 million in 2003. |
|
|
|
Loans subject to adverse classification (substandard and
doubtful) have decreased to $40.0 million at
December 31, 2004 from $51.4 million at
December 31, 2003. |
The Company utilizes an internal asset classification system as
a means of reporting problem and potential problem assets. At
each scheduled Bank Board of Directors meeting, a watch list is
presented, showing significant loan relationships listed as
Special Mention, Substandard, and Doubtful. Set forth below is a
discussion of each of these classifications.
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
(In thousands) | |
Special mention
|
|
$ |
30,666 |
|
|
$ |
12,711 |
|
Substandard
|
|
|
38,107 |
|
|
|
48,643 |
|
Doubtful
|
|
|
1,849 |
|
|
|
2,744 |
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
70,622 |
|
|
$ |
64,098 |
|
|
|
|
|
|
|
|
Special Mention: A special mention extension of credit is
defined as having potential weaknesses that deserve
managements close attention. If left uncorrected, these
potential weaknesses may, at some future date, result in the
deterioration of the repayment prospects for the credit or the
institutions credit position. Special mention credits are
not considered as part of the classified extensions of credit
category and do not expose an institution to sufficient risk to
warrant classification. They are currently protected but are
potentially weak. They constitute an undue and unwarranted
credit risk.
Loans in this category have some identifiable problem, most
notably slowness in payments, but, in managements opinion,
offer no immediate risk of loss. An extension of credit that is
not delinquent also may be identified as special mention. These
loans are classified due to Bank managements actions or
the servicing of the loan. The lending officer may be unable to
properly supervise the credit because of an inadequate loan or
credit agreement. There may be questions regarding the condition
of and/or control over collateral. Economic or market conditions
may unfavorably affect the obligor in the future. A declining
trend in the obligors operations or an imbalanced position
in the balance sheet may exist, although it is not to the point
that repayment is jeopardized. Another example of a special
mention credit is one that has other deviations from prudent
lending practices.
If the Bank may have to consider relying on a secondary or
alternative source of repayment, then collection may not yet be
in jeopardy, but the loan may be considered special mention.
Other trends that indicate that the loan may deteriorate further
include such red flags as continuous overdrafts,
negative trends on a financial statement, such as a deficit net
worth, a delay in the receipt of financial statements, accounts
receivable ageings, etc. These loans on a regular basis can be
30 days or more past due. Judgments, tax liens, delinquent
real estate taxes, cancellation of insurance policies and
exceptions to Bank policies are other red flags.
Substandard: A substandard extension of credit is one
inadequately protected by the current sound worth and paying
capacity of the obligor or of the collateral pledged, if any.
Extensions of credit so classified must have a well-defined
weakness or weaknesses that jeopardize the liquidation of the
debt. They are characterized by the distinct possibility that
the Bank will sustain some loss if the deficiencies are not
38
corrected. In other words, there is more than normal risk of
loss. Loss potential, while existing in the aggregate amount of
substandard credits, does not have to exist in individual
extensions of credit classified substandard.
The likelihood that a substandard loan will be paid from the
primary source of repayment may also be uncertain. Financial
deterioration is underway and very close attention is warranted
to insure that the loan is collected without a loss. The Bank
may be relying on a secondary source of repayment, such as
liquidating collateral, or collecting on guarantees. The
borrower cannot keep up with either the interest or principal
payments. If the Bank is forced into a subordinated or unsecured
position due to flaws in documentation, the loan may also be
substandard. If the loan must be restructured, or interest rate
concessions made, it should be classified as such. If the bank
is contemplating foreclosure or legal action, the credit is
likely substandard.
Doubtful: An extension of credit classified doubtful has
all the weaknesses inherent in one classified substandard with
the added characteristic that the weaknesses make collection or
liquidation in full, on the basis of currently existing facts,
conditions and values, highly questionable and improbable. The
possibility of loss is extremely high; however, because of
certain important and reasonably specific pending factors that
may work to the advantage of and strengthen the credit, its
classification as an estimated loss is deferred until its more
exact status may be determined. Pending factors may include a
proposed merger or acquisition, liquidation proceedings, capital
injection, perfecting liens on additional collateral, or
refinancing plans.
If the primary source of repayment is gone, and there is doubt
as to the quality of the secondary source, then the loan will be
considered doubtful. If a court suit is pending, and is the only
means of collection, a loan is generally doubtful. As stated
above, the loss amount in this category is often undeterminable,
and the loan is classified doubtful until said loss can be
determined.
The Companys determination as to the classification of its
assets and the amount of its valuation allowances is subject to
review by the Banks primary regulators in the course of
its regulatory examinations, which can order the establishment
of additional general or specific loss allowances. There can be
no assurance that regulators, in reviewing the Companys
loan portfolio, will not request the Company to materially
increase its allowance for loan losses. Although management
believes that adequate specific and general loan loss allowances
have been established, actual losses are dependent upon future
events and, as such, further additions to the level of specific
and general loan loss allowances may become necessary. The
Companys allowance for loan losses at December 31,
2004 is considered by management to be adequate.
The Company manages, via a centralized portfolio management
department, its securities portfolio to provide a source of both
liquidity and earnings. Each Bank has its own asset/liability
committee, which develops current investment policies based upon
its operating needs and market circumstances. The investment
policy of each Bank is reviewed by senior financial management
of the Company in terms of its objectives, investment guidelines
and consistency with overall Company performance and risk
management goals. Each Banks investment policy is formally
reviewed and approved annually by its board of directors. The
asset/liability committee of each Bank is responsible for
reporting and monitoring compliance with the investment policy.
Reports are provided to each Banks board of directors and
the Board of Directors of the Company on a regular basis.
The total fair value of the securities portfolio was
$638.0 million as of December 31, 2004, or 95.9% of
amortized cost. The fair value of the securities portfolio was
$853.4 million and $772.3 million as of
December 31, 2003 and 2002, respectively.
39
The following tables set forth the composition of the
Companys securities portfolio by major category as of the
indicated dates. The securities portfolio as of
December 31, 2004, 2003, and 2002 has been categorized as
either available-for-sale or held-to-maturity in accordance with
SFAS No. 115.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004 | |
|
|
| |
|
|
Held-to-Maturity | |
|
Available-for-Sale | |
|
Total | |
|
|
| |
|
| |
|
| |
|
|
Amortized | |
|
Fair | |
|
Amortized | |
|
|
|
Amortized | |
|
|
|
% of | |
|
|
Cost | |
|
Value | |
|
Cost | |
|
Fair Value | |
|
Cost | |
|
Fair Value | |
|
Portfolio | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
U.S. Treasury and obligations of U.S. government
agencies
|
|
$ |
|
|
|
$ |
|
|
|
$ |
397,510 |
|
|
$ |
370,834 |
|
|
$ |
397,510 |
|
|
$ |
370,834 |
|
|
|
59.72 |
% |
Obligations of states and political subdivisions
|
|
|
9,574 |
|
|
|
9,833 |
|
|
|
1,909 |
|
|
|
1,967 |
|
|
|
11,483 |
|
|
|
11,800 |
|
|
|
1.73 |
|
Mortgage-backed securities
|
|
|
80,159 |
|
|
|
79,967 |
|
|
|
51,016 |
|
|
|
50,250 |
|
|
|
131,175 |
|
|
|
130,217 |
|
|
|
19.71 |
|
Equity securities
|
|
|
|
|
|
|
|
|
|
|
114,331 |
|
|
|
114,507 |
|
|
|
114,331 |
|
|
|
114,507 |
|
|
|
17.18 |
|
Other bonds
|
|
|
|
|
|
|
|
|
|
|
11,074 |
|
|
|
10,653 |
|
|
|
11,074 |
|
|
|
10,653 |
|
|
|
1.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
89,733 |
|
|
$ |
89,800 |
|
|
$ |
575,840 |
|
|
$ |
548,211 |
|
|
$ |
665,573 |
|
|
$ |
638,011 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2003 | |
|
|
| |
|
|
Held-to-Maturity | |
|
Available-for-Sale | |
|
Total | |
|
|
| |
|
| |
|
| |
|
|
Amortized | |
|
Fair | |
|
Amortized | |
|
|
|
Amortized | |
|
|
|
% of | |
|
|
Cost | |
|
Value | |
|
Cost | |
|
Fair Value | |
|
Cost | |
|
Fair Value | |
|
Portfolio | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
U.S. Treasury and obligations of U.S. government
agencies
|
|
$ |
|
|
|
$ |
|
|
|
$ |
360,280 |
|
|
$ |
336,604 |
|
|
$ |
360,280 |
|
|
$ |
336,604 |
|
|
|
40.99 |
% |
Obligations of states and political subdivisions
|
|
|
12,840 |
|
|
|
13,468 |
|
|
|
35,124 |
|
|
|
37,202 |
|
|
|
47,964 |
|
|
|
50,670 |
|
|
|
5.46 |
|
Mortgage-backed securities
|
|
|
43,234 |
|
|
|
43,771 |
|
|
|
172,420 |
|
|
|
173,510 |
|
|
|
215,654 |
|
|
|
217,281 |
|
|
|
24.54 |
|
Equity securities
|
|
|
|
|
|
|
|
|
|
|
159,391 |
|
|
|
154,760 |
|
|
|
159,391 |
|
|
|
154,760 |
|
|
|
18.13 |
|
Other bonds
|
|
|
|
|
|
|
|
|
|
|
95,625 |
|
|
|
94,064 |
|
|
|
95,625 |
|
|
|
94,064 |
|
|
|
10.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
56,074 |
|
|
$ |
57,239 |
|
|
$ |
822,840 |
|
|
$ |
796,140 |
|
|
$ |
878,914 |
|
|
$ |
853,379 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2002 | |
|
|
| |
|
|
Held-to-Maturity | |
|
Available-for-Sale | |
|
Total | |
|
|
| |
|
| |
|
| |
|
|
Amortized | |
|
|
|
Amortized | |
|
|
|
Amortized | |
|
|
|
% of | |
|
|
Cost | |
|
Fair Value | |
|
Cost | |
|
Fair Value | |
|
Cost | |
|
Fair Value | |
|
Portfolio | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
U.S. Treasury and obligations of U.S. government
agencies
|
|
$ |
|
|
|
$ |
|
|
|
$ |
23,856 |
|
|
$ |
23,544 |
|
|
$ |
23,856 |
|
|
$ |
23,544 |
|
|
|
3.14 |
% |
Obligations of states and political subdivisions
|
|
|
17,706 |
|
|
|
18,666 |
|
|
|
55,109 |
|
|
|
57,720 |
|
|
|
72,815 |
|
|
|
76,386 |
|
|
|
9.58 |
|
Mortgage-backed securities
|
|
|
100,914 |
|
|
|
101,755 |
|
|
|
495,569 |
|
|
|
504,432 |
|
|
|
596,483 |
|
|
|
606,187 |
|
|
|
78.51 |
|
Equity securities
|
|
|
|
|
|
|
|
|
|
|
59,369 |
|
|
|
59,364 |
|
|
|
59,369 |
|
|
|
59,364 |
|
|
|
7.81 |
|
Other bonds
|
|
|
|
|
|
|
|
|
|
|
7,194 |
|
|
|
6,813 |
|
|
|
7,194 |
|
|
|
6,813 |
|
|
|
0.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
118,620 |
|
|
$ |
120,421 |
|
|
$ |
641,097 |
|
|
$ |
651,873 |
|
|
$ |
759,717 |
|
|
$ |
772,294 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2004, the Company held no securities of
a single issuer with a book value exceeding 10% of
stockholders equity other than those of the
U.S. Treasury or other U.S. government agencies.
The Companys securities available-for-sale portfolio on an
amortized cost basis decreased $247.0 million, or 30.0%, in
2004 compared to 2003. Set forth below is a summary of the
change in the available-for-sale securities as a result of asset
liability strategy adjustments:
|
|
|
|
|
U.S. government agency mortgage-backed securities decreased
70.4%, or $121.4 million, from $172.4 million at
December 31, 2003 to $51.0 million at
December 31, 2004. |
40
|
|
|
|
|
Equity securities decreased $46.1 million from
$159.4 million at December 31, 2003 to
$114.3 million at December 31, 2004. Equity securities
included capital securities of government sponsored entities
FNMA and FHLMC and the Federal Home Loan Bank as well as
Federal Reserve Bank stock at December 31, 2004. As of
December 31, 2004, the Company took a non-cash impairment
charge of $10.1 million on a floating rate FNMA issue. See
Note 3 to the Notes to Consolidated Financials Statements
for further information. |
|
|
|
Obligations of state and political subdivisions decreased
$33.2 million to $1.9 million at December 31,
2004 from $35.1 million at December 31, 2003. |
|
|
|
Other bonds decreased $84.6 million to $11.1 million
at December 31, 2004 compared to $95.6 million at
December 31, 2003. Other bonds include high grade corporate
bonds primarily issued by financial institutions. |
|
|
|
U.S. government agency notes increased $37.2 million
to $397.5 million at December 31, 2004 compared to
$360.3 million at December 31, 2003. |
|
|
|
Low-yielding U.S. government agency notes totaling
$312.4 million which were acquired during the year were
sold during the last quarter of 2004 in order to pre-pay FHLB
advances. |
|
|
|
In January 2005, the Company purchased $194.9 million in
mortgage-backed securities with a weighted average yield of
4.53% and duration of 3.6 years: |
|
|
|
|
|
$174.9 million of these purchases are hybrid ARMs: 5/1,
7/1, and 10/1 products with yields ranging between 4.24% to
4.80% and duration from 2.9 to 4.0 years, and |
|
|
|
$20.0 million was invested in a 15 year product with a
yield of 4.54% and duration of 4.3 years. |
Securities held-to-maturity increased $33.7 million, or
60.0%, from $56.1 million at December 31, 2003 to
$89.7 million at December 31, 2004.
There were no trading securities held at December 31, 2004
or December 31, 2003. The Company holds trading securities
and derivatives on a short-term basis based on market and
liquidity conditions.
The Company intends to implement strategies to reduce its
securities as a percentage of earning assets and provide funding
for higher yielding loans. The Company expects these newly
purchased securities mentioned above to provide added cash flow
to fund future loan growth, and its focus on future investment
purchases is to maintain an adequate level of liquidity and to
shorten the duration of its investment portfolio.
During the third quarter of 2002, the Company reclassified
approximately $100 million of mortgage-backed securities
from the available-for-sale category to the held-to-maturity
category under permissible provisions of FASB 115. This transfer
was required to be at fair value which resulted in an unrealized
gain and accumulated other comprehensive income at the time of
transfer, of $1,396,000 and $842,000, respectively, which is
being amortized/accreted to expense/income over the life of the
securities as a yield adjustment. This transfer was completed in
order to enhance the Companys interest rate risk by
matching longer-term assets with longer term funding sources.
The Company has a number of available-for-sale securities that
have unrealized losses at December 31, 2004, 2003, and
2002, see Note 3 to the Notes to Consolidated Financials
Statements for further information. During the past two years,
the Company has purchased securities in the lowest interest rate
environment in over 40 years. In a rising interest rate
environment, the fair value of securities will likely decrease.
The Company has both the intent and ability to hold these
securities for a time necessary to recover its amortized cost.
This temporary loss is reflected net of tax in other
comprehensive loss which does not impact regulatory capital.
The Company recognized a $10.1 million
other-than-temporary non-cash impairment charge on
its investment in a single Federal National Mortgage Association
preferred stock issuance. Although this investment has a
variable, tax-advantaged dividend rate that resets every two
years at the two-year treasury rate less 16 basis points
and carries an investment grade rating, the market value of this
investment is
41
impacted by the current and expected level of interest rates. As
a result, this investment has reflected varying loss positions
since 2003. While the Company expected this investment to
recover its original cost as interest rates increase and had
both the intent and ability to hold the investment until such
recovery occurred, this investment was deemed to be
other-than-temporarily impaired given the duration of the
unrealized loss position and uncertainty as to the timing of a
full recovery. It is the practice of the Company not to retain
securities that are classified other-than-temporarily impaired.
These securities were liquidated in February 2005 at a
$1.3 million gain in excess of the year-end value.
In 2004, the Company entered into 3,300 U.S. Treasury
10-year note futures contracts with a notional value of
$330.0 million and a delivery date of March 2005. The
Company had 3,000 U.S. Treasury 10-year note futures
contracts with a notional value of $300.0 million
outstanding at December 31, 2003. The Company sold these
contracts in order to hedge certain U.S. Agency notes held
in its available-for-sale portfolio. The Companys
objective was to offset changes in the fair market value of the
U.S. Agency notes with changes in the fair market value of
the futures contracts, thereby reducing interest rate risk. The
Company documented these futures contracts as fair value hedges
with the changes in market value of the futures contracts as
well as the changes in the market value of the hedged items
charged or credited to earnings on a quarterly basis in net
gains (losses) on securities transactions. The hedging
relationship is assessed to ensure that there is a high
correlation between the hedge instruments and hedged items. For
the year ending December 31, 2004, the change in the market
values resulted in a net loss of $6.1 million which was
recorded in net gains (losses) on securities transactions
compared to the $553,000 loss recorded for the year ended
December 31, 2003. Gains or losses for fair value hedges
occur when changes in the market value of the hedged items are
not identical to changes in the market value of hedge
instruments during the reporting period. The Company
de-designated this hedge as of December 31, 2004 and the
futures contracts are stand-alone derivatives. These futures
contracts were terminated in January 2005 at a gain of $393,000.
See Note 21 to the Notes to Consolidated Financial
Statements.
In 2004, the Company entered into spread lock swap agreements
with a notional vale of $280.0 million, with a
determination date of March 31, 2005, and spread lock
strike of 0.41%. The Company entered into this contract in order
to minimize earnings volatility associated with spread widening
of the hedged U.S. Agency notes through the first quarter
of 2005. These are stand-alone derivatives that are carried at
their estimated fair value with the corresponding gain or loss
recorded in net trading profits or losses. The Company has
terminated these agreements in January 2005 at a loss of
$449,000.
The Company has bought and sold various put and call options,
with terms approximating 90 days, on U.S. Treasury and
government agency obligations, mortgage-backed securities, and
futures contracts during 2004 and 2003. These are stand-alone
derivatives that are carried at their estimated fair value with
the corresponding gain or loss recorded in option income. See
Note 21 to the Notes to Consolidated Financial Statements.
Option income was $5.3 million for the years ended
December 31, 2004 and 2003. The Companys option
strategy has changed which should result in a lower level of
option fee income in future periods.
In August 2002, the Company entered into a credit derivative
transaction with a notional amount of $20.0 million for a
term of five years, maturing August 30, 2007. The credit
swap has a credit rating of Aa2/ AA by Moodys and Standard
and Poors. In November 2002, the Company entered a second credit
derivative transaction with a notional amount of
$30.0 million for a term of five years, maturing
November 27, 2002. The second credit swap has a credit
rating of Aa1/ AAA- by Moodys and Standard and Poors. Both
of these stand-alone derivative transactions were terminated in
October of 2003.
|
|
|
Investment Maturities and Yields |
The following tables set forth the contractual or estimated
maturities of the components of the Companys securities
portfolio as of December 31, 2004 and the weighted average
yields on a non-tax-
42
equivalent basis. The table assumes estimated fair values for
available-for-sale securities and amortized cost for
held-to-maturity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing | |
|
|
| |
|
|
|
|
After One But | |
|
After Five But | |
|
|
|
|
|
|
Within | |
|
Within | |
|
Within | |
|
After | |
|
|
|
|
One Year | |
|
Five Years | |
|
Ten Years | |
|
Ten Years | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Amount | |
|
Yield | |
|
Amount | |
|
Yield | |
|
Amount | |
|
Yield | |
|
Amount | |
|
Yield | |
|
Amount | |
|
Yield | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Available-for-Sale-Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and obligations of U.S. government
agencies
|
|
$ |
|
|
|
|
0.00 |
% |
|
$ |
29,307 |
|
|
|
2.93 |
% |
|
$ |
341,527 |
|
|
|
4.22 |
% |
|
$ |
|
|
|
|
0.00 |
% |
|
$ |
370,834 |
|
|
|
4.12 |
% |
Obligations of states and political subdivisions
|
|
|
929 |
|
|
|
6.31 |
|
|
|
1,038 |
|
|
|
6.76 |
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
0.00 |
|
|
|
1,967 |
|
|
|
6.54 |
|
Mortgage-backed securities
|
|
|
|
|
|
|
0.00 |
|
|
|
49,867 |
|
|
|
5.64 |
|
|
|
383 |
|
|
|
3.38 |
|
|
|
|
|
|
|
0.00 |
|
|
|
50,250 |
|
|
|
5.63 |
|
Equity securities(1)
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
0.00 |
|
|
|
114,507 |
|
|
|
4.01 |
|
|
|
114,507 |
|
|
|
4.24 |
|
Other bonds
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
0.00 |
|
|
|
6,755 |
|
|
|
4.69 |
|
|
|
3,898 |
|
|
|
4.80 |
|
|
|
10,653 |
|
|
|
4.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
929 |
|
|
|
6.31 |
% |
|
$ |
80,212 |
|
|
|
4.67 |
% |
|
$ |
348,665 |
|
|
|
4.23 |
% |
|
$ |
118,405 |
|
|
|
4.03 |
% |
|
$ |
548,211 |
|
|
|
4.31 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held-to-Maturity Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political subdivisions
|
|
$ |
4,386 |
|
|
|
4.73 |
% |
|
$ |
4,938 |
|
|
|
5.07 |
% |
|
$ |
250 |
|
|
|
4.90 |
% |
|
$ |
|
|
|
|
0.00 |
% |
|
$ |
9,574 |
|
|
|
4.91 |
% |
Mortgage-backed securities
|
|
|
|
|
|
|
0.00 |
|
|
|
80,159 |
|
|
|
5.79 |
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
0.00 |
|
|
|
80,159 |
|
|
|
5.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
4,386 |
|
|
|
4.73 |
% |
|
$ |
85,097 |
|
|
|
5.75 |
% |
|
$ |
250 |
|
|
|
4.90 |
% |
|
$ |
|
|
|
|
0.00 |
% |
|
$ |
89,733 |
|
|
|
5.70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Equity securities, although they do not have a maturity date,
are included in the after ten years column. |
The Company has experienced significant growth in total deposits
in recent years as set forth below.
|
|
|
|
|
Total deposits were $1.7 billion at December 31, 2004 |
|
|
|
|
|
6.1% greater than the $1.6 billion at December 31, 2003 |
|
|
|
14.1% greater than the $1.4 billion at December 31,
2002 |
|
|
|
|
|
Average total deposits were $1.6 billion for the year ended
December 31, 2004 |
|
|
|
|
|
5.5% greater than the $1.5 billion for the year ended
December 31, 2003 |
|
|
|
22.9% greater than the $1.3 billion for the year ended
December 31, 2002 |
|
|
|
|
|
Non-interest-bearing deposits were $177.0 million as of
December 31, 2004, approximately $16.3 million higher
than the $160.7 million level as of December 31, 2003. |
|
|
|
Interest-bearing deposits increased 5.6% or $79.7 million
to $1.5 billion as of December 31, 2004. |
|
|
|
Core deposits, which include demand, NOW, money market, and
savings deposits, increased $89.2 million to
$797.3 million at December 31, 2004 compared to
$708.1 million at December 31, 2003. |
|
|
|
Certificates of deposits less than $100,000 increased 3.3% or
$24.7 million to $764.1 million at December 31,
2004 compared to $739.4 million in 2003. |
|
|
|
Certificates of deposit over $100,000 increased
$10.4 million from December 31, 2003 to
$95.6 million at December 31, 2004, while public funds
certificates of deposits decreased by $28.2 million or
52.7%. |
These increases in deposits are the result of increased
marketing activity in the last three years as well as normal
growth in the Banks core market areas and the acquisition
of BFFC in 2003. The decrease in public
43
funds certificate of deposits was a result of maturities which
were allowed to mature without being renewed. The Company
intends to change the mix of its deposits by focusing its
marketing efforts on core deposit account growth in its retail
markets, reducing the need to rely on public funds and brokered
certificates of deposit.
The following table sets forth the average amount of and the
average rate paid on deposits by category for the indicated
periods.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
Average | |
|
Percent of | |
|
|
|
Average | |
|
Percent of | |
|
|
|
Average | |
|
Percent of | |
|
|
|
|
Balance | |
|
Deposits | |
|
Rate | |
|
Balance | |
|
Deposits | |
|
Rate | |
|
Balance | |
|
Deposits | |
|
Rate | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Non-interest-bearing demand deposits
|
|
$ |
158,650 |
|
|
|
9.76 |
% |
|
|
0.00 |
% |
|
$ |
146,699 |
|
|
|
9.52 |
% |
|
|
0.00 |
% |
|
$ |
129,864 |
|
|
|
9.81 |
% |
|
|
0.00 |
% |
Interest-bearing demand deposits
|
|
|
230,441 |
|
|
|
14.17 |
|
|
|
1.23 |
|
|
|
181,474 |
|
|
|
11.78 |
|
|
|
1.18 |
|
|
|
135,943 |
|
|
|
10.27 |
|
|
|
1.50 |
|
Savings and money market accounts
|
|
|
349,348 |
|
|
|
21.48 |
|
|
|
1.39 |
|
|
|
326,491 |
|
|
|
21.19 |
|
|
|
1.18 |
|
|
|
260,151 |
|
|
|
19.66 |
|
|
|
1.64 |
|
Time Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certificates of deposit, under $100,000(1)
|
|
|
771,874 |
|
|
|
47.46 |
|
|
|
2.64 |
|
|
|
718,495 |
|
|
|
46.62 |
|
|
|
2.80 |
|
|
|
590,978 |
|
|
|
44.66 |
|
|
|
3.60 |
|
|
Certificates of deposit, over $100,000(1)
|
|
|
90,044 |
|
|
|
5.54 |
|
|
|
2.20 |
|
|
|
111,372 |
|
|
|
7.23 |
|
|
|
2.40 |
|
|
|
133,991 |
|
|
|
10.12 |
|
|
|
3.08 |
|
|
Public funds
|
|
|
25,893 |
|
|
|
1.59 |
|
|
|
1.95 |
|
|
|
56,453 |
|
|
|
3.66 |
|
|
|
2.25 |
|
|
|
72,495 |
|
|
|
5.48 |
|
|
|
3.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total time deposits
|
|
|
887,811 |
|
|
|
54.59 |
|
|
|
2.58 |
|
|
|
886,320 |
|
|
|
57.52 |
|
|
|
2.72 |
|
|
|
797,464 |
|
|
|
60.26 |
|
|
|
3.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits
|
|
$ |
1,626,250 |
|
|
|
100.00 |
% |
|
|
1.88 |
% |
|
$ |
1,540,984 |
|
|
|
100.00 |
% |
|
|
1.95 |
% |
|
$ |
1,323,422 |
|
|
|
100.00 |
% |
|
|
2.57 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Certificates of deposit exclusive of public funds. |
The following table summarizes the maturity distribution of
certificates of deposit in amounts of $100,000 or more as of
December 31, 2004. These deposits have been made by
individuals, businesses, and public and other not-for-profit
entities, most of which are located within the Companys
market area.
|
|
|
|
|
|
|
|
(In thousands) | |
Three months or less
|
|
$ |
62,486 |
|
Over three months through six months
|
|
|
109,527 |
|
Over six months through twelve months
|
|
|
33,479 |
|
Over twelve months
|
|
|
640 |
|
|
|
|
|
|
Total
|
|
$ |
206,132 |
|
|
|
|
|
44
Borrowings
The following table summarizes the Companys borrowings for
the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Federal funds purchased
|
|
$ |
|
|
|
$ |
|
|
|
$ |
20,825 |
|
Securities sold under agreements to repurchase
|
|
|
198,401 |
|
|
|
202,699 |
|
|
|
185,057 |
|
Notes payable
|
|
|
|
|
|
|
2,000 |
|
|
|
2,000 |
|
Junior subordinated debt(1)
|
|
|
55,672 |
|
|
|
54,000 |
|
|
|
35,000 |
|
FHLB advances
|
|
|
133,628 |
|
|
|
253,461 |
|
|
|
219,500 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
387,701 |
|
|
$ |
512,160 |
|
|
$ |
462,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The provisions of FIN 46 were applied in 2004 resulting in
the deconsolidation of the wholly-owned subsidiary trust. |
The Companys borrowings include overnight funds purchased,
securities sold under agreements to repurchase, FHLB advances,
and commercial bank lines of credit. The following tables set
forth categories and the balances of the Companys
short-term or revolving lines of credit borrowings (notes
payable) for the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Federal funds purchased:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$ |
|
|
|
$ |
|
|
|
$ |
20,825 |
|
|
Weighted average interest rate at end of year
|
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
1.43 |
% |
|
Maximum amount outstanding(1)
|
|
$ |
55,825 |
|
|
$ |
29,125 |
|
|
$ |
29,850 |
|
|
Average amount outstanding
|
|
|
7,608 |
|
|
|
11,783 |
|
|
|
16,376 |
|
|
Weighted average interest rate during year
|
|
|
1.76 |
% |
|
|
1.38 |
% |
|
|
1.91 |
% |
|
|
(1) |
Based on amount outstanding at month end during each year. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Securities sold under repurchase agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$ |
198,401 |
|
|
$ |
202,699 |
|
|
$ |
185,057 |
|
|
Weighted average interest rate at end of year
|
|
|
2.59 |
% |
|
|
2.89 |
% |
|
|
2.95 |
% |
|
Maximum amount outstanding(1)
|
|
$ |
335,764 |
|
|
$ |
243,909 |
|
|
$ |
204,830 |
|
|
Average amount outstanding
|
|
|
212,644 |
|
|
|
211,825 |
|
|
|
155,635 |
|
|
Weighted average interest rate during year
|
|
|
2.59 |
% |
|
|
2.81 |
% |
|
|
2.70 |
% |
|
|
(1) |
Based on amount outstanding at month end during each year. |
The Banks are members of the FHLB. Membership requirements
include common stock ownership in the FHLB. The Banks have
callable FHLB advances due at various times during 2010. These
advances are used as a supplemental source of funds. The Company
has prepaid $115.0 million in FHLB advances in the fourth
quarter of 2004. A purchase accounting adjustment, related to
the acquisition of BFFC, of $2.1 million reduced the
interest expense on the FHLB advances in 2004. The prepayment of
these advances will reduce interest expense in 2005 and improve
the net interest margin.
45
The Company has various interest rate swap transactions as of
December 31, 2004, which resulted in the Company converting
$137.5 million of its FHLB advance fixed rate debt to
floating rate debt. The swap transactions require payment of
interest by the Company at the one-month LIBOR rate plus a
spread and, in turn, the Company receives an interest payment
based on a fixed rate. These swap transactions resulted in a
$2.6 million decrease in interest expense for the year
ended December 31, 2004. As LIBOR increases, the level of
reduced interest expense on these advances decreases, that is,
the benefit from the swap transactions decreases. The following
table sets forth categories and the balances of the
Companys of FHLB advances of the Company as of the
indicated dates or for the indicated periods. The Banks are
currently in compliance with the FHLBs membership
requirements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
FHLB advances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$ |
133,628 |
|
|
$ |
253,461 |
|
|
$ |
219,500 |
|
|
Weighted average interest rate at end of year(2)
|
|
|
4.55 |
% |
|
|
4.26 |
% |
|
|
4.75 |
% |
|
Maximum amount outstanding(1)
|
|
$ |
256,095 |
|
|
$ |
258,594 |
|
|
$ |
244,500 |
|
|
Average amount outstanding
|
|
|
241,612 |
|
|
|
256,583 |
|
|
|
235,923 |
|
|
Weighted average interest rate during year(2)
|
|
|
3.28 |
% |
|
|
4.23 |
% |
|
|
5.51 |
% |
|
|
(1) |
Based on amount outstanding at month end during each year. |
|
(2) |
Includes the impact of the interest rate swaps and purchase
accounting adjustment for 2004. |
The following table sets forth categories and balances of the
Companys short-term or revolving lines of credit
borrowings from correspondent banks as of the indicated dates or
for the indicated periods.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Lines of Credit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$ |
|
|
|
$ |
2,000 |
|
|
$ |
2,000 |
|
|
|
Weighted average interest rate at end of year
|
|
|
|
% |
|
|
2.11 |
% |
|
|
2.37 |
% |
|
Maximum amount outstanding(1)
|
|
$ |
2,000 |
|
|
$ |
7,500 |
|
|
$ |
12,300 |
|
|
Average amount outstanding
|
|
|
366 |
|
|
|
6,171 |
|
|
|
7,842 |
|
|
Weighted average interest rate during year
|
|
|
2.32 |
% |
|
|
2.76 |
% |
|
|
2.61 |
% |
|
|
(1) |
Based on amount outstanding at month end during each year. |
The Company entered into a credit agreement with a correspondent
bank on April 8, 2004 (the Credit Agreement),
which provides the Company with a revolving line of credit with
a maximum availability of $25.0 million. The original
maturity of the revolving line of credit is April 7, 2005.
Amounts outstanding under the Companys revolving line of
credit represent borrowings incurred to provide capital
contributions to the Banks to support their growth. The Company
makes interest payments, at its option, at the 90-day London
Inter-Bank Offered Rate (LIBOR) plus 150 basis
points or the prime rate. There was no principal balance
outstanding under the line as of December 31, 2004.
The revolving line of credit includes the following covenants at
December 31, 2004: (1) the banks must not have
nonperforming assets in excess of 25% of Tier 1 capital
plus the loan loss allowance and (2) the Company and each
subsidiary bank must be considered well capitalized. The Company
has complied with both of these debt covenants at
December 31, 2004.
In May 2000, the Company formed the MBHI Capital Trust I
(Trust). The Trust is a statutory business trust
formed under the laws of the State of Delaware and is wholly
owned by the Company. In June 2000, the Trust issued 10.0%
Company obligated mandatory redeemable trust preferred
securities with an
46
aggregate liquidation amount of $20,000,000 ($25 per
preferred security) to third-party investors in an underwritten
public offering. The Company issued 10.0% junior subordinated
debentures aggregating $20,000,000 to the Trust. The junior
subordinated debentures are the sole assets of the Trust. The
Company obligated mandatory redeemable trust preferred
securities and the junior subordinated debentures pay
distributions and dividends, respectively, on a quarterly basis,
which are included in interest expense. The Company obligated
mandatory redeemable trust preferred securities will mature on
June 7, 2030, at which time the preferred securities must
be redeemed. The Company obligated mandatory redeemable trust
preferred securities and junior subordinated debentures can be
redeemed contemporaneously, in whole or in part, beginning
June 7, 2005 at a redemption price of $25 per
preferred security. The Company has provided a full,
irrevocable, and unconditional guarantee on a subordinated basis
of the obligations of the Trust under the preferred securities
in the event of the occurrence of an event of default, as
defined in such guarantee. The Company has given notice to the
trustee that these securities will be redeemed on June 7,
2005. See Note 14 to the Notes to Consolidated Financial
Statements for additional information on trust preferred
securities.
The Company formed additional trusts in 2002 and 2003. The
following table details the four trusts formed by the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mandatory |
|
Optional |
Issuer |
|
Issue Date |
|
Amount | |
|
Rate |
|
Redemption Date |
|
Redemption Date |
|
|
|
|
| |
|
|
|
|
|
|
MBHI Capital Trust I
|
|
June 7, 2000 |
|
$ |
20,000,000 |
|
|
10.0% |
|
June 7, 2030 |
|
June 7, 2005 |
MBHI Capital Trust II
|
|
October 29, 2002 |
|
$ |
15,000,000 |
|
|
LIBOR+3.45% |
|
November 7, 2032 |
|
November 7, 2007 |
MBHI Capital Trust III
|
|
December 19, 2003 |
|
$ |
9,000,000 |
|
|
LIBOR+3.00% |
|
December 30, 2033 |
|
December 30, 2008 |
MBHI Capital Trust IV
|
|
December 19, 2003 |
|
$ |
10,000,000 |
|
|
LIBOR+2.85% |
|
January 23, 2034 |
|
January 23, 2008 |
FIN No. 46, Consolidation of Variable Interest
Entities, an Interpretation of Accounting Research
Bulletin No. 51 (Revised December 2003). FIN 46
establishes accounting guidance for consolidation of variable
interest entities (VIE) that function to support the
activities of the primary beneficiary. The primary beneficiary
of a VIE entity is the entity that absorbs a majority of the
VIEs expected losses, receives a majority of the
VIEs expected residual returns, or both, as a result of
ownership, controlling interest, contractual relationship or
other business relationship with the VIE. Prior to the
implementation of FIN 46, VIEs were generally
consolidated by an enterprise when the enterprise had a
controlling financial interest through ownership of a majority
of voting interest in the entity. The provisions of FIN 46
were effective immediately for all arrangements entered into
after January 31, 2003. If a VIE existed prior to
February 1, 2003, FIN 46 was effective at the
beginning of the first interim period beginning after
June 15, 2003. However, subsequent revisions to the
interpretation deferred the implementation date of FIN 46
until the first period ending after December 15, 2003.
The trust preferred securities issued by MBHI Capital
Trust I, II, III and IV are currently included in
the Tier 1 capital of the Company for regulatory capital
purposes. The Federal Reserve may in the future disallow
inclusion of the trust preferred securities in Tier 1
capital for regulatory capital purposes. In July 2003, the
Federal Reserve issued a supervisory letter instructing bank
holding companies to continue to include the trust preferred
securities in their Tier 1 capital for regulatory capital
purposes until notice is given to the contrary. The Federal
Reserve intends to review the regulatory implications of the
change in accounting treatment of subsidiary trusts that issue
trust preferred securities and, if necessary or warranted,
provide further appropriate guidance. There can be no assurance
that the Federal Reserve will continue to permit institutions to
include trust preferred securities in Tier I capital for
regulatory capital purposes.
As of December 31, 2004, assuming the Company was not
permitted to include the $54.0 million in trust preferred
securities issued by MBHI Capital Trust I, II, III and
IV in its Tier 1 capital, the Company would still exceed
the regulatory required minimums for capital adequacy purposes.
If the trust preferred securities were no longer permitted to be
included in Tier 1 capital, the Company would also be
permitted to redeem the capital securities without penalty.
The interpretations of FIN 46 and its application to
various transaction types and structures are continually
evolving. Management continuously monitors emerging issues
related to FIN 46, some of which could potentially impact
the Companys financial statements.
47
Capital Resources
The Company monitors compliance with bank and bank-holding
company regulatory capital requirements, focusing primarily on
risk-based capital guidelines. Under the risk-based capital
method of capital measurement, the ratio computed is dependent
upon the amount and composition of assets recorded on the
balance sheet and the amount and composition of
off-balance-sheet items, in addition to the level of capital.
Included in the risk-based capital method are two measures of
capital adequacy, Tier 1, or core capital, and total
capital, which consists of Tier 1 plus Tier 2 capital.
See Business Supervision and
Regulation Bank Holding Company Regulation for
definitions of Tier 1 and Tier 2 capital.
The following tables set forth the Companys capital ratios
as of the indicated dates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-Based Capital Ratios December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Tier 1 capital to risk-weighted assets
|
|
$ |
198,597 |
|
|
|
13.27 |
% |
|
$ |
201,105 |
|
|
|
13.68 |
% |
|
$ |
138,197 |
|
|
|
10.44 |
% |
Tier 1 capital minimum requirement
|
|
|
59,879 |
|
|
|
4.00 |
|
|
|
58,823 |
|
|
|
4.00 |
|
|
|
52,938 |
|
|
|
4.00 |
|
Total capital to risk-weighted assets
|
|
|
219,343 |
|
|
|
14.65 |
|
|
|
216,819 |
|
|
|
14.74 |
|
|
|
154,740 |
|
|
|
11.69 |
|
Total capital minimum requirements
|
|
|
119,758 |
|
|
|
8.00 |
|
|
|
117,647 |
|
|
|
8.00 |
|
|
|
105,876 |
|
|
|
8.00 |
|
Total risk-weighted assets
|
|
|
1,496,978 |
|
|
|
|
|
|
|
1,470,587 |
|
|
|
|
|
|
|
1,323,454 |
|
|
|
|
|
The Company includes $51.3 million for 2004,
$54 million for 2003, and $35 million for 2002, of
trust preferred securities in Tier I capital. Please see
the above explanation in Borrowings of
FIN No. 46, Consolidation of Variable Interest
Entities for potential change in GAAP and/or regulatory
treatment of trust preferred securities.
Liquidity
The Company manages its liquidity position with the objective of
maintaining sufficient funds to respond to the needs of
depositors and borrowers and to take advantage of earnings
enhancement opportunities. At December 31, 2004, the
Company had cash and cash equivalents of $243.4 million. In
addition to the normal inflow of funds from core-deposit growth,
together with repayments and maturities of loans and securities,
the Company utilizes other short-term, intermediate-term and
long-term funding sources such as securities sold under
agreements to repurchase, overnight funds purchased from
correspondent banks and the acceptance of short-term deposits
from public entities.
The FHLB provides an additional source of liquidity. The Banks
have used the FHLB extensively since 1999. Assuming that
collateral is available to secure loans, each Bank can borrow up
to 35% of its assets from the FHLB which provided the Banks with
a total additional $640.6 million in unused capacity at
December 31, 2004. The Company believes it has sufficient
liquidity to meet its current and future liquidity needs.
The Banks also have various funding arrangements with commercial
and investment banks providing up to $1.5 billion of
available funding sources in the form of Federal funds lines,
repurchase agreements, and brokered and public funds certificate
of deposit programs. Unused capacity under these lines was
$1.2 billion at December 31, 2003. The Banks maintain
these funding arrangements to achieve favorable costs of funds,
manage interest rate risk, and enhance liquidity in the event of
deposit withdrawals. The repurchase agreements and public funds
certificate of deposit are subject to the availability of
collateral.
The Company monitors and manages its liquidity position on
several levels, which vary depending upon the time period. As
the time period is expanded, other data is factored in,
including estimated loan funding
48
requirements, estimated loan payoffs, securities portfolio
maturities or calls, and anticipated depository buildups or
runoffs.
The Company classifies the majority of its securities as
available-for-sale, thereby maintaining significant liquidity.
The Companys liquidity position is further enhanced by the
structuring of a majority of its loan portfolio interest
payments as monthly and also by the representation of
residential mortgage loans in the Companys loan portfolio.
The Companys cash flows are composed of three
classifications: cash flows from operating activities, cash
flows from investing activities, and cash flows from financing
activities. Net cash provided by operating activities,
consisting primarily of earnings, was $21.1 million,
$38.4 million, and $25.2 million for the years ended
December 31, 2004, 2003, and 2002, respectively. Net cash
provided by investing activities, which was primarily due to the
securities activity, was $59.4 million and
$40.5 million for the years ended December 31, 2004
and 2003, respectively, and net used in investing activities,
consisting primarily of loan and investment funding, was
$217.9 million for the year ended December 31, 2002.
Net cash used in financing activities, which consisted of the
payments on borrowings net of deposit growth, was
$33.2 million for the year ended December 31, 2004,
and net provided by was $67.6 million, and
$192.5 million for the years ended December 31, 2003,
and 2002, respectively.
Contractual Obligations, Commitments, and Off-Balance Sheet
Arrangements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004 | |
|
|
| |
|
|
Payments Due By Period | |
|
|
| |
|
|
Within | |
|
|
|
After | |
|
|
|
|
1 Year | |
|
1-3 Years | |
|
4-5 Years | |
|
5 Years | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Deposits without a stated maturity
|
|
$ |
797,320 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
797,320 |
|
Consumer and brokered certificates of deposits
|
|
|
650,723 |
|
|
|
228,587 |
|
|
|
5,791 |
|
|
|
|
|
|
|
885,101 |
|
Securities sold under agreements to repurchase
|
|
|
104,355 |
|
|
|
56,045 |
|
|
|
38,000 |
|
|
|
|
|
|
|
198,400 |
|
FHLB advances(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
137,500 |
|
|
|
137,500 |
|
Junior subordinated debt owed to unconsolidated trusts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,672 |
|
|
|
55,672 |
|
Leases
|
|
|
506 |
|
|
|
912 |
|
|
|
770 |
|
|
|
1,907 |
|
|
|
4,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual cash obligations
|
|
$ |
1,552,904 |
|
|
$ |
285,544 |
|
|
$ |
44,561 |
|
|
$ |
195,079 |
|
|
$ |
2,078,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Excludes purchase accounting adjustments and the market value of
interest rate swaps. |
49
The following table details the amounts and expected maturities
of significant commitments as of December 31, 2004. Further
discussion of these commitments is included in Note 19 to
the Notes to Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Commitment Expiration Per Period | |
|
|
| |
|
|
Within | |
|
|
|
After | |
|
|
|
|
1 Year | |
|
1-3 Years | |
|
4-5 Years | |
|
5 Years | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Lines of Credit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$ |
115,817 |
|
|
$ |
32,755 |
|
|
$ |
544 |
|
|
$ |
1,881 |
|
|
$ |
150,997 |
|
|
Consumer real estate
|
|
|
16,491 |
|
|
|
2,474 |
|
|
|
9,367 |
|
|
|
27,766 |
|
|
|
56,098 |
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,427 |
|
|
|
3,427 |
|
|
Commercial
|
|
|
94,540 |
|
|
|
2,639 |
|
|
|
454 |
|
|
|
1,261 |
|
|
|
98,894 |
|
Letters of credit
|
|
|
32,452 |
|
|
|
660 |
|
|
|
3,997 |
|
|
|
|
|
|
|
37,109 |
|
Commitments to extend credit
|
|
|
146,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
146,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial commitments
|
|
$ |
405,570 |
|
|
$ |
38,528 |
|
|
$ |
14,362 |
|
|
$ |
34,335 |
|
|
$ |
492,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset/ Liability Management
The business of the Company and the composition of its balance
sheet consists of investments in interest-earning assets
(primarily loans, mortgage-backed securities, and other
securities) that are primarily funded by interest-bearing
liabilities (deposits and borrowings). All of the financial
instruments of the Company as of December 31, 2004 were for
other than trading purposes. Such financial instruments have
varying levels of sensitivity to changes in market rates of
interest. The Companys net interest income is dependent on
the amounts of and yields on its interest-earning assets as
compared to the amounts of and rates on its interest-bearing
liabilities. Net interest income is therefore sensitive to
changes in market rates of interest.
The Companys asset/liability management strategy is to
maximize net interest income while limiting exposure to risks
associated to changes in interest rates. This strategy is
implemented by the Companys ongoing analysis and
management of its interest rate risk. A principal function of
asset/liability management is to coordinate the levels of
interest-sensitive assets and liabilities to minimize net
interest income fluctuations in times of fluctuating market
interest rates. In January 2002, the Company entered into a
plain vanilla interest rate swap with a counterparty in order to
convert its $20 million of outstanding trust preferred
securities and related Company obligated mandatory redeemable
trust preferred securities from a 10.00% fixed rate instrument
into floating rate debt. The average yield on the
$20 million trust preferred securities and related Company
obligated mandatory redeemable trust preferred securities was
5.80% for the first nine months of 2002. During July of 2002,
the Company terminated the fair value hedge in exchange for
$718,000. Approximately $294,000 of this amount was determined
to be due to hedge ineffectiveness and recognized into income in
the third quarter of 2002. The remaining amount is being
accreted into income, as a reduction of interest expense, over
the estimated life of the Company obligated mandatory redeemable
trust preferred securities.
The Company enters into hedging activities to convert interest
payments of some of its fixed rate liabilities into floating
rate liabilities. As of December 31, 2004, the Company has
various interest rate swap transactions, which results in the
Company converting $137.5 million of its FHLB advance fixed
rate debt to floating rate debt. The swap transactions require
payment of interest by the Company at the one-month LIBOR rate
plus a spread and, in turn, the Company receives a fixed rate
interest payment equal to the fixed rate paid on the related
FHLB advances. As LIBOR increases, the level of reduced interest
expense on these advances decreases, that is, the benefit from
the swap transactions decreases. The Company has documented
these to be fair value hedges. See Note 21 to the Notes to
Consolidated Financial Statements.
In 2004, the Company entered into 3,300 U.S. Treasury
10-year note futures contracts with a notional value of
$330.0 million and a delivery date of March 2005. The
Company had 3,000 U.S. Treasury 10-year note futures
contracts with a notional value of $300.0 million
outstanding at December 31, 2003. The
50
Company sold these contracts in order to hedge certain
U.S. Agency notes held in its available-for-sale portfolio.
The Companys objective was to offset changes in the fair
market value of the U.S. Agency notes with changes in the
fair market value of the futures contracts, thereby reducing
interest rate risk. The Company documented these futures
contracts as fair value hedges with the changes in market value
of the futures contracts as well as the changes in the market
value of the hedged items charged or credited to earnings on a
quarterly basis in net gains (losses) on securities
transactions. The hedging relationship is assessed to ensure
that there is a high correlation between the hedge instruments
and hedged items. For the year ending December 31, 2004,
the change in the market values resulted in a net loss of
$6.1 million which was recorded in net gains (losses) on
securities transactions compared to the $553,000 loss recorded
for the year ended December 31, 2003. Gains or losses for
fair value hedges occur when changes in the market value of the
hedged items are not identical to changes in the market value of
hedge instruments during the reporting period. The Company
de-designated this hedge as of December 31, 2004 and the
futures contracts are stand-alone derivatives. These futures
contracts were terminated in January 2005.
In 2004, the Company entered into spread lock swap agreements
with a notional vale of $280.0 million, determination date
of March 31, 2005, and spread lock strike of 0.41%. The
Company entered into this contract in order to minimize earnings
volatility associated with spread widening of the hedged
U.S. Agency notes through the first quarter of 2005. These
are stand-alone derivatives that are carried at their estimated
fair value with the corresponding gain or loss recorded in net
trading profits or losses. The Company terminated these
agreements in January 2005.
Interest rate risk results when the maturity or repricing
intervals and interest rate indices of the interest-earning
assets, interest-bearing liabilities, and off-balance-sheet
financial instruments are different, thus creating a risk that
will result in disproportionate changes in the value of and the
net earnings generated from the Companys interest-earning
assets, interest-bearing liabilities, and off-balance-sheet
financial instruments. The Companys exposure to interest
rate risk is managed primarily through the Companys
strategy of selecting the types and terms of interest-earning
assets and interest-bearing liabilities that generate favorable
earnings while limiting the potential negative effects of
changes in market interest rates. Because the Companys
primary source of interest-bearing liabilities is customer
deposits, the Companys ability to manage the types and
terms of such deposits may be somewhat limited by customer
maturity preferences in the market areas in which the Company
operates. Borrowings, which include FHLB advances, short-term
borrowings, and long-term borrowings, are generally structured
with specific terms which, in managements judgment, when
aggregated with the terms for outstanding deposits and matched
with interest-earning assets, reduce the Companys exposure
to interest rate risk. The rates, terms, and interest rate
indices of the Companys interest-earning assets result
primarily from the Companys strategy of investing in
securities and loans (a substantial portion of which have
adjustable rate terms). This permits the Company to limit its
exposure to interest rate risk, together with credit risk, while
at the same time achieving a positive interest rate spread from
the difference between the income earned on interest-earning
assets and the cost of interest-bearing liabilities.
Management uses a duration model for each of the Banks
internal asset/liability management. The model uses cash flows
and repricing information from loans and certificate of
deposits, plus repricing assumptions on products without
specific repricing dates (e.g., savings and interest-bearing
demand deposits), to calculate the durations of each of the
Banks assets and liabilities. Securities are stress
tested, and the theoretical changes in cash flow are key
elements of the Companys model. The model also projects
the effect on the Companys earnings and theoretical value
for a change in interest rates. The model computes the duration
of each of the Banks rate sensitive assets and
liabilities, a theoretical market value of each of the Banks and
the effects of rate changes on each of the Banks earnings
and market value. The Banks exposure to interest rates is
reviewed on a monthly basis by senior management and the
Companys Board of Directors.
Effects of Inflation
Inflation can have a significant effect on the operating results
of all industries. However, management believes that
inflationary factors are not as critical to the banking industry
as they are to other industries, due to the high concentration
of relatively short-duration monetary assets in the banking
industry. Inflation does,
51
however, have some impact on the Companys growth,
earnings, and total assets and on its need to closely monitor
its equity capital levels. Management does not expect inflation
to be a significant factor in 2005.
Interest rates are significantly affected by inflation, but it
is difficult to assess the impact, since neither the timing nor
the magnitude of the changes in the various inflation indices
coincide with changes in interest rates. Inflation does impact
the economic value of longer term, interest-earning assets and
interest-bearing liabilities, but the Company attempts to limit
its long-term assets and liabilities, as indicated in the tables
set forth under Financial Condition and
Item 7A. Quantitative and Qualitative Disclosures
about Market Risk.
|
|
Item 7A. |
Quantitative and Qualitative Disclosures About Market
Risk |
The Companys overall interest rate sensitivity is
demonstrated by net interest income analysis. Net interest
income analysis measures the change in net interest income in
the event of hypothetical changes in interest rates. This
analysis assesses the risk of change in net interest income in
the event of sudden and sustained 1.0% and 2.0% increases and
1.0% decrease in market interest rates. The tables below present
the Companys projected changes in net interest income for
the various rate shock levels at December 31, 2004 and
2003, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 Net Interest Income | |
|
|
| |
|
|
|
|
Dollar | |
|
% | |
|
|
Amount | |
|
Change | |
|
Change | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
+200 bp
|
|
$ |
58,769 |
|
|
$ |
251 |
|
|
|
0.43 |
% |
+100 bp
|
|
|
58,547 |
|
|
|
29 |
|
|
|
0.05 |
|
Base
|
|
|
58,518 |
|
|
|
|
|
|
|
|
|
-100 bp
|
|
|
58,847 |
|
|
|
329 |
|
|
|
0.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003 Net Interest Income | |
|
|
| |
|
|
|
|
Dollar | |
|
% | |
|
|
Amount | |
|
Change | |
|
Change | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
+200 bp
|
|
$ |
65,389 |
|
|
$ |
(329 |
) |
|
|
(0.50 |
)% |
+100 bp
|
|
|
64,710 |
|
|
|
(1,008 |
) |
|
|
(1.53 |
) |
Base
|
|
|
65,718 |
|
|
|
|
|
|
|
|
|
-100 bp
|
|
|
65,727 |
|
|
|
9 |
|
|
|
0.01 |
|
As shown above, at December 31, 2004, the effect of an
immediate 200 basis point increase in interest rates would
increase the Companys net interest income by 0.43%, or
approximately $251,000. Overall net interest income sensitivity
has decreased from 2003 to 2004, and remains within the
Companys and recommended regulatory guidelines. This
decreased sensitivity was due to the changes in interest rates
that affected various earning assets and interest-bearing
liabilities. Due to the level of interest rates at
December 31, 2004, the Company is not able to model an
additional 200 basis point decrease in rates.
As shown above, at December 31, 2003, the effect of an
immediate 200 basis point increase in interest rates would
decrease the Companys net income by 0.50%, or
approximately $329,000. Due to the level of interest rates at
December 31, 2003, the Company is not able to model an
additional 200 basis point decrease in rates.
Gap analysis is used to determine the repricing
characteristics of the Companys assets and liabilities.
The following table sets forth the interest rate sensitivity of
the Companys assets and liabilities as of
December 31, 2004, and provides the repricing dates of the
Companys interest-earning assets and interest-
52
bearing liabilities as of that date, as well as the
Companys interest rate sensitivity gap percentages for the
periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4-12 | |
|
|
|
Over | |
|
|
|
|
0-3 Months | |
|
Months | |
|
1-5 Years | |
|
5 Years | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
INTEREST-EARNING ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds sold
|
|
$ |
77,900 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
77,900 |
|
Interest-bearing due from banks
|
|
|
109,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
109,794 |
|
Securities
|
|
|
86,961 |
|
|
|
37,900 |
|
|
|
132,299 |
|
|
|
380,784 |
|
|
|
637,944 |
|
Loans
|
|
|
753,318 |
|
|
|
37,034 |
|
|
|
363,884 |
|
|
|
58,203 |
|
|
|
1,212,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing assets
|
|
$ |
1,027,973 |
|
|
$ |
74,934 |
|
|
$ |
496,183 |
|
|
$ |
438,987 |
|
|
$ |
2,038,077 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST-BEARING LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits
|
|
$ |
218,755 |
|
|
$ |
4,610 |
|
|
$ |
18,441 |
|
|
$ |
|
|
|
$ |
241,806 |
|
Money markets
|
|
|
213,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
213,234 |
|
Savings deposits
|
|
|
4,562 |
|
|
|
13,686 |
|
|
|
72,990 |
|
|
|
74,047 |
|
|
|
165,285 |
|
Time deposits
|
|
|
216,529 |
|
|
|
434,194 |
|
|
|
234,378 |
|
|
|
|
|
|
|
885,101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits
|
|
$ |
653,080 |
|
|
$ |
452,490 |
|
|
$ |
325,809 |
|
|
$ |
74,047 |
|
|
$ |
1,505,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreements to repurchase, funds purchased,
and treasury tax deposits
|
|
$ |
11,610 |
|
|
$ |
92,746 |
|
|
$ |
94,045 |
|
|
$ |
|
|
|
$ |
198,401 |
|
FHLB advances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
133,628 |
|
|
|
133,628 |
|
Junior subordinated debt
|
|
|
35,053 |
|
|
|
|
|
|
|
|
|
|
|
20,619 |
|
|
|
55,672 |
|
Note payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowings
|
|
|
46,663 |
|
|
|
92,746 |
|
|
|
94,045 |
|
|
|
154,247 |
|
|
|
387,701 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
$ |
699,743 |
|
|
$ |
545,236 |
|
|
$ |
419,854 |
|
|
$ |
228,294 |
|
|
$ |
1,893,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest sensitivity gap
|
|
$ |
190,730 |
|
|
$ |
(470,302 |
) |
|
$ |
76,329 |
|
|
$ |
210,693 |
|
|
$ |
7,450 |
|
Cumulative gap
|
|
$ |
190,730 |
|
|
$ |
(279,572 |
) |
|
$ |
(203,243 |
) |
|
$ |
7,450 |
|
|
|
|
|
Interest sensitivity gap to total assets
|
|
|
8.53 |
% |
|
|
(21.03 |
)% |
|
|
3.41 |
% |
|
|
9.42 |
% |
|
|
|
|
Cumulative sensitivity gap to total assets
|
|
|
8.53 |
% |
|
|
(12.50 |
)% |
|
|
(9.09 |
)% |
|
|
0.33 |
% |
|
|
|
|
Mortgage-backed securities, including adjustable rate mortgage
pools, are included in the above table based on their estimated
weighted average lives obtained from outside analytical sources.
Loans are included in the above table based on contractual
maturity or contractual repricing dates.
Computations of the prospective effects of hypothetical interest
rate changes are based on numerous assumptions, including
relative levels of market interest rates, loan prepayments and
deposit decay rates. These computations should not be relied
upon as indicative of actual results. Actual values may differ
from those projections set forth above, should market conditions
vary from assumptions used in preparing the analyses. Further,
the computations do not contemplate any actions the Company may
undertake in response to changes in interest rates. The
Gap analysis is based upon assumptions as to when
assets and liabilities will reprice in a changing interest rate
environment. Because such assumptions can be no more than
estimates, certain assets and liabilities indicated as maturing
or otherwise repricing within a stated period may, in fact,
mature or reprice at different times and at different volumes
than those estimated. Also, the renewal or repricing of certain
assets and liabilities can be discretionary and subject to
competitive and other pressures. Therefore, the gap table
included above does not and cannot necessarily indicate the
actual future impact of
53
general interest rate movements on the Companys net
interest income. See Managements Discussion and
Analysis of Financial Condition and Results of
Operations Asset/ Liability Management.
|
|
Item 8. |
Consolidated Financial Statements and Supplementary
Data |
See Contents of Consolidated Financial Statements on
page F-1.
|
|
Item 9. |
Changes in and Disagreements With Accountants On
Accounting and Financial Disclosure |
In response to the Sarbanes-Oxley Act of 2002, the Audit
Committee of the Board of Directors the Company determined on
December 16, 2002 to segregate the internal and external
auditing functions and dismissed Crowe Chizek and Company LLC
(Crowe Chizek) as the Companys external
auditor, effective upon the Companys filing of its Annual
Report on Form 10-K for the fiscal year ending
December 31, 2002. On December 16, 2002, the Audit
Committee also appointed KPMG, LLP (KPMG), to become
the Companys external auditor effective upon the
Companys filing of its Annual Report on Form 10-K for
the fiscal year ending December 31, 2002. Crowe Chizek
continues to provide internal audit services to the Company
under the direction of the Companys Senior Vice
President Risk Management. This change in
accountants was previously reported in our Current Report on
Form 8-K filed with the SEC on December 23, 2002 and
as amended by Form 8-K/ A filed January 7, 2003. Crowe
Chizek completed the audit of the Companys consolidated
financial statements for the year ended December 31, 2002.
Crowe Chizeks reports on the Companys consolidated
financial statements for the fiscal years ended
December 31, 2001 and 2002 did not contain an adverse
opinion or disclaimer of opinion, nor were they qualified or
modified as to uncertainty, audit scope or accounting principles.
In connection with the audits of the Companys consolidated
financial statements for the fiscal years ended
December 31, 2001 and 2002, and in the subsequent interim
period to December 16, 2002, there were no disagreements
with Crowe Chizek on any matters of accounting principles or
practices, financial statement disclosure, or auditing scope and
procedures which, if not resolved to the satisfaction of Crowe
Chizek, would have caused Crowe Chizek to make reference to the
matter in its report. There were no reportable
events as that term is described in Item 304(a)(1)(v)
of Regulation S-K.
The Company provided Crowe Chizek with a copy of the foregoing
disclosures. A copy of Crowe Chizeks letter, dated
January 7, 2003, stating its agreement with such statements
was filed with the SEC as an exhibit to the Companys
Current Report on Form 8-K/ A dated January 7, 2003.
During the fiscal years ended December 31, 2000 and 2001,
and through December 16, 2002, the Company did not consult
KPMG with respect to the application of accounting principles to
a specified transaction, either completed or proposed, or the
type of audit opinion that might be rendered on the
Companys consolidated financial statements, or regarding
any other matters or reportable events described under
Item 304(a)(2) of Regulation S-K.
On April 29, 2003, KPMG informed the Company that it would
not accept the appointment to serve as the Companys
independent accountant for the fiscal year ending
December 31, 2003 and resigned. On May 2, 2003, the
Audit Committee appointed McGladrey & Pullen, LLP to
serve as the Companys independent accountant for the
fiscal year ending December 31, 2003. This change in
accountants was previously reported in our Current Report on
Form 8-K filed with the SEC on April 29, 2003 and as
amended by Form 8-K/ A filed May 19, 2003.
During the fiscal years ended December 31, 2002 and 2001,
and through May 1, 2003, the Company did not consult
McGladrey & Pullen, LLP with respect to the application
of accounting principles to a specified transaction, either
completed or proposed, or the type of audit opinion that might
be rendered on the Companys consolidated financial
statements, or regarding any other matters or reportable events
described under Item 304(a)(2) of Regulation S-K.
54
|
|
Item 9A. |
Controls and Procedures |
|
|
|
Evaluation of Disclosure Controls and Procedures |
As of the end of the period covered by this report, an
evaluation was performed under the supervision and with the
participation of the Companys Chief Executive Officer and
Chief Financial Officer of the effectiveness of the
Companys disclosure controls and procedures (as defined in
Exchange Act Rule 240.13a-15(e)). Based on that evaluation,
the Chief Executive Officer and the Chief Financial Officer have
concluded that the Companys current disclosure controls
and procedures are effective to ensure that information required
to be disclosed by the Company in the reports that it files or
submits under the Securities Exchange Act of 1934 is recorded,
processed, summarized and reported, within the time periods
specified in the Securities and Exchange Commissions rules
and forms, except for financial reporting controls established
to monitor the measurement of floating rate perpetual preferred
equity securities, classified as available-for-sale, for
purposes of determining if any such securities are
other-than-temporarily impaired.
Please refer to the following discussion for further details.
|
|
|
Managements Report on Internal Control Over
Financial Reporting |
Management is responsible for establishing and maintaining
effective internal control over financial reporting (as defined
in Rule 13a-15(f) under the Exchange Act). The
Companys internal control system was designed to provide
reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for
external purposes in accordance with GAAP. There are inherent
limitations to the effectiveness of any control system. A
control system, no matter how well conceived and operated, can
provide only reasonable assurance that its objectives are met.
No evaluation of controls can provide absolute assurance that
all control issues and instances of fraud, if any, within the
Company have been detected.
Management assessed the effectiveness of the Companys
internal control over financial reporting as of
December 31, 2004. In making this assessment, management
used the criteria set forth by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO) in Internal
Control Integrated Framework. Based on our
assessment, we believe that, as of December 31, 2004, the
Companys internal control over financial reporting is not
effective based on those criteria.
Managements assessment of the effectiveness of internal
control over financial reporting as of December 31, 2004,
has been audited by McGladrey & Pullen, LLP, the
independent registered public accounting firm who also audited
the Companys consolidated financial statements.
McGladrey & Pullen, LLPs attestation report on
managements assessment of the Companys internal
control over financial reporting appears below. Following this
report, management has included additional information on
internal control over financial reporting.
Management determined that there is a material weakness in the
Companys system of internal controls over the
determination of whether its available-for-sale floating rate
perpetual preferred equity securities are
other-than-temporarily impaired, pursuant to
Statement of Financial Accounting Standard No. 115
(Statement 115) and SEC Staff Accounting
Bulletin No. 59 (SAB 59). SAB 59
states that unless evidence exists to support a realizable
value equal to or greater than the carrying value of the
investment, a write-down to fair value accounted for as a
realized loss should be recorded. In accordance with the
guidance of paragraph 16 of Statement 115, such loss should
be recognized in the determination of net income of the period
in which it occurs and the written down value of the investment
in the company becomes the new cost basis of the
investment.
55
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
ON INTERNAL CONTROL OVER FINANCIAL REPORTING
To the Stockholders and Board of Directors
Midwest Banc Holdings, Inc.
Melrose Park, Illinois
We have audited managements assessment, included in the
accompanying Managements Report on Internal Control Over
Financial Reporting, that Midwest Banc Holdings, Inc. did not
maintain effective internal control over financial reporting as
of December 31, 2004, based on criteria established in
Internal Control Integrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission
(COSO), because it did not have procedures in place to obtain
and evaluate evidence to support its assertion that declines in
market value of floating rate perpetual preferred equity
securities were temporary and should be accounted for as a
component of other comprehensive income rather than
other-than-temporary and charged to income as realized losses.
Midwest Banc Holdings Inc.s management is responsible for
maintaining effective internal control over financial reporting
and for its assessment of the effectiveness of internal control
over financial reporting. Our responsibility is to express an
opinion on managements assessment and an opinion on the
effectiveness of the companys internal control over
financial reporting based on our audit.
We conducted our audit in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether effective internal control
over financial reporting was maintained in all material
respects. Our audit included obtaining an understanding of
internal control over financial reporting, evaluating
managements assessment, testing and evaluating the design
and operating effectiveness of internal control, and performing
such other procedures as we considered necessary in the
circumstances. We believe that our audit provides a reasonable
basis for our opinion.
A companys internal control over financial reporting is a
process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with
generally accepted accounting principles. A companys
internal control over financial reporting includes those
policies and procedures that (1) pertain to the maintenance
of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the
company; (2) provide reasonable assurance that transactions
are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of the company
are being made only in accordance with authorizations of
management and directors of the company; and (3) provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the
financial statements.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements.
Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.
A material weakness is a control deficiency, or combination of
control deficiencies, that results in more than a remote
likelihood that a material misstatement of the annual or interim
financial statements will not be prevented or detected. The
following material weakness has been identified and included in
managements assessment. Management did not have procedures
in place to obtain and evaluate evidence to support its
assertion that declines in market value of floating rate
perpetual preferred equity securities were temporary and should
be accounted for as a component of other comprehensive income
rather than other-than-temporary and charged to income as
realized losses. This material weakness was considered in
determining the nature, timing, and extent of audit tests
applied in our audit of the 2004 consolidated financial
statements, and this report does not affect our report dated
February 25, 2005 on those financial statements.
56
In our opinion, managements assessment that Midwest Banc
Holdings, Inc. did not maintain effective internal control over
financial reporting as of December 31, 2004, is fairly
stated, in all material respects, based on criteria established
in Internal Control Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway
Commission (COSO). Also, in our opinion, because of the effect
of the material weakness described above on the achievement of
the objectives of the control criteria, Midwest Banc Holdings,
Inc. has not maintained effective internal control over
financial reporting as of December 31, 2004, based on
criteria established in Internal Control Integrated
Framework issued by the Committee of Sponsoring Organizations of
the Treadway Commission (COSO).
We have also audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the
consolidated financial statements of Midwest Banc Holdings, Inc.
as of and for the year ended December 31, 2004 and our
opinion dated February 25, 2005 expressed an unqualified
opinion on those financial statements.
MCGLADREY & PULLEN, LLP
Schaumburg, Illinois
February 25, 2005
57
Additional
Information on Internal Control Over Financial Reporting
The Company initially reported its unaudited fourth quarter and
annual results in a news release issued January 27, 2005.
In this news release, the Companys unaudited results of
operations did not reflect a write-down in the value of its
available-for-sale investment in floating rate perpetual
preferred equity issued by FNMA. Instead the Company considered
the write-down to be the result of a temporarily impaired
security, and therefore included it in comprehensive income.
The determination of whether available-for-sale investment
securities are other-than-temporarily impaired involves
substantial judgment. This is particularly true with respect to
those securities where market values change in response to
changes in interest rates. Similar to other interest rate
sensitive securities, the fair value of floating rate FNMA
perpetual preferred stock varies as interest rates change.
The Financial Accounting Standards Board (FASB) and
the Emerging Issues Task Force (EITF) recently
considered providing guidance on determining whether interest
sensitive securities are other-than-temporarily impaired in EITF
Issue 03-01. However, FASB indefinitely delayed the
effective date of EITF 03-01 because this standard, as
currently written, would potentially cause major changes in
existing practice and because FASB believes that the consensuses
outlined in EITF 03-01 need additional study.
As of year-end, the floating rate FNMA Series F perpetual
preferred equity securities were trading at amounts less than
their amortized cost for a period of sixteen consecutive months.
Management believed that the decline in the value of the
securities was due in large part to the reset of the dividend
rate at a low point of the interest rate cycle in the spring of
2004 followed by a subsequent increase in interest rates.
Management notes that the dividend rates on this type of
security reset to market every two years, and the next reset
date is scheduled for March 2006. The Company expected this
investment to recover its original cost as interest rates
increase and had both the intent and ability to hold the
investment until such recovery occurred. Nevertheless, at the
urging of its auditors, the Company adopted a more conservative
position and decided to classify the security as
other-than-temporarily impaired given the duration of the
unrealized loss position and uncertainty as to the timing of a
full recovery. It is the practice of the Company not to retain
securities that are classified other-than-temporarily impaired.
As a consequence, these securities were liquidated in February
2005 at a $1.3 million gain in excess of the year-end value.
Subsequent to the January 27, 2005 press release but prior
to the release of the financial statements included in this
annual report, the Company amended its 2004 financial results to
recognize a non-cash pre-tax charge of $10.1 million for
the other-than-temporary impairment of its floating rate FNMA
Series F perpetual preferred equity securities. This loss
previously had been reflected in comprehensive income. This
action resulted in the reclassification, after tax, of
$5.6 million, or $0.31 per diluted share, from
comprehensive income to the statement of income for the fourth
quarter and reduced net income to $2.4 million, or
$0.13 per diluted share, for the year ended
December 31, 2004. The reclassification had a minimal
impact on stockholders equity at December 31, 2004.
Moreover, the impairment charge had only a small impact on the
Companys balance sheet as of December 31, 2004, as
the securities had been carried at fair value. The charge also
does not affect cash or adequacy of regulatory capital.
These actions resulted in a corrected earnings release issued
February 28, 2005, which revised the unaudited results
previously reported by the Company in a news release dated
January 27, 2005.
Management of the Company has taken the following steps to
prevent and eliminate this material weakness in future periods:
|
|
|
|
|
Replaced and hired a new Chief Investment Officer. |
|
|
|
Revised its Investment Policy and Procedures. |
|
|
|
Sold the floating rate FNMA Series F perpetual preferred
equity securities that management failed to adequately
demonstrate as being temporarily impaired in a suitable reliable
evidential manner acceptable to the Companys independent
accounting firm. |
58
|
|
|
|
|
Expanded its documentation and process for evaluating securities
that may be or subsequently become other-than-temporary
impaired for 2005. |
Management is of the opinion that the material weakness
discussed above no longer exists and that it has established
appropriate and reasonable procedures in its Financial Reporting
Process to prevent any future material weakness in this area,
though no such guarantee can be provided.
59
PART III
|
|
Item 10. |
Directors and Executive Officers of the Registrant |
Information regarding directors of the Company is included in
the Companys Proxy Statement for its 2005 Annual Meeting
of Stockholders (the Proxy Statement) under the
heading Election of Directors and the information
included therein is incorporated herein by reference.
Information regarding the executive officers of the Company is
included in Item 1. Business of this report.
|
|
Item 11. |
Executive Compensation |
Information regarding compensation of executive officers and
directors is included in the Companys Proxy Statement
under the headings Directors Compensation,
Executive Compensation, and Employment
Agreements, and the information included therein is
incorporated herein by reference.
|
|
Item 12. |
Security Ownership of Certain Beneficial Owners and
Management and Related Stockholder Matters |
Information regarding security ownership of certain beneficial
owners and management is included in the Companys Proxy
Statement under the headings Voting Securities and
Security Ownership of Certain Beneficial Owners, and
the information included therein is incorporated herein by
reference.
|
|
Item 13. |
Certain Relationships and Related Transactions |
Information regarding certain relationships and related
transactions is included in the Companys Proxy Statement
under the heading Transactions with Certain Related
Persons, and the information included therein is
incorporated herein by reference.
|
|
Item 14. |
Principal Accountant Fees and Services |
Information regarding principal accountant fees and services is
included in the Companys Proxy Statement under the heading
Independent Public Accountants, and the information
included therein is incorporated herein by reference.
60
PART IV
|
|
Item 15. |
Exhibits and Financial Statement Schedules |
(a)(1) Index to Financial Statements
The consolidated financial statements of the Company and its
subsidiaries as required by Item 8 of Form 10-K are
filed as a part of this document. See Contents of
Consolidated Financial Statements on page F-1.
(a)(2) Financial Statement Schedules
All financial statement schedules as required by Item 8 and
Item 15 of Form 10-K have been omitted because the
information requested is either not applicable or has been
included in the consolidated financial statements or notes
thereto.
(a)(3) Exhibits
The following exhibits are either filed as part of this report
or are incorporated herein by reference:
|
|
|
|
|
|
3 |
.1 |
|
Restated Certificate of Incorporation, as amended (incorporated
by reference to Registrants Registration Statement on
Form S-1, Registration No. 333-42827) |
|
3 |
.2 |
|
Amended and Restated By-Laws, filed February 28, 2005
(incorporated by reference to Registrants Report on
Form 8-K filed February 28, 2005, File
No. 001-13735) |
|
3 |
.11 |
|
Certificate of Amendment of Restated Certificate of
Incorporation (incorporated by reference to Registrants
Form 10-Q for quarter ended June 30, 2002, File
No. 001-13735) |
|
4 |
.1 |
|
Specimen Common Stock Certificate (incorporated by reference to
Registrants Registration Statement on Form S-1,
Registration No. 333-42827) |
|
4 |
.2 |
|
Certain instruments defining the rights of the holders of
long-term debt of the Company and certain of its subsidiaries,
none of which authorize a total amount of indebtedness in excess
of 10% of the total assets of the Company and its subsidiaries
on a consolidated basis, have not been filed as Exhibits. The
Company hereby agrees to furnish a copy of any of these
agreements to the SEC upon request |
|
*10 |
.3 |
|
Midwest Banc Holdings, Inc. 1996 Stock Option Plan
(incorporated by reference to Registrants Registration
Statement on Form S-1, Registration No. 333-42827) |
|
*10 |
.3a |
|
Amendment to the Midwest Banc Holdings, Inc. 1996 Stock
Option Plan (incorporated by reference to Registrants
Annual Report on Form 10-K for the year ended
December 31, 1998, File No. 0-29652) |
|
*10 |
.4 |
|
Form of Transitional Employment Agreements (incorporated by
reference to Registrants Registration Statement on
Form S-1, Registration No. 333-42827) |
|
10 |
.5 |
|
Lease dated as of December 24, 1958, between Western
National Bank of Cicero and Midwest Bank and Trust Company,
as amended (incorporated by reference to Registrants
Registration Statement on Form S-1, Registration
No. 333-42827) |
|
10 |
.6 |
|
Britannica Centre Lease, dated as of May 1, 1994, between
Chicago Title and Trust Company, as Trustee under
Trust Agreement dated November 2, 1977 and known as
Trust No. 1070932 and Midwest Bank &
Trust Company (incorporated by reference to
Registrants Registration Statement on Form S-1,
Registration No. 333-42827) |
|
10 |
.7 |
|
Lease dated as of March 20, 1996 between Grove Lodge
No. 824 Ancient Free and Accepted Masons and Midwest Bank
of Hinsdale (incorporated by reference to Registrants
Registration Statement on Form S-1, Registration
No. 333-42827) |
|
10 |
.8 |
|
Office Lease, undated, between Grove Lodge No. 824 Ancient
Free and Accepted Masons and Midwest Bank of Hinsdale
(incorporated by reference to Registrants Registration
Statement on Form S-1, Registration No. 333-42827) |
|
*10 |
.15 |
|
Form of Supplemental Executive Retirement Agreement
(incorporated by reference to Registrants Form 10-Q
for the quarter ended September 30, 2001, File
No. 001-13735) |
61
|
|
|
|
|
|
*10 |
.16 |
|
Form of Transitional Employment Agreement (Executive Officer
Group) (incorporated by reference to Registrants
Form 10-Q for the quarter ended September 30, 2001,
File No. 001-13735) |
|
10 |
.19 |
|
Agreement and Plan of Reorganization between the Company and Big
Foot Financial Corp. dated as of July 19, 2002
(incorporated by reference to Annex A of the
Registrants Proxy Statement/ Prospectus dated
October 23, 2002, Registration Statement No. 333-
100090) |
|
10 |
.21 |
|
Lease dated as of April 29, 1976, between Sanfilippo,
Joseph C. and Grace Ann and Fairfield Savings and
Loan Association, as amended (incorporated by reference to
Registrants Form 10-K for the year ended
December 31, 2003, File No. 001-13735) |
|
10 |
.22 |
|
Lease dated as of August 28, 2002 between Glen Oak Plaza
and Midwest Bank and Trust Company (incorporated by
reference to Registrants Form 10-K for the year ended
December 31, 2003, File No. 001-13735) |
|
10 |
.24 |
|
Loan Agreement as of April 8, 2004, between the Company and
LaSalle Bank National Association (incorporated by reference to
Registrants Form 10-Q for the year ended
September 30, 2004, File No. 001-13735) |
|
10 |
.25 |
|
Employment Agreement as of September 28, 2004 between the
Company and the Chief Executive Officer (incorporated by
reference to Registrants Form 10-Q for the year ended
September 30, 2004, File No. 001-13735) |
|
10 |
.26 |
|
Retirement Agreement as of September 28, 2004 between the
Company and retiring Chief Executive Officer (incorporated by
reference to Registrants Form 10-Q for the year ended
September 30, 2004, File No. 001-13735) |
|
10 |
.27 |
|
Midwest Banc Holdings, Inc. Severance Policy as of
December 20, 2004 (incorporated by reference to
Registrants Form 8-K dated November 22, 2004,
File No. 001-13735) |
|
10 |
.28 |
|
Officer Compensation |
|
10 |
.29 |
|
Director Compensation |
|
21 |
.1 |
|
Subsidiaries |
|
23 |
.1 |
|
Consent of Crowe Chizek and Company LLC |
|
23 |
.2 |
|
Consent of McGladrey & Pullen, LLP |
|
24 |
.1 |
|
Power of Attorney (included on signature page) |
|
31 |
.1 |
|
Rule 13a-14(a) Certification of Principal Executive Officer |
|
31 |
.2 |
|
Rule 13a-14(a) Certification of Principal Financial Officer |
|
32 |
.1 |
|
Certification Pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002, from the Companys Chief Executive Officer and
Chief Financial Officer |
|
|
* |
Indicates management contracts or compensatory plans or
arrangements required to be filed as an exhibit. |
62
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
|
|
|
Midwest Banc
Holdings, Inc.
|
|
|
|
|
By: |
/s/ James J. Giancola
|
|
|
|
|
|
James J. Giancola |
|
President and Chief Executive Officer |
Date: March 9, 2005
Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons
on behalf of the registrant and in the capacities and on the
dates indicated.
Each person whose signature appears below constitutes and
appoints James J. Giancola and Daniel R. Kadolph his true and
law attorneys-in-fact and agents, each acting alone, with full
powers of substitution and resubstitution, for him and in his
name, place and stead, in any and all capacities, to sign any or
all amendments to this Annual Report on Form 10-K, and to
file the same, with all exhibits thereto and other documents in
connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agents, and
each of them, full power and authority to do and perform each
and every act and thing requisite and necessary to be done in
order to effectuate the filing of such report, as fully for all
intents and purposes as he might or could do in person, thereby
ratifying and confirming all that said attorneys-in-fact and
agents, and each of them, or his substitutes, may lawfully do or
cause to be done by virtue hereof.
|
|
|
|
|
|
|
Signature |
|
Title |
|
Date |
|
|
|
|
|
|
/s/ E.V. Silveri
E.V.
Silveri |
|
Chairman of the Board, Director |
|
March 9, 2005 |
|
/s/ James J. Giancola
James
J. Giancola |
|
President, Chief Executive Officer, and Director |
|
March 9, 2005 |
|
/s/ Angelo A. DiPaolo
Angelo
A. DiPaolo |
|
Director |
|
March 9, 2005 |
|
/s/ Gerald F. Hartley
Gerald
F. Hartley |
|
Director |
|
March 9, 2005 |
|
/s/ Daniel Nagle
Daniel
Nagle |
|
Director |
|
March 9, 2005 |
|
/s/ Joseph Rizza
Joseph
Rizza |
|
Director |
|
March 9, 2005 |
|
/s/ LeRoy Rosasco
LeRoy
Rosasco |
|
Director |
|
March 9, 2005 |
63
|
|
|
|
|
|
|
Signature |
|
Title |
|
Date |
|
|
|
|
|
|
/s/ Robert D. Small
Robert
D. Small |
|
Director |
|
March 9, 2005 |
|
/s/ Leon Wolin
Leon
Wolin |
|
Director |
|
March 9, 2005 |
|
/s/ Daniel R. Kadolph
Daniel
R. Kadolph |
|
Senior Vice President,
Chief Financial Officer, Comptroller,
and Treasurer |
|
March 9, 2005 |
64
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2004, 2003, and 2002
CONTENTS
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
F-2 |
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
F-3 |
|
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
|
|
F-4 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
F-5 |
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
F-7 |
REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMS
|
|
F-39 |
F-1
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
(In thousands except share | |
|
|
and per share data) | |
ASSETS |
Cash and cash equivalents
|
|
$ |
243,431 |
|
|
$ |
196,157 |
|
Securities available-for-sale
|
|
|
548,211 |
|
|
|
796,140 |
|
Securities held-to-maturity (fair value: 2004 - $89,800;
2003 - $57,239)
|
|
|
89,733 |
|
|
|
56,074 |
|
Loans
|
|
|
1,230,400 |
|
|
|
1,081,296 |
|
Allowance for loan losses
|
|
|
(17,961 |
) |
|
|
(15,714 |
) |
|
|
|
|
|
|
|
|
Net loans
|
|
|
1,212,439 |
|
|
|
1,065,582 |
|
Cash value of life insurance
|
|
|
49,500 |
|
|
|
24,906 |
|
Premises and equipment, net
|
|
|
27,521 |
|
|
|
27,376 |
|
Other real estate
|
|
|
8,224 |
|
|
|
6,942 |
|
Core deposit and other intangibles, net
|
|
|
2,217 |
|
|
|
2,790 |
|
Goodwill
|
|
|
4,360 |
|
|
|
4,360 |
|
Due from broker
|
|
|
|
|
|
|
40,477 |
|
Other assets
|
|
|
51,177 |
|
|
|
43,345 |
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
2,236,813 |
|
|
$ |
2,264,149 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
Liabilities
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing
|
|
$ |
176,995 |
|
|
$ |
160,668 |
|
|
|
Interest-bearing
|
|
|
1,505,426 |
|
|
|
1,425,743 |
|
|
|
|
|
|
|
|
|
|
|
Total deposits
|
|
|
1,682,421 |
|
|
|
1,586,411 |
|
|
Securities sold under agreements to repurchase
|
|
|
198,401 |
|
|
|
202,699 |
|
|
Advances from the Federal Home Loan Bank
|
|
|
133,628 |
|
|
|
253,461 |
|
|
Junior subordinated debt owed to unconsolidated trusts
|
|
|
55,672 |
|
|
|
54,000 |
|
|
Notes payable
|
|
|
|
|
|
|
2,000 |
|
|
Other liabilities
|
|
|
29,268 |
|
|
|
22,497 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
2,099,390 |
|
|
|
2,121,068 |
|
|
|
|
|
|
|
|
Stockholders equity
|
|
|
|
|
|
|
|
|
|
Preferred stock, $.01 par value, 1,000,000 shares
authorized; none issued
|
|
|
|
|
|
|
|
|
|
Common stock, $.01 par value, 24,000,000 shares
authorized; 18,668,140 issued in 2004 and 2003
|
|
|
187 |
|
|
|
187 |
|
|
Surplus
|
|
|
65,781 |
|
|
|
64,330 |
|
|
Retained earnings
|
|
|
95,829 |
|
|
|
102,041 |
|
|
Unearned stock-based compensation
|
|
|
(2,642 |
) |
|
|
|
|
|
Accumulated other comprehensive loss
|
|
|
(16,457 |
) |
|
|
(15,824 |
) |
|
Treasury stock, at cost (2004 - 586,413 shares,
2003 - 806,934 shares)
|
|
|
(5,275 |
) |
|
|
(7,653 |
) |
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
137,423 |
|
|
|
143,081 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$ |
2,236,813 |
|
|
$ |
2,264,149 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
F-2
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands, except per share data) | |
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$ |
67,656 |
|
|
$ |
72,210 |
|
|
$ |
74,433 |
|
|
Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
33,857 |
|
|
|
36,492 |
|
|
|
35,529 |
|
|
|
Exempt from federal income taxes
|
|
|
780 |
|
|
|
3,111 |
|
|
|
2,621 |
|
|
Trading securities
|
|
|
1,736 |
|
|
|
19 |
|
|
|
|
|
|
Federal funds sold and other short-term investments
|
|
|
1,378 |
|
|
|
247 |
|
|
|
138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
105,407 |
|
|
|
112,079 |
|
|
|
112,721 |
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
30,602 |
|
|
|
30,065 |
|
|
|
34,036 |
|
|
Federal funds purchased
|
|
|
134 |
|
|
|
163 |
|
|
|
313 |
|
|
Securities sold under agreements to repurchase
|
|
|
5,530 |
|
|
|
5,948 |
|
|
|
4,205 |
|
|
Advances from the Federal Home Loan Bank
|
|
|
7,916 |
|
|
|
10,862 |
|
|
|
13,004 |
|
|
Junior subordinated debt owed to unconsolidated trusts
|
|
|
3,547 |
|
|
|
2,589 |
|
|
|
1,556 |
|
|
Notes payable
|
|
|
20 |
|
|
|
170 |
|
|
|
205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense
|
|
|
47,749 |
|
|
|
49,797 |
|
|
|
53,319 |
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
57,658 |
|
|
|
62,282 |
|
|
|
59,402 |
|
Provision for loan losses
|
|
|
4,224 |
|
|
|
10,205 |
|
|
|
18,532 |
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses
|
|
|
53,434 |
|
|
|
52,077 |
|
|
|
40,870 |
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts
|
|
|
5,938 |
|
|
|
5,855 |
|
|
|
5,691 |
|
|
Net gains (losses) on securities transactions
|
|
|
(4,480 |
) |
|
|
5,340 |
|
|
|
1,522 |
|
|
Impairment loss on equity securities
|
|
|
(10,098 |
) |
|
|
|
|
|
|
|
|
|
Net trading profits
|
|
|
414 |
|
|
|
6,334 |
|
|
|
2,288 |
|
|
Gains on sale of loans
|
|
|
537 |
|
|
|
1,021 |
|
|
|
650 |
|
|
Insurance and brokerage commissions
|
|
|
2,125 |
|
|
|
2,244 |
|
|
|
1,490 |
|
|
Trust income
|
|
|
608 |
|
|
|
574 |
|
|
|
572 |
|
|
Increase in cash surrender value of life insurance
|
|
|
1,594 |
|
|
|
959 |
|
|
|
1,080 |
|
|
Other income
|
|
|
862 |
|
|
|
759 |
|
|
|
715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
|
|
|
(2,500 |
) |
|
|
23,086 |
|
|
|
14,008 |
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
27,683 |
|
|
|
24,156 |
|
|
|
20,659 |
|
|
Occupancy and equipment
|
|
|
6,968 |
|
|
|
6,495 |
|
|
|
4,818 |
|
|
Professional services
|
|
|
4,906 |
|
|
|
4,493 |
|
|
|
2,825 |
|
|
Prepayment fees on FHLB advances
|
|
|
4,215 |
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
8,961 |
|
|
|
8,351 |
|
|
|
5,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expenses
|
|
|
52,733 |
|
|
|
43,495 |
|
|
|
33,909 |
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(1,799 |
) |
|
|
31,668 |
|
|
|
20,969 |
|
Provision for income taxes
|
|
|
(4,175 |
) |
|
|
8,887 |
|
|
|
4,661 |
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
2,376 |
|
|
$ |
22,781 |
|
|
$ |
16,308 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$ |
0.13 |
|
|
$ |
1.28 |
|
|
$ |
1.01 |
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$ |
0.13 |
|
|
$ |
1.25 |
|
|
$ |
0.99 |
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
$ |
0.48 |
|
|
$ |
0.44 |
|
|
$ |
0.40 |
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
F-3
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated | |
|
|
|
|
|
|
|
|
|
|
|
|
Unearned | |
|
Other | |
|
|
|
Total | |
|
|
Common | |
|
|
|
Retained | |
|
Stock-based | |
|
Comprehensive | |
|
Treasury | |
|
Stockholders | |
|
|
Stock | |
|
Surplus | |
|
Earnings | |
|
Compensation | |
|
Income (Loss) | |
|
Stock | |
|
Equity | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands, except share and per share data) | |
Balance, January 1, 2002
|
|
$ |
114 |
|
|
$ |
29,587 |
|
|
$ |
77,256 |
|
|
$ |
|
|
|
$ |
(1,057 |
) |
|
$ |
(9,686 |
) |
|
$ |
96,214 |
|
Issuance of 5,689,660 shares of stock in conjunction with a
three for two stock split
|
|
|
57 |
|
|
|
(57 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared ($.40 per share)
|
|
|
|
|
|
|
|
|
|
|
(6,459 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,459 |
) |
Purchase of 35,000 shares of treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(576 |
) |
|
|
(576 |
) |
Issuance of 12,846 shares of common stock upon acquisition
of Service 1st Financial Corp., and issuance of common
stock upon exercise of 107,632 stock options, net of tax benefits
|
|
|
|
|
|
|
(164 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,426 |
|
|
|
1,262 |
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
16,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,308 |
|
|
Net increase in fair value of securities classified as
available-for-sale, net of income taxes and reclassification
adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,202 |
|
|
|
|
|
|
|
8,202 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2002
|
|
|
171 |
|
|
|
29,366 |
|
|
|
87,105 |
|
|
|
|
|
|
|
7,145 |
|
|
|
(8,836 |
) |
|
|
114,951 |
|
Cash dividends declared ($.44 per share)
|
|
|
|
|
|
|
|
|
|
|
(7,845 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,845 |
) |
Issuance of 1,599,088 shares of common stock upon
acquisition of Big Foot Financial Corp.
|
|
|
16 |
|
|
|
30,448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,464 |
|
Issuance of common stock upon exercise of 108,088 stock options,
net of tax benefits
|
|
|
|
|
|
|
483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,183 |
|
|
|
1,666 |
|
Capital contribution from loan payoff by related parties
|
|
|
|
|
|
|
4,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,033 |
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
22,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,781 |
|
|
Net decrease in fair value of securities classified as
available-for-sale, net of income taxes and reclassification
adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22,969 |
) |
|
|
|
|
|
|
(22,969 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(188 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2003
|
|
|
187 |
|
|
|
64,330 |
|
|
|
102,041 |
|
|
|
|
|
|
|
(15,824 |
) |
|
|
(7,653 |
) |
|
|
143,081 |
|
Cash dividends declared ($.48 per share)
|
|
|
|
|
|
|
|
|
|
|
(8,588 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,588 |
) |
Issuance of common stock upon exercise of 70,521 stock options,
net of tax benefits
|
|
|
|
|
|
|
345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
677 |
|
|
|
1,022 |
|
Issuance of 150,000 shares of restricted stock from treasury
|
|
|
|
|
|
|
1,106 |
|
|
|
|
|
|
|
(2,807 |
) |
|
|
|
|
|
|
1,701 |
|
|
|
|
|
Unearned stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
165 |
|
|
|
|
|
|
|
|
|
|
|
165 |
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
2,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,376 |
|
|
Net decrease in fair value of securities classified as
available-for-sale, net of income taxes and reclassification
adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(633 |
) |
|
|
|
|
|
|
(633 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2004
|
|
$ |
187 |
|
|
$ |
65,781 |
|
|
$ |
95,829 |
|
|
$ |
(2,642 |
) |
|
$ |
(16,457 |
) |
|
$ |
(5,275 |
) |
|
$ |
137,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
F-4
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
2,376 |
|
|
$ |
22,781 |
|
|
$ |
16,308 |
|
|
Adjustments to reconcile net income to net cash provided by
operating activities Depreciation
|
|
|
2,744 |
|
|
|
2,433 |
|
|
|
2,308 |
|
|
|
Provision for loan losses
|
|
|
4,224 |
|
|
|
10,205 |
|
|
|
18,532 |
|
|
|
Amortization of other intangibles
|
|
|
362 |
|
|
|
495 |
|
|
|
56 |
|
|
|
Proceeds (purchases) from sales of trading securities, net
|
|
|
(4,898 |
) |
|
|
(14 |
) |
|
|
348 |
|
|
|
Amortization of premiums and discounts on securities, net
|
|
|
2,833 |
|
|
|
10,302 |
|
|
|
5,172 |
|
|
|
Net loss (gain) on sales of securities
|
|
|
4,480 |
|
|
|
(5,340 |
) |
|
|
(1,522 |
) |
|
|
Impairment loss on equity securities
|
|
|
10,098 |
|
|
|
|
|
|
|
|
|
|
|
Net loss (gain) on sales of trading securities
|
|
|
5,009 |
|
|
|
14 |
|
|
|
(348 |
) |
|
|
Net gain on sales of mortgage loans
|
|
|
(537 |
) |
|
|
(1,021 |
) |
|
|
(650 |
) |
|
|
Federal Home Loan Bank stock dividend
|
|
|
(1,014 |
) |
|
|
(1,245 |
) |
|
|
(671 |
) |
|
|
Net change in real estate loans held for sale
|
|
|
(877 |
) |
|
|
4,374 |
|
|
|
(860 |
) |
|
|
Increase in cash surrender value of life insurance
|
|
|
(1,594 |
) |
|
|
(959 |
) |
|
|
(1,080 |
) |
|
|
Deferred income taxes
|
|
|
(6,528 |
) |
|
|
682 |
|
|
|
(4,087 |
) |
|
|
Gain on sale of other real estate, net
|
|
|
39 |
|
|
|
837 |
|
|
|
8 |
|
|
|
Stock-based compensation
|
|
|
165 |
|
|
|
|
|
|
|
|
|
|
|
Change in other assets
|
|
|
(246 |
) |
|
|
(4,345 |
) |
|
|
(16,642 |
) |
|
|
Change in other liabilities
|
|
|
4,467 |
|
|
|
(829 |
) |
|
|
8,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
21,103 |
|
|
|
38,370 |
|
|
|
25,225 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of securities available-for-sale
|
|
|
707,488 |
|
|
|
428,300 |
|
|
|
319,952 |
|
|
Maturities of securities available-for-sale
|
|
|
38,660 |
|
|
|
355 |
|
|
|
4,190 |
|
|
Principal payments on securities
|
|
|
70,094 |
|
|
|
338,203 |
|
|
|
209,620 |
|
|
Purchases of securities available-for-sale
|
|
|
(502,136 |
) |
|
|
(932,634 |
) |
|
|
(611,101 |
) |
|
Purchases of securities held-to-maturity
|
|
|
(66,669 |
) |
|
|
|
|
|
|
(24,588 |
) |
|
Maturities of securities held-to-maturity
|
|
|
3,205 |
|
|
|
4,795 |
|
|
|
26,290 |
|
|
Sale of futures contracts
|
|
|
(13,887 |
) |
|
|
(7,967 |
) |
|
|
|
|
|
Purchase of mortgage loans
|
|
|
(42,690 |
) |
|
|
|
|
|
|
|
|
|
Net (increase) decrease in loans
|
|
|
(109,527 |
) |
|
|
48,545 |
|
|
|
(139,722 |
) |
|
Proceeds from sale of mortgage loans
|
|
|
|
|
|
|
142,546 |
|
|
|
|
|
|
Cash received (paid), net of cash and cash equivalents in
acquisition and stock issuance
|
|
|
|
|
|
|
17,783 |
|
|
|
(1,008 |
) |
|
Proceeds from sale of other real estate
|
|
|
1,094 |
|
|
|
2,635 |
|
|
|
347 |
|
|
Property and equipment expenditures
|
|
|
(3,250 |
) |
|
|
(2,091 |
) |
|
|
(1,830 |
) |
|
Investment in life insurance
|
|
|
(23,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
|
|
59,382 |
|
|
|
40,470 |
|
|
|
(217,850 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in deposits
|
|
|
96,010 |
|
|
|
58,034 |
|
|
|
179,128 |
|
|
Issuance of junior subordinated debt owed to unconsolidated
trusts, net of debt issuance costs
|
|
|
|
|
|
|
18,430 |
|
|
|
14,525 |
|
|
Borrowings
|
|
|
|
|
|
|
5,500 |
|
|
|
9,300 |
|
|
Payments on borrowings
|
|
|
(117,000 |
) |
|
|
(5,500 |
) |
|
|
(38,800 |
) |
|
Dividends paid
|
|
|
(8,583 |
) |
|
|
(7,317 |
) |
|
|
(6,450 |
) |
|
Change in short-term securities sold under agreements to
repurchase and federal funds purchased
|
|
|
(4,298 |
) |
|
|
(3,183 |
) |
|
|
(116,789 |
) |
|
Proceeds from long-term securities sold under agreement to
repurchase
|
|
|
|
|
|
|
|
|
|
|
151,521 |
|
|
Repurchase of common stock
|
|
|
|
|
|
|
|
|
|
|
(576 |
) |
|
Proceeds from exercise of stock options
|
|
|
660 |
|
|
|
1,666 |
|
|
|
641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(33,211 |
) |
|
|
67,630 |
|
|
|
192,500 |
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
47,274 |
|
|
|
146,470 |
|
|
|
(125 |
) |
Cash and cash equivalents at beginning of year
|
|
|
196,157 |
|
|
|
49,687 |
|
|
|
49,812 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
$ |
243,431 |
|
|
$ |
196,157 |
|
|
$ |
49,687 |
|
|
|
|
|
|
|
|
|
|
|
F-5
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH
FLOWS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Supplemental disclosures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$ |
47,732 |
|
|
$ |
49,953 |
|
|
$ |
53,511 |
|
|
|
Income taxes
|
|
|
3,731 |
|
|
|
6,334 |
|
|
|
11,175 |
|
Supplemental schedule of noncash investing and financing
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount due to broker for purchases of securities
|
|
|
|
|
|
|
|
|
|
|
20,582 |
|
|
Amount due from broker for sales of securities
|
|
|
|
|
|
|
40,477 |
|
|
|
|
|
|
Transfer from securities available-for-sale to held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
99,841 |
|
|
Acquisitions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncash assets acquired:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities available for sale
|
|
|
|
|
|
|
17,128 |
|
|
|
|
|
|
|
|
Loans, net
|
|
|
|
|
|
|
157,477 |
|
|
|
|
|
|
|
|
Premises and equipment, net
|
|
|
|
|
|
|
8,719 |
|
|
|
139 |
|
|
|
|
Goodwill, net
|
|
|
|
|
|
|
|
|
|
|
761 |
|
|
|
|
Other intangibles, net
|
|
|
|
|
|
|
3,041 |
|
|
|
300 |
|
|
|
|
Other assets
|
|
|
|
|
|
|
5,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noncash assets acquired
|
|
$ |
|
|
|
$ |
192,295 |
|
|
$ |
1,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities assumed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$ |
|
|
|
$ |
137,729 |
|
|
$ |
|
|
|
|
|
Advances from the Federal Home Loan Bank
|
|
|
|
|
|
|
36,727 |
|
|
|
|
|
|
|
|
Accrued expenses and other liabilities
|
|
|
|
|
|
|
5,887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed
|
|
|
|
|
|
|
180,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net noncash assets acquired
|
|
$ |
|
|
|
$ |
11,952 |
|
|
$ |
1,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents acquired
|
|
$ |
|
|
|
$ |
19,698 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
F-6
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
Note 1 |
Nature of Operations |
Midwest Banc Holdings, Inc. (Midwest Banc or the
Company) is a bank holding company organized under
the laws of the State of Delaware. Through its commercial bank
and nonbank subsidiaries, the Company provides a full line of
financial services to corporate and individual customers located
in the greater Chicago metropolitan area and in Warren, Knox,
Henderson, and Mercer Counties in western Illinois. These
services include demand, time, and savings deposits; lending;
mortgage banking; insurance products; and trust services. While
the Companys management monitors the revenue streams of
the various products and services, operations are managed and
financial performance is evaluated on a Company-wide basis. The
Company operated in one business segment, community banking,
providing a full range of services to individual and corporate
customers; the nature of the banks products and production
processes, type or class of customer, methods to distribute
their products, and regulatory environment are similar.
|
|
Note 2 |
Summary of Significant Accounting Policies |
Basis of Presentation: The consolidated financial
statements of Midwest Banc include the accounts of Midwest Banc
and its wholly owned subsidiaries, Midwest Bank and
Trust Company (MBTC), Midwest Bank of Western
Illinois (MBWI), MBHI Capital Trust I, MBHI
Capital Trust II, MBHI Capital Trust III, MBHI Capital
Trust IV, and Midwest Financial and Investment Services,
Inc. (MFIS). Significant intercompany balances and
transactions have been eliminated.
Use of Estimates: The preparation of the consolidated
financial statements in conformity with accounting principles
generally accepted in the United States of America requires
management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from
those estimates. A material estimate that is particularly
susceptible to change is the allowance for loan losses and the
fair value of financial instruments and derivatives.
Cash: The Banks are subject to Federal Reserve
regulations requiring depository institutions to maintain
non-interest-earning reserves against their transaction accounts
(primarily NOW and regular checking accounts). The Federal
Reserve regulations generally require 3% reserves on the first
$38.8 million of transaction accounts and 10% on the
remainder. The first $6.6 million of otherwise reservable
balances (subject to adjustments by the Federal Reserve) are
exempted from the reserve requirements. The Banks are in
compliance with the foregoing requirements. The Banks are
required to maintain reserve balances in cash or on deposit with
the Federal Reserve Bank, based on a percentage of deposits. The
total of those reserve balances was approximately
$23.9 million at December 31, 2004.
Securities: Securities are classified as held-to-maturity
when the Company has the ability and management has the positive
intent to hold those securities to maturity. Accordingly, they
are stated at cost adjusted for amortization of premiums and
accretion of discounts. Securities are classified as
available-for-sale when the Company may decide to sell those
securities for changes in market interest rates, liquidity
needs, changes in yields or alternative investments, and for
other reasons. They are carried at fair value with unrealized
gains and losses, net of taxes, reported in other comprehensive
income (loss). Interest income is reported net of amortization
of premium and accretion of discount. Realized gains and losses
on disposition of securities available-for-sale are based on the
net proceeds and the adjusted carrying amounts of the securities
sold, using the specific identification method. Trading
securities are carried at fair value. Realized and unrealized
gains and losses on trading securities are recognized in the
statement of income as they occur. No trading securities were
held at December 31, 2004 or 2003. Declines in the fair
value of held-to-maturity and available-for-sale securities
below their cost that are deemed to be other than temporary are
reflected in earnings as realized losses. In estimating other
than-temporary losses, management considers (1) the length
of time and the extent to which the fair value has been less
than cost, (2) the financial condition and near-term
F-7
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
prospects of the issuer, and (3) the intent and ability of
the Company to retain its investment in the issuer for a period
of time sufficient to allow for any anticipated recovery in fair
value. The evaluation also considers the impact that impairment
may have on future capital, earnings, and liquidity.
Derivatives: The Company is involved in certain
derivative transactions that are intended to protect the fair
value of certain asset values and to improve the predictability
of certain future transactions. If derivative instruments are
designated as hedges of fair values, both the change in the fair
value of the hedge and the hedged item are included in current
earnings. Fair value adjustments related to cash flow hedges are
recorded in other comprehensive income and reclassified to
earnings when the hedged transaction is reflected in earnings.
Ineffective portions of hedges are reflected in earnings as they
occur.
Fair Value of Financial Instruments and Derivatives: Fair
values of financial instruments, including derivatives, are
estimated using relevant market information and other
assumptions. Fair value estimates involve uncertainties and
matters of significant judgment regarding interest rates, credit
risk, prepayments, and other factors, especially in the absence
of broad markets for the particular items. There is no ready
market for a significant portion of the Companys financial
instruments. Accordingly, fair values are based on various
factors relative to expected loss experience, current economic
conditions, risk characteristics, and other factors. The
assumptions and estimates used in the fair value determination
process are subjective in nature and involve uncertainties and
significant judgment. As a consequence, fair values cannot be
determined with precision. Changes in assumptions or in market
conditions could significantly affect these estimates.
Loans: Loans are reported net of the allowance for loan
losses and deferred fees. Impaired loans are carried at the
present value of expected future cash flows or the fair value of
the related collateral, if the loan is considered to be
collateral dependent. Interest on loans is included in interest
income over the term of the loan based upon the principal
balance outstanding. The accrual of interest on loans is
discontinued at the time the loan is 90 days past due
unless the credit is well-secured and in process of collection.
Past due status is based on contractual terms of the loan. In
all cases, loans are placed on nonaccrual or charged off at an
earlier date if collection of principal or interest is
considered doubtful. All interest accrued but not collected for
loans that are placed on nonaccrual or charged off is reversed
against interest income. The interest on these loans is
accounted for on the cash-basis or cost-recovery method, until
qualifying for return to accrual. Loans are returned to accrual
status when all the principal and interest amounts contractually
due are brought current and future payments are reasonably
assured.
Mortgage loans originated and intended for sale in the secondary
market are carried at the lower of cost, net of deferred loan
fees, or estimated fair value in the aggregate.
Allowance for Loan Losses: The allowance for loan losses
represents managements estimate of probable credit losses
inherent in the loan portfolio. Estimating the amount of the
allowance for loan losses requires significant judgment and the
use of estimates related to the amount and timing of expected
future cash flows on impaired loans, estimated losses on pools
of homogeneous loans based on historical loss experience, and
consideration of current economic trends and conditions, all of
which may be susceptible to significant change. The loan
portfolio also represents the largest asset type on the
consolidated balance sheet. Loan losses are charged off against
the allowance, while recoveries of amounts previously charged
off are credited to the allowance. A provision for loan losses
is charged to operations based on managements periodic
evaluation of the factors previously mentioned, as well as other
pertinent factors.
The Companys methodology for determining the allowance for
loan losses represents an estimation pursuant to either
Statement of Financial Accounting Standards No.
(SFAS) 5, Accounting for Contingencies, or
SFAS 114, Accounting by Creditors for Impairment of a Loan.
The allowance reflects expected losses resulting from analyses
developed through specific credit allocations for individual
loans and historical loss experience for each loan category. The
specific credit allocations are based on regular analyses of all
commercial, commercial real estate and agricultural loans over
$300,000 where the internal credit rating is at
F-8
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
or below a predetermined classification. These analyses involve
a high degree of judgment in estimating the amount of loss
associated with specific loans, including estimating the amount
and timing of future cash flows and collateral values. The
Companys historical loss experience is updated quarterly.
The allowance for loan losses also includes consideration of
concentrations and changes in portfolio mix and volume, and
other qualitative factors. In addition, regulatory agencies, as
an integral part of their losses, may require the Company to
make additions to the allowance based on their judgment about
information available to them at the time of their examinations.
There are many factors affecting the allowance for loan losses;
some are quantitative while others require qualitative judgment.
The process for determining the allowance (which management
believes adequately considers all of the potential factors which
might possibly result in credit losses) includes subjective
elements and, therefore, may be susceptible to significant
change. To the extent actual outcomes differ from management
estimates, additional provision for credit losses could be
required that could adversely affect earnings or financial
position in future periods.
A loan is impaired when full payment under the loan terms is not
expected. Impairment is evaluated in total for smaller-balance
loans of similar nature such as residential mortgage and
consumer loans and on an individual basis for other loans. If a
loan is impaired, a portion of the allowance is allocated so
that the loan is reported, net, at the present value of
estimated future cash flows using the loans existing rate
or at the fair value of collateral if repayment is expected
solely from the collateral.
Premises and Equipment: Premises and equipment are stated
at cost, less accumulated depreciation and amortization.
Provisions for depreciation and amortization, included in
operating expenses, are computed on the straight-line method
over the estimated useful lives of the assets. The cost of
maintenance and repairs is charged to income as incurred;
significant improvements are capitalized.
Other Real Estate: Real estate acquired in settlement of
loans is recorded at fair value when acquired, establishing a
new cost basis. If fair value declines, a valuation allowance is
recorded through expense. Only expenditures that increase the
fair value of properties are recognized.
Cash Surrender Value of Life Insurance: The Company has
purchased life insurance policies on certain executive and
senior officers. Life insurance is recorded at its cash
surrender value, or the amount that can be realized.
Goodwill: Goodwill results from prior business
acquisitions and represents the excess of the purchase price
over the fair value of acquired tangible assets and liabilities
and identified intangible assets. Upon adopting new accounting
guidance on January 1, 2002 and September 30, 2002,
the Company ceased amortizing all of its goodwill. Goodwill is
assessed at least annually as of September 30 for
impairment and any such impairment will be recognized in the
period identified.
Income Taxes: Deferred tax assets and liabilities are
recognized for temporary differences between the financial
reporting basis and the tax basis of the Companys assets
and liabilities. Deferred taxes are recognized for the estimated
taxes ultimately payable or recoverable based on enacted tax
laws. Changes in enacted tax rates and laws are reflected in the
financial statements in the periods they occur. Deferred tax
assets are reduced by a valuation allowance when, in the opinion
of management, it is more likely than not that some portion or
all of the deferred tax assets will not be realized.
Contingencies: In the normal course of business, the
Company is involved in various legal proceedings. In the opinion
of management, any liability resulting from such proceedings
would not have a material adverse effect on the Companys
consolidated financial statements.
Transfers of financial assets: Transfers of financial
assets are accounted for as sales only when control over the
assets has been surrendered. Control over transferred assets is
deemed to be surrendered when (1) the assets have been
isolated from the Company, (2) the transferee obtains the
right (free of conditions
F-9
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
that constrain it from taking advantage of that right) to pledge
or exchange the transferred assets, and (3) the Company
does not maintain effective control over the transferred assets
through an agreement to repurchase them before their maturity.
Stock Compensation: Employee compensation expense under
stock options is reported using the intrinsic value method. No
stock-based compensation cost is reflected in net income, as all
options granted had an exercise price equal to or greater than
the market price of the underlying common stock at date of
grant. The following table illustrates the effect on net income
and earnings per share if expense was measured using the fair
value recognition provisions of FASB Statement No. 123,
Accounting for Stock-Based Compensation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands, except | |
|
|
per share data) | |
Net income as reported
|
|
$ |
2,376 |
|
|
$ |
22,781 |
|
|
$ |
16,308 |
|
Deduct: Stock-based compensation expense determined under fair
value-based method
|
|
|
494 |
|
|
|
457 |
|
|
|
321 |
|
|
|
|
|
|
|
|
|
|
|
Pro forma net income
|
|
$ |
1,882 |
|
|
$ |
22,324 |
|
|
$ |
15,987 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share as reported
|
|
$ |
0.13 |
|
|
$ |
1.28 |
|
|
$ |
1.01 |
|
Pro forma basic earnings per share
|
|
|
0.11 |
|
|
|
1.25 |
|
|
|
0.99 |
|
Diluted earnings per share as reported
|
|
|
0.13 |
|
|
|
1.25 |
|
|
|
0.99 |
|
Pro forma diluted earnings per share
|
|
|
0.10 |
|
|
|
1.23 |
|
|
|
0.97 |
|
The pro forma effects are computed using option pricing models,
using the following weighted-average assumptions as of grant
date.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Fair value
|
|
$ |
7.82 |
|
|
$ |
6.31 |
|
|
$ |
4.83 |
|
Risk-free interest rate
|
|
|
4.56 |
% |
|
|
3.40 |
% |
|
|
4.84 |
% |
Expected option life
|
|
|
7 years |
|
|
|
5 years |
|
|
|
5 years |
|
Expected stock price volatility
|
|
|
21.01 |
% |
|
|
53.00 |
% |
|
|
36.68 |
% |
Dividend yield
|
|
|
2.18 |
|
|
|
1.98 |
|
|
|
2.27 |
|
In December 2004, the FASB published FASB Statement No. 123
(revised 2004), Share-Based Payment
(FAS 123(R)). FAS 123(R) requires that the
compensation cost relating to share-based payment transactions,
including grants of employee stock options, be recognized in
financial statements. That cost will be measured based on the
fair value of the equity or liability instruments issued.
FAS 123(R) permits entities to use any option-pricing model
that meets the fair value objective in the Statement.
Modifications of share-based payments will be treated as
replacement awards with the cost of the incremental value
recorded in the financial statements.
FAS 123(R) is effective at the beginning of the third
quarter of 2005. As of the date of this filing, No decisions
have been made as to whether the Company will apply the modified
prospective or retrospective transition method of application.
The Company will present a cumulative effect of a change in
accounting principle as a result of the adoption of
FAS 123(R) for the estimation of future forfeitures. The
Company is precluded from its past practice of only recognizing
forfeitures as they occur.
The impact of this statement on the Company is 2005 and beyond
will depend upon various factors, among them being our future
compensation strategy. The pro forma compensation costs
presented in this and
F-10
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
prior filings for the Company have been calculated using a
Black-Scholes option pricing model and may not be indicative of
amounts which should be expected in future periods.
Comprehensive Income: Comprehensive income includes both
net income and other comprehensive income elements, including
the change in unrealized gains and losses on securities
available-for-sale, net of tax, and the portion related to
securities transferred from available-for-sale to
held-to-maturity.
Earnings Per Common Share: Basic earnings per common
share is net income divided by the weighted average number of
common shares outstanding during the year. Diluted earnings per
common share includes the dilutive effect of additional
potential common shares issuable under stock options and
restricted stock awards. Earnings and dividends per share are
restated for all stock splits and dividends through the date of
issue of the financial statements.
Dividend Restriction: Banking regulations require
maintaining certain capital levels and may limit the dividends
paid by the subsidiary banks to the Company or by the Company to
the stockholders.
Statement of Cash Flows: Amounts due from banks and
federal funds sold are considered to be cash equivalents. Loan
disbursements and collections, short-term repurchase agreements,
and transactions in deposit accounts are reported net.
Fair Value of Financial Instruments: Fair values of
financial instruments are estimated using relevant market
information and other assumptions, as more fully disclosed in a
separate note. Fair value estimates involve uncertainties and
matters of significant judgment regarding interest rates, credit
risk, prepayments, and other factors, especially in the absence
of broad markets for particular items. Changes in assumptions or
in market conditions could significantly affect the estimates.
Guarantees: In November 2002, the FASB issued
Interpretation No. 45 (FIN 45), Guarantors
Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others. This
interpretation expands the disclosures to be made by a guarantor
about its obligations under certain guarantees and requires the
guarantor to recognize a liability for the obligation assumed
under a guarantee. In general, FIN 45 applies to contracts
or indemnification agreements that contingently require the
guarantor to make payments to the guaranteed party based on
changes in an underlying that is related to an asset, liability,
or equity security of the guaranteed party.
Certain guarantee contracts are excluded from both the
disclosure and recognition requirements of this interpretation,
while other guarantees are subject to just the disclosure
requirements of FIN 45 but not to the recognition
provisions. The disclosure requirements of FIN 45 were
effective for the Company as of December 31, 2002, and
require disclosure of the nature of the guarantee, the maximum
potential amount of future payments the guarantor could be
required to make under the guarantee, and the current amount of
the liability, if any, for the guarantors obligations
under the guarantee. The recognition requirements of FIN 45
were adopted during 2003. The implementation of the accounting
requirements of FIN 45 did not have a material impact on
financial condition, the results of operations, or liquidity.
Consolidation of Variable Interest Entities: FASB
Interpretation No. 46 (FIN 46),
Consolidation of Variable Interest Entities, an Interpretation
of Accounting Research Bulletin No. 51 (Revised
December 2003) establishes accounting guidance for consolidation
of variable interest entities (VIE) that function to
support the activities of the primary beneficiary. The primary
beneficiary of a VIE entity is the entity that absorbs a
majority of the VIEs expected losses, receives a majority
of the VIEs expected residual returns, or both, as a
result of ownership, controlling interest, contractual
relationship or other business relationship with a VIE. Prior to
the implementation of FIN 46, VIEs were generally
consolidated by an enterprise when the enterprise had a
controlling financial interest through ownership of a majority
of the voting interest in the entity. The provisions of
FIN 46 were effective immediately for all arrangements
entered into after January 31, 2003. If a VIE existed prior
to February 1, 2003, FIN 46 was effective at the
beginning of the first interim
F-11
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
period beginning after June 15, 2003. However, subsequent
revisions to the interpretation deferred the implementation date
of FIN 46 until the first period ending after
December 15, 2003.
The trust preferred securities issued by MBHI Capital
Trust I, II, III and IV are currently included in
the Tier 1 capital of the Company for regulatory capital
purposes. The Federal Reserve Board may in the future disallow
inclusion of the trust preferred securities in Tier 1
capital for regulatory capital purposes. In July 2003, the
Federal Reserve Board issued a supervisory letter instructing
bank holding companies to continue to include the trust
preferred securities in their Tier 1 capital for regulatory
capital purposes until notice is given to the contrary.
During the first quarter of 2004, the Company applied the
provisions of FIN 46 to four wholly-owned subsidiary trusts
that issued capital securities to third-party investors. The
application of FIN 46 resulted in the deconsolidation of
the four wholly-owned subsidiary trusts. The assets and
liabilities of the subsidiary trusts totaled $20 million,
$15 million, 9 million and $10 million,
respectively, at December 31, 2004. See Note 14 for
further discussion of these trusts and the Companys
related obligations. The application of FIN 46 and related
deconsolidation resulted in the reclassification of Company
obligated mandatory redeemable trust preferred securities into
Investments In Grantor Trusts and Junior
Subordinated Debt due to unconsolidated trusts. The
debentures issued by the grantor trusts to Midwest Banc, less
the capital securities of the grantor trusts, continue to
qualify as Tier I capital under interim guidance issued by
the Board of Governors of the Federal Reserve System.
The interpretations of FIN 46 and its application to
various transaction types and structures are continually
evolving. Management continuously monitors emerging issues
related to FIN 46, some of which could potentially impact
the Companys financial statements.
Reclassifications: Some items in the prior year financial
statements were reclassified to conform to the current
presentation.
New accounting pronouncements:
In April 2003, the Financial Accounting Standards Board
(FASB) issued Statement of Financial Accounting
Standards (SFAS) No. 149, Amendment of
Statement 133 on Derivative Instruments and Hedging
Activities. This Statement amends SFAS No. 133,
Accounting for Derivative Instruments and Hedging
Activities and clarifies accounting for derivative
instruments, including certain derivative instruments embedded
in other contracts, and for hedging activities under
SFAS No. 133. This Statement is effective for
contracts entered into or modified after June 30, 2003,
except in certain circumstances, and for hedging relationships
designated after June 30, 2003. This Statement did not have
a material effect on the Companys consolidated financial
statements.
In December 2003, the Accounting Standards Executive Committee
of the AICPA issued Statement of Position No. 03-3
(SOP 03-3), Accounting for Certain Loans or
Debt Securities Acquired in a Transfer. SOP 03-3
addresses the accounting for differences between contractual
cash flows and the cash flows expected to be collected from
purchased loans or debt securities if those differences are
attributable, in part, to credit quality. SOP 03-3 requires
purchased loans and debt securities to be recorded initially at
fair value based on the present value of the cash flows expected
to be collected with no carryover of any valuation allowance
previously recognized by the seller. Interest income should be
recognized based on the effective yield from the cash flows
expected to be collected. To the extent that the purchased loans
or debt securities experience subsequent deterioration in credit
quality, a valuation allowance would be established for any
additional cash flows that are not expected to be received.
However, if more cash flows subsequently are expected to be
received than originally estimated, the effective yield would be
adjusted on a prospective basis. SOP 03-3 will be effective
for loans and debt securities acquired after December 31,
2004. Management does not expect the adoption of this statement
to have a material impact on the Companys consolidated
financial statements.
F-12
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In March 2004, the Securities and Exchange Commission
(SEC) issued Staff Accounting Bulletin
(SAB) No. 105, Application of Accounting
Principles to Loan Commitments, which provides
guidance regarding loan commitments that are accounted for as
derivative instruments. In this SAB, the SEC determined that an
interest rate lock commitment should generally be valued at zero
at inception. The rate locks will continue to be adjusted for
changes in value resulting from changes in market interest
rates. This SAB did not have any effect on the Companys
financial position or results of operations.
On September 30, 2004, the Financial Accounting Standards
Board (FASB) issued FASB Staff Position
(FSP) Emerging Issues Task Force (EITF)
Issue No. 03-1-1 delaying the effective date of
paragraphs 10-20 of EITF 03-1, The Meaning of
Other-Than-Temporary Impairment and Its Application to Certain
Investments, which provides guidance for determining the
meaning of other-than-temporarily impaired and its
application to certain debt and equity securities within the
scope of SFAS No. 115, Accounting for Certain
Investments in Debt and Equity Securities, and investments
accounted for under the cost method. The guidance requires that
investments which have declined in value due to credit concerns
or solely due to changes in interest rates must be recorded as
other-than-temporarily impaired unless the Company can assert
and demonstrate its intention to hold the security for a period
of time sufficient to allow for a recovery of fair value up to
or beyond the cost of the investment which might mean maturity.
The delay of the effective date of EITF 03-1 will be
superseded concurrent with the final issuance of proposed FSP
Issue 03-1-a. Proposed FSP Issue 03-1-a is intended to
provide implementation guidance with respect to all securities
analyzed for impairment under paragraphs 10-20 of
EITF 03-1. Management continues to closely monitor and
evaluate how the provisions of EITF 03-1 and proposed FSP
Issue 03-1-a will affect the Company.
In December 2004, the Financial Accounting Standards Board
(FASB) issued Statement of Financial Accounting
Standards (SFAS) No. 153, Exchanges of
Nonmonetary Assets an amendment of APB Opinion
No. 29. This statement modifies an exception from
fair value measurement of nonmonetary exchanges. Exchanges that
are not expected to result in significant changes in cash flows
of the reporting entity are not measured at fair value. This
supersedes the prior exemption from fair value measurement for
exchanges of similar productive assets and applies for fiscal
years beginning after June 15, 2005. This Statement will
not have a material effect on the Companys consolidated
financial statements.
F-13
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The amortized cost and fair value of securities
available-for-sale and held-to-maturity are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004 | |
|
|
| |
|
|
|
|
Gross | |
|
Gross | |
|
|
|
|
Amortized | |
|
Unrealized | |
|
Unrealized | |
|
|
|
|
Cost | |
|
Gains | |
|
Losses | |
|
Fair Value | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Securities available-for-sale
Obligations of U.S. government agencies
|
|
$ |
397,510 |
|
|
$ |
|
|
|
$ |
(26,676 |
) |
|
$ |
370,834 |
|
|
Obligations of states and political subdivisions
|
|
|
1,909 |
|
|
|
58 |
|
|
|
|
|
|
|
1,967 |
|
|
Mortgage-backed securities
|
|
|
51,016 |
|
|
|
74 |
|
|
|
(840 |
) |
|
|
50,250 |
|
|
Equity securities
|
|
|
114,331 |
|
|
|
238 |
|
|
|
(62 |
) |
|
|
114,507 |
|
|
Corporate and other debt securities
|
|
|
11,074 |
|
|
|
|
|
|
|
(421 |
) |
|
|
10,653 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities available-for-sale
|
|
$ |
575,840 |
|
|
$ |
370 |
|
|
$ |
(27,999 |
) |
|
$ |
548,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities held-to-maturity
Obligations of states and political subdivisions
|
|
$ |
9,574 |
|
|
$ |
259 |
|
|
$ |
|
|
|
$ |
9,833 |
|
|
Mortgage-backed securities
|
|
|
80,159 |
|
|
|
406 |
|
|
|
(598 |
) |
|
|
79,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities held-to-maturity
|
|
$ |
89,733 |
|
|
$ |
665 |
|
|
$ |
(598 |
) |
|
$ |
89,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2003 | |
|
|
| |
|
|
|
|
Gross | |
|
Gross | |
|
|
|
|
Amortized | |
|
Unrealized | |
|
Unrealized | |
|
|
|
|
Cost | |
|
Gains | |
|
Losses | |
|
Fair Value | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of U.S. government agencies
|
|
$ |
360,280 |
|
|
$ |
|
|
|
$ |
(23,676 |
) |
|
$ |
336,604 |
|
|
Obligations of states and political subdivisions
|
|
|
35,124 |
|
|
|
2,078 |
|
|
|
|
|
|
|
37,202 |
|
|
Mortgage-backed securities
|
|
|
172,420 |
|
|
|
2,312 |
|
|
|
(1,222 |
) |
|
|
173,510 |
|
|
Equity securities
|
|
|
159,391 |
|
|
|
353 |
|
|
|
(4,984 |
) |
|
|
154,760 |
|
|
Corporate and other debt securities
|
|
|
95,625 |
|
|
|
100 |
|
|
|
(1,661 |
) |
|
|
94,064 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities available-for-sale
|
|
$ |
822,840 |
|
|
$ |
4,843 |
|
|
$ |
(31,543 |
) |
|
$ |
796,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political subdivisions
|
|
$ |
12,840 |
|
|
$ |
628 |
|
|
$ |
|
|
|
$ |
13,468 |
|
|
Mortgage-backed securities
|
|
|
43,234 |
|
|
|
537 |
|
|
|
|
|
|
|
43,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities held-to-maturity
|
|
$ |
56,074 |
|
|
$ |
1,165 |
|
|
$ |
|
|
|
$ |
57,239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-14
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following is a summary of the fair value of securities with
unrealized losses and an aging of those unrealized losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004 | |
|
|
| |
|
|
Less Than 12 Months | |
|
12 Months or More | |
|
Total | |
|
|
| |
|
| |
|
| |
|
|
Fair | |
|
Unrealized | |
|
Fair | |
|
Unrealized | |
|
Fair | |
|
Unrealized | |
|
|
Value | |
|
Losses | |
|
Value | |
|
Losses | |
|
Value | |
|
Losses | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Obligations of U.S. government agencies
|
|
$ |
29,306 |
|
|
$ |
(528 |
) |
|
$ |
341,528 |
|
|
$ |
(26,148 |
) |
|
$ |
370,834 |
|
|
$ |
(26,676 |
) |
Mortgage-backed securities
|
|
|
41,464 |
|
|
|
(603 |
) |
|
|
39,634 |
|
|
|
(835 |
) |
|
|
81,098 |
|
|
|
(1,438 |
) |
Equity securities
|
|
|
3,975 |
|
|
|
(6 |
) |
|
|
7,445 |
|
|
|
(56 |
) |
|
|
11,420 |
|
|
|
(62 |
) |
Corporate and other debt securities
|
|
|
|
|
|
|
|
|
|
|
10,653 |
|
|
|
(421 |
) |
|
|
10,653 |
|
|
|
(421 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired securities
|
|
$ |
74,745 |
|
|
$ |
(1,137 |
) |
|
$ |
399,260 |
|
|
$ |
(27,460 |
) |
|
$ |
474,005 |
|
|
$ |
(28,597 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company recognized a $10.1 million
other-than-temporary non-cash impairment charge on
its investment in a single Federal National Mortgage Association
preferred stock issuance. Although this investment has a
variable, tax-advantaged dividend rate that resets every two
years at the two-year treasury rate less 16 basis points
and carries an investment grade rating, the market value of this
investment is impacted by the current and expected level of
interest rates. As a result, this investment has reflected
varying loss positions since 2003. While the Company expected
this investment to recover its original cost as interest rates
increase and had both the intent and ability to hold the
investment until such recovery occurred, this investment was
deemed to be other-than-temporarily impaired given the duration
of the unrealized loss position and uncertainty as to the timing
of a full recovery. It is the practice of the Company not to
retain securities that are classified other-than-temporarily
impaired. These securities were liquidated in February 2005 at a
$1.3 million gain in excess of the year-end value.
Management does not believe any remaining individual unrealized
loss as of December 31, 2004 represents
other-than-temporary impairment. The unrealized loss for
U.S. government agencies and mortgage-backed securities
relate primarily to securities issued by FNMA and FHLMC. The
unrealized losses reported for corporate and other debt
securities relate to securities which were rated single A minus
or more by a nationally recognized rating agency. These
unrealized losses are primarily attributable to changes in
interest rates. The Company has both the intent and ability to
hold the securities contained in the previous table for a time
necessary to recover its amortized cost. The above temporary
loss is reflected net of tax in other comprehensive loss which
does not impact regulatory capital.
Securities with an approximate carrying value of
$430.5 million and $554.9 million at December 31,
2004 and 2003 were pledged to secure public deposits,
borrowings, and for other purposes as required or permitted by
law. Included in securities pledged at December 31, 2004
and 2003 is $108.5 million and $203.1 million,
respectively, which have been pledged for FHLB borrowings.
F-15
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The amortized cost and fair value of securities by contractual
maturity at December 31, 2004 are shown below. Expected
maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with
or without call or prepayment penalties.
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized | |
|
|
|
|
Cost | |
|
Fair Value | |
|
|
| |
|
| |
|
|
(In thousands) | |
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
Due in one year or less
|
|
$ |
912 |
|
|
$ |
929 |
|
|
Due after one year through five years
|
|
|
30,831 |
|
|
|
30,345 |
|
|
Due after five years through ten years
|
|
|
374,616 |
|
|
|
348,282 |
|
|
Due after ten years
|
|
|
4,134 |
|
|
|
3,898 |
|
|
|
|
|
|
|
|
|
|
|
410,493 |
|
|
|
383,454 |
|
|
Mortgage-backed securities
|
|
|
51,016 |
|
|
|
50,250 |
|
|
|
|
|
|
|
|
|
|
Total debt securities
|
|
|
461,509 |
|
|
|
433,704 |
|
|
Equity securities
|
|
|
114,331 |
|
|
|
114,507 |
|
|
|
|
|
|
|
|
|
|
Total securities available-for-sale
|
|
$ |
575,840 |
|
|
$ |
548,211 |
|
|
|
|
|
|
|
|
Securities held-to-maturity
|
|
|
|
|
|
|
|
|
|
Due in one year or less
|
|
$ |
4,386 |
|
|
$ |
4,452 |
|
|
Due after one year through five years
|
|
|
4,938 |
|
|
|
5,112 |
|
|
Due after five years through ten years
|
|
|
250 |
|
|
|
269 |
|
|
|
|
|
|
|
|
|
|
|
9,574 |
|
|
|
9,833 |
|
|
Mortgage-backed securities
|
|
|
80,159 |
|
|
|
79,967 |
|
|
|
|
|
|
|
|
|
|
Total securities held-to-maturity
|
|
$ |
89,733 |
|
|
$ |
89,800 |
|
|
|
|
|
|
|
|
Proceeds from sales of securities available-for-sale and the
realized gross gains and losses are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Proceeds from sales
|
|
$ |
707,488 |
|
|
$ |
428,300 |
|
|
$ |
319,952 |
|
Gross realized gains
|
|
$ |
5,048 |
|
|
$ |
7,082 |
|
|
$ |
2,069 |
|
Gross realized losses
|
|
|
(3,428 |
) |
|
|
(1,189 |
) |
|
|
(547 |
) |
Hedge ineffectiveness
|
|
|
(6,100 |
) |
|
|
(553 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) on securities transactions
|
|
$ |
(4,480 |
) |
|
$ |
5,340 |
|
|
$ |
1,522 |
|
|
|
|
|
|
|
|
|
|
|
See Note 21 Derivative Instruments for further
discussion on the fair value hedge and hedge ineffectiveness.
|
|
Note 4 |
Fair Value of Financial Instruments |
The fair value of a financial instrument is the amount at which
the instrument could be exchanged in a current transaction
between willing parties, other than in a forced or liquidation
sale. The methods and assumptions used to determine fair values
for each class of financial instrument are presented below.
Carrying amount is the estimated fair value for cash and cash
equivalents, federal funds purchased, FHLB stock, accrued
interest receivable and payable, due from and to broker, demand
deposits, short-term
F-16
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
debt, and variable rate loans or deposits that reprice
frequently and fully. The fair value of securities and
derivatives, including swaps, are based on market prices or
dealer quotes, and if no such information is available, on the
rate and term of the item or information about the issuer. For
fixed rate loans or deposits and for variable rate loans or
deposits with infrequent repricing or repricing limits,
securities sold under agreements to repurchase, fair value is
based on discounted cash flows using current market rates
applied to the estimated life and credit risk. Fair values for
impaired loans are estimated using discounted cash flow analysis
or underlying collateral values. The fair value of fixed rate
debt is based on current rates for similar financing. The fair
value of off-balance-sheet items is not material.
The estimated fair values of the Companys financial
instruments were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
Carrying | |
|
Estimated | |
|
Carrying | |
|
Estimated | |
|
|
Amount | |
|
Fair Value | |
|
Amount | |
|
Fair Value | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
243,431 |
|
|
$ |
243,431 |
|
|
$ |
196,157 |
|
|
$ |
196,157 |
|
|
Securities available-for-sale
|
|
|
548,211 |
|
|
|
548,211 |
|
|
|
796,140 |
|
|
|
796,140 |
|
|
Securities held-to-maturity
|
|
|
89,733 |
|
|
|
89,800 |
|
|
|
56,074 |
|
|
|
57,239 |
|
|
Loans, net of allowance for loan losses
|
|
|
1,212,439 |
|
|
|
1,213,541 |
|
|
|
1,065,582 |
|
|
|
1,070,032 |
|
|
Accrued interest receivable
|
|
|
10,074 |
|
|
|
10,074 |
|
|
|
12,053 |
|
|
|
12,053 |
|
|
Due from broker
|
|
|
|
|
|
|
|
|
|
|
40,477 |
|
|
|
40,477 |
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing
|
|
|
(176,995 |
) |
|
|
(176,995 |
) |
|
|
(160,668 |
) |
|
|
(160,668 |
) |
|
|
Interest-bearing
|
|
|
(1,505,426 |
) |
|
|
(1,475,653 |
) |
|
|
(1,425,743 |
) |
|
|
(1,403,049 |
) |
|
Securities sold under agreements to repurchase and federal funds
purchased
|
|
|
(198,401 |
) |
|
|
(196,939 |
) |
|
|
(202,699 |
) |
|
|
(205,444 |
) |
|
FHLB advances
|
|
|
(133,628 |
) |
|
|
(148,266 |
) |
|
|
(253,461 |
) |
|
|
(275,630 |
) |
|
Notes payable
|
|
|
|
|
|
|
|
|
|
|
(2,000 |
) |
|
|
(2,000 |
) |
|
Junior subordinated debt owed to unconsolidated trusts
|
|
|
(55,672 |
) |
|
|
(55,070 |
) |
|
|
(54,000 |
) |
|
|
(54,075 |
) |
|
Accrued interest payable
|
|
|
(3,480 |
) |
|
|
(3,480 |
) |
|
|
(3,463 |
) |
|
|
(3,463 |
) |
|
Interest rate swaps
|
|
|
(3,872 |
) |
|
|
(3,872 |
) |
|
|
(1,886 |
) |
|
|
(1,886 |
) |
The remaining other assets and liabilities of the Company are
not considered financial instruments and are not included in the
above disclosures.
There is no ready market for a significant portion of the
Companys financial instruments. Accordingly, fair values
are based on various factors relative to expected loss
experience, current economic conditions, risk characteristics,
and other factors. The assumptions and estimates used in the
fair value determination process are subjective in nature and
involve uncertainties and significant judgment and, therefore,
fair values cannot be determined with precision. Changes in
assumptions could significantly affect these estimated values.
In 2004, the Company sold U.S. Treasury 10-year futures
contracts in order to hedge certain U.S. Agency notes held
in its available-for-sale portfolio. The Companys
objective was to offset changes in the fair market value of the
U.S. Agency notes with changes in the fair market value of
the futures contracts,
F-17
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
thereby reducing interest rate risk. The hedge was de-designated
as of December 31, 2004 and these futures contracts were
terminated in January 2005. See Note 21
Derivative Instruments for further discussion on the fair value
hedge.
Major classifications of loans are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
|
|
Loan | |
|
|
|
Loan | |
|
|
|
|
Category | |
|
|
|
Category | |
|
|
|
|
to Gross | |
|
|
|
to Gross | |
|
|
Amount | |
|
Loans | |
|
Amount | |
|
Loans | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Commercial
|
|
$ |
211,278 |
|
|
|
17.2 |
% |
|
$ |
203,920 |
|
|
|
18.8 |
% |
Commercial real estate
|
|
|
781,547 |
|
|
|
63.5 |
|
|
|
711,891 |
|
|
|
65.8 |
|
Agricultural
|
|
|
62,949 |
|
|
|
5.1 |
|
|
|
58,144 |
|
|
|
5.4 |
|
Consumer real estate
|
|
|
164,455 |
|
|
|
13.4 |
|
|
|
96,107 |
|
|
|
8.9 |
|
Consumer installment
|
|
|
10,665 |
|
|
|
0.9 |
|
|
|
12,124 |
|
|
|
1.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, gross
|
|
|
1,230,894 |
|
|
|
100.0 |
% |
|
|
1,082,186 |
|
|
|
100.0 |
% |
Net deferred fees
|
|
|
(494 |
) |
|
|
|
|
|
|
(890 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$ |
1,230,400 |
|
|
|
|
|
|
$ |
1,081,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in consumer real estate are $693,000 and
$1.6 million of loans held for sale at December 31,
2004 and 2003.
|
|
Note 6 |
Allowance for Loan Losses |
The following is a summary of changes in the allowance for loan
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Balance at beginning of year
|
|
$ |
15,714 |
|
|
$ |
20,754 |
|
|
$ |
10,135 |
|
Balance from acquisition
|
|
|
|
|
|
|
300 |
|
|
|
|
|
Adjustment for loan sale to related parties(1)
|
|
|
|
|
|
|
(6,685 |
) |
|
|
|
|
Provision for loan losses
|
|
|
4,224 |
|
|
|
10,205 |
|
|
|
18,532 |
|
Loans charged off
|
|
|
(2,522 |
) |
|
|
(10,005 |
) |
|
|
(8,206 |
) |
Recoveries on loans previously charged off
|
|
|
545 |
|
|
|
1,145 |
|
|
|
293 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$ |
17,961 |
|
|
$ |
15,714 |
|
|
$ |
20,754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Adjustment made following the March 26, 2003 receipt of
$13.3 million of proceeds relating to the sale of certain
loans to a related party, of which $12.5 million was
applied to outstanding principal, $750,000 to the letter of
credit, and $67,000 applied to accrued interest income and late
charges. See Note 28. |
F-18
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
A portion of the allowance for loan losses is allocated to
impaired loans. Refer to Note 28 for additional discussion
regarding the allowance for loan losses. Information with
respect to impaired loans and the related allowance for loan
losses is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Impaired loans for which no allowance for loan losses is
allocated
|
|
$ |
16,164 |
|
|
$ |
8,905 |
|
|
$ |
146 |
|
Impaired loans with an allocation of the allowance for loan
losses
|
|
|
20,392 |
|
|
|
21,774 |
|
|
|
29,998 |
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans
|
|
$ |
36,556 |
|
|
$ |
30,679 |
|
|
$ |
30,144 |
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses allocated to impaired loans
|
|
$ |
6,656 |
|
|
$ |
5,507 |
|
|
$ |
14,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Average impaired loans
|
|
$ |
39,901 |
|
|
$ |
26,728 |
|
|
$ |
13,677 |
|
Interest income recognized on impaired loans on a cash basis
|
|
|
2,898 |
|
|
|
2,141 |
|
|
|
207 |
|
Interest payments on impaired loans are generally applied to
principal, unless the loan principal is considered to be fully
collectible, in which case, interest is recognized on the cash
basis.
Nonperforming loans were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Loans past due over 90 days still on accrual
|
|
$ |
29 |
|
|
$ |
18 |
|
|
$ |
2,514 |
|
Nonaccrual loans
|
|
|
9,865 |
|
|
|
15,665 |
|
|
|
29,035 |
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming loans
|
|
$ |
9,894 |
|
|
$ |
15,683 |
|
|
$ |
31,549 |
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans and impaired loans are defined differently.
Some loans may be included in both categories, whereas other
loans may only be included in one category.
|
|
Note 7 |
Other Real Estate |
At December 31, 2004, other real estate totaled
$8.2 million compared to $7.0 million at
December 31, 2003. A 104 unit townhome project
represents $7.7 million of the total other real estate.
Title to the townhome project was acquired in September 2003.
The 104 units consisted of 3 finished units and 101 lots to
be developed. Midwest Bank and Trust Company has engaged an
established builder to further develop this project. The builder
has upgraded units adding more square footage and amenities to
the units being offered for development. Six buildings were
partially constructed at December 31, 2004 with initial
marketing efforts established. At December 31, 2004, the
property is recorded at its net realizable value and management
will continue to evaluate the property quarterly for impairment
and take valuation adjustments as deemed necessary.
Marketing efforts have commenced and sales have occurred.
Management expects additional advances to complete construction
of these units over the next 18 to 30 months ranging from
$1.0 million to $3.0 million of the initial other real
estate balance.
F-19
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Other real estate activity was as follows:
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
(In thousands) | |
Beginning balance
|
|
$ |
6,942 |
|
|
$ |
533 |
|
Transfer of net realizable value to other real estate
|
|
|
874 |
|
|
|
9,881 |
|
Funding towards project
|
|
|
1,542 |
|
|
|
|
|
Sales proceeds, net
|
|
|
(1,134 |
) |
|
|
(3,029 |
) |
Provision for other real estate
|
|
|
|
|
|
|
(443 |
) |
|
|
|
|
|
|
|
Total other real estate
|
|
$ |
8,224 |
|
|
$ |
6,942 |
|
|
|
|
|
|
|
|
|
|
Note 8 |
Premises and Equipment |
Premises and equipment are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
(In thousands) | |
Land and improvements
|
|
$ |
10,314 |
|
|
$ |
10,519 |
|
Building and improvements
|
|
|
28,671 |
|
|
|
27,236 |
|
Furniture and equipment
|
|
|
18,582 |
|
|
|
17,549 |
|
|
|
|
|
|
|
|
|
Total cost
|
|
|
57,568 |
|
|
|
55,304 |
|
Accumulated depreciation
|
|
|
(30,047 |
) |
|
|
(27,928 |
) |
|
|
|
|
|
|
|
|
Premises and equipment, net
|
|
$ |
27,521 |
|
|
$ |
27,376 |
|
|
|
|
|
|
|
|
|
|
Note 9 |
Goodwill and Intangibles |
On January 1, 2002, the Company implemented Statement of
Financial Accounting Standards No. 142, Goodwill and
Other Intangible Assets. Under the provisions of
SFAS No. 142, goodwill is no longer subject to
amortization over its estimated useful life, but instead is
subject to at least annual assessments for impairment by
applying a fair-value based test. SFAS No. 142 also
requires that an acquired intangible asset be separately
recognized if the benefit of the intangible asset is obtained
through contractual or other legal rights, or if the asset can
be sold, transferred, licensed, rented or exchanged, regardless
of the acquirers intent to do so.
Intangible asset disclosures are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004 | |
|
December 31, 2003 | |
|
|
| |
|
| |
|
|
Gross Carrying | |
|
Accumulated | |
|
Gross Carrying | |
|
Accumulated | |
|
|
Amount | |
|
Amortization | |
|
Amount | |
|
Amortization | |
|
|
| |
|
| |
|
| |
|
| |
Amortized intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core deposit and other intangibles
|
|
$ |
3,130 |
|
|
$ |
(913 |
) |
|
$ |
3,341 |
|
|
$ |
(551 |
) |
Estimated intangible amortization expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ending December 31, 2005
|
|
|
429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ending December 31, 2006
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ending December 31, 2007
|
|
|
354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ending December 31, 2008
|
|
|
354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ending December 31, 2009
|
|
|
420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
F-20
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following tables present the changes in the carrying amount
of goodwill and other intangibles during the years ended
December 31, 2004 and December 31, 2003 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004 | |
|
|
| |
|
|
|
|
Core Deposit | |
|
|
|
|
and Other | |
|
|
Goodwill | |
|
Intangibles | |
|
|
| |
|
| |
Balance at beginning of period
|
|
$ |
4,360 |
|
|
$ |
2,790 |
|
Amortization expense
|
|
|
|
|
|
|
(362 |
) |
Goodwill and intangibles acquired
|
|
|
|
|
|
|
(211 |
) |
|
|
|
|
|
|
|
Balance at end of period
|
|
$ |
4,360 |
|
|
$ |
2,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2003 | |
|
|
| |
|
|
|
|
Core Deposit | |
|
|
|
|
and Other | |
|
|
Goodwill | |
|
Intangibles | |
|
|
| |
|
| |
Balance at beginning of year
|
|
$ |
4,360 |
|
|
$ |
244 |
|
Amortization expense
|
|
|
|
|
|
|
(495 |
) |
Goodwill and intangibles acquired
|
|
|
|
|
|
|
3,041 |
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$ |
4,360 |
|
|
$ |
2,790 |
|
|
|
|
|
|
|
|
The provision for income taxes consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Current
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$ |
2,991 |
|
|
$ |
8,095 |
|
|
$ |
7,761 |
|
|
State
|
|
|
(638 |
) |
|
|
110 |
|
|
|
987 |
|
Deferred
|
|
|
(6,528 |
) |
|
|
682 |
|
|
|
(4,087 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total provision for income taxes
|
|
$ |
(4,175 |
) |
|
$ |
8,887 |
|
|
$ |
4,661 |
|
|
|
|
|
|
|
|
|
|
|
F-21
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The difference between the provision for income taxes in the
financial statements and amounts computed by applying the
current federal income tax rate of 35% to income before income
taxes is reconciled as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Income taxes computed at the statutory rate
|
|
$ |
(630 |
) |
|
$ |
11,084 |
|
|
$ |
7,339 |
|
Decrease in state income taxes due to Illinois audit settlement
|
|
|
|
|
|
|
|
|
|
|
(821 |
) |
Tax-exempt interest income on securities and loans
|
|
|
(517 |
) |
|
|
(1,184 |
) |
|
|
(1,021 |
) |
General business credits
|
|
|
(120 |
) |
|
|
|
|
|
|
|
|
State income taxes, net of federal tax benefit
|
|
|
(1,315 |
) |
|
|
506 |
|
|
|
378 |
|
Cash surrender value increase, net of premiums
|
|
|
(553 |
) |
|
|
(336 |
) |
|
|
(376 |
) |
Dividends received deduction
|
|
|
(1,212 |
) |
|
|
(1,091 |
) |
|
|
(818 |
) |
Other
|
|
|
172 |
|
|
|
(92 |
) |
|
|
(20 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total provision for income taxes
|
|
$ |
(4,175 |
) |
|
$ |
8,887 |
|
|
$ |
4,661 |
|
|
|
|
|
|
|
|
|
|
|
The net deferred tax asset, included in other assets in the
accompanying balance sheets, consisted of the following
components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
(In thousands) | |
Gross deferred tax assets
|
|
|
|
|
|
|
|
|
|
Unrealized loss on securities available-for-sale
|
|
$ |
10,960 |
|
|
$ |
10,608 |
|
|
Allowance for loan losses
|
|
|
7,125 |
|
|
|
6,234 |
|
|
Amortizable assets
|
|
|
|
|
|
|
117 |
|
|
Deferred compensation
|
|
|
1,124 |
|
|
|
463 |
|
|
Net operating loss carryforward
|
|
|
667 |
|
|
|
1,675 |
|
|
Income from partnerships
|
|
|
117 |
|
|
|
261 |
|
|
Deferred tax credits
|
|
|
430 |
|
|
|
|
|
|
Impairment loss on equity securities
|
|
|
4,006 |
|
|
|
|
|
|
Hedge ineffectiveness
|
|
|
2,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross deferred tax assets
|
|
|
27,068 |
|
|
|
19,358 |
|
|
|
|
|
|
|
|
Gross deferred tax liabilities
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
(1,773 |
) |
|
|
(2,151 |
) |
|
FHLB stock dividends
|
|
|
(2,121 |
) |
|
|
(1,719 |
) |
|
Amortizable liabilities
|
|
|
(726 |
) |
|
|
|
|
|
Other
|
|
|
(82 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
Total gross deferred tax liabilities
|
|
|
(4,702 |
) |
|
|
(3,872 |
) |
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset
|
|
$ |
22,366 |
|
|
$ |
15,486 |
|
|
|
|
|
|
|
|
As a result of the acquisition of Big Foot Financial Corp.
(BFFC) deferred tax assets at December 31, 2003
were increased by approximately $442,000 which is related to the
historical deferred taxes of BFFC and purchase accounting
adjustments.
F-22
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In March 2003, the Bank received proceeds in connection with the
sale of certain loans. See Note 28. As a result the Bank
recognized a $4.0 million after-tax capital contribution.
The deferred tax asset decreased by approximately
$2.7 million as a result of this transaction.
|
|
Note 11 |
Securities Sold Under Agreements to Repurchase |
The Company has retail repurchase agreements with customers
within its local market areas. These borrowings are
collateralized with securities owned by the Company and held in
safekeeping at independent correspondent banks. In addition, the
Company has repurchase agreements with brokerage firms, which
are in possession of the underlying securities. The same
securities are returned to the Company at the maturity of the
agreements. At December 31, 2004, repurchase agreements
with brokerage firms approximated $184.7 million. The
following summarizes certain information relative to these
borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Outstanding at end of year
|
|
$ |
198,401 |
|
|
$ |
202,699 |
|
|
$ |
185,057 |
|
Weighted average interest at year end
|
|
|
2.59 |
% |
|
|
2.89 |
% |
|
|
2.95 |
% |
Maximum amount outstanding as of any month end
|
|
$ |
335,764 |
|
|
$ |
243,909 |
|
|
$ |
204,830 |
|
Average amount outstanding
|
|
|
212,644 |
|
|
|
211,825 |
|
|
|
155,635 |
|
Approximate weighted average rate during the year
|
|
|
2.59 |
% |
|
|
2.81 |
% |
|
|
2.70 |
% |
At December 31, 2004, securities sold under agreements to
repurchase are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateral Mortgage- | |
|
|
|
|
|
|
Backed and Equity | |
|
|
|
|
|
|
Securities | |
|
|
|
|
|
|
| |
|
|
Repurchase | |
|
Weighted Average | |
|
Amortized | |
|
|
Original Term |
|
Liability | |
|
Interest Rate | |
|
Cost | |
|
Fair Value | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Up to 30 days
|
|
$ |
9,208 |
|
|
|
2.21 |
% |
|
$ |
14,970 |
|
|
$ |
11,906 |
|
30 to 90 days
|
|
|
893 |
|
|
|
2.10 |
|
|
|
1,124 |
|
|
|
1,127 |
|
180 days to 1 year
|
|
|
2,509 |
|
|
|
2.47 |
|
|
|
2,927 |
|
|
|
2,877 |
|
2 to 3 years
|
|
|
19,500 |
|
|
|
2.16 |
|
|
|
28,713 |
|
|
|
26,421 |
|
Over 3 years
|
|
|
166,291 |
|
|
|
2.67 |
|
|
|
188,091 |
|
|
|
177,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
198,401 |
|
|
|
2.59 |
% |
|
$ |
235,825 |
|
|
$ |
219,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-23
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
Note 12 |
Advances from the FHLB |
Advances from the FHLB are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
Weighted Average | |
|
|
|
Weighted Average | |
|
|
|
|
Rate | |
|
Amount | |
|
Rate | |
|
Amount | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Advances from the Federal Home Loan Bank due
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004
|
|
|
|
% |
|
$ |
|
|
|
|
5.63 |
% |
|
$ |
4,500 |
|
|
2005
|
|
|
|
|
|
|
|
|
|
|
6.20 |
|
|
|
41,010 |
|
|
2006
|
|
|
|
|
|
|
|
|
|
|
1.21 |
|
|
|
2,000 |
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
5.09 |
|
|
|
69,338 |
|
|
2010
|
|
|
4.55 |
|
|
|
133,628 |
|
|
|
3.28 |
|
|
|
135,613 |
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
4.08 |
|
|
|
1,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
4.55 |
% |
|
$ |
133,628 |
|
|
|
4.26 |
% |
|
$ |
253,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2004, the FHLB advances have various call
provisions. The Company maintains a collateral pledge agreement
covering secured advances whereby the Company has specifically
pledged $6.1 million and $21.5 million of mortgages on
agricultural property, free of all other pledges, liens, and
encumbrances (not more than 90 days delinquent) at
December 31, 2004 and 2003, respectively. Various
securities are also pledged as collateral as discussed in
Note 3. In addition the Company also has collateralized the
advances by a blanket lien arrangement at December 31, 2004
and 2003. The weighted average rate includes the impact of the
interest rate swaps.
Notes payable consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 |
|
2003 | |
|
|
|
|
| |
|
|
(In thousands) | |
Revolving line of credit ($25,000,000) maturing on April 7,
2005, interest payments due quarterly at 90-day LIBOR plus
150 basis points or prime rate; secured by all common stock
of the subsidiary banks
|
|
$ |
|
|
|
$ |
|
|
Revolving line of credit ($10,000,000) maturing on May 1,
2004, interest payments due quarterly at the 30-, 60-, 90-, or
180-day LIBOR plus 120 basis points or prime rate less
25 basis points (weighted average rate of 2.11% at
December 31, 2003); secured by all common stock of the
subsidiary banks
|
|
$ |
|
|
|
$ |
2,000 |
|
The revolving line of credit includes the following covenants at
December 31, 2004: (1) the banks must not have
nonperforming assets in excess of 25% of Tier 1 capital
plus the loan loss allowance and (2) the Company and each
subsidiary bank must be considered well capitalized. The Company
has complied with both of these debt covenants at
December 31, 2004.
|
|
Note 14 |
Junior Subordinated Debt Owed to Unconsolidated Trusts |
In May 2000, the Company formed the MBHI Capital Trust I
(Trust). The Trust is a statutory business trust
formed under the laws of the State of Delaware and is wholly
owned by the Company. In June 2000, the Trust issued 10.0%
Company obligated mandatory redeemable trust preferred
securities with an
F-24
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
aggregate liquidation amount of $20,000,000 ($25 per
preferred security) to third-party investors in an underwritten
public offering. The Company issued 10.0% junior subordinated
debentures aggregating $20,000,000 to the Trust. The junior
subordinated debentures are the sole assets of the Trust. The
Company obligated mandatory redeemable trust preferred
securities and the junior subordinated debentures pay
distributions and dividends, respectively, on a quarterly basis,
which are included in interest expense. The Company obligated
mandatory redeemable trust preferred securities will mature on
June 7, 2030, at which time the preferred securities must
be redeemed. The Company obligated mandatory redeemable trust
preferred securities and junior subordinated debentures can be
redeemed contemporaneously, in whole or in part, beginning
June 7, 2005 at a redemption price of $25 per
preferred security. The Company has provided a full,
irrevocable, and unconditional guarantee on a subordinated basis
of the obligations of the Trust under the preferred securities
in the event of the occurrence of an event of default, as
defined in such guarantee. Debt issuance costs totaling $270,000
and underwriting fees of $700,000 were capitalized related to
the offering and are being amortized over the estimated life of
the Company obligated mandatory redeemable trust preferred
securities. The Company has given notice to the trustee that
these securities will be redeemed on June 7, 2005.
The Company has formed three statutory trusts between October
2002 and December 2003 to issue $34,000,000 million in
floating rate trust preferred securities. The three floating
rate offerings were pooled private placements exempt from
registration under the Securities Act pursuant to
Section 4(2) thereunder. The Company has provided a full,
irrevocable, and unconditional subordinated guarantee of the
obligations of these trusts under the preferred securities. The
Company is obligated to fund dividends on these securities
before it can pay dividends on its shares of common stock.
These three trusts are detailed below as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mandatory | |
|
Optional | |
Issuer |
|
Issue Date | |
|
Amount | |
|
Rate | |
|
Redemption Date | |
|
Redemption Date | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
MBHI Capital Trust II
|
|
|
October 29, 2002 |
|
|
$ |
15,000,000 |
|
|
|
LIBOR+3.45 |
% |
|
|
November 7, 2032 |
|
|
|
November 7, 2007 |
|
MBHI Capital Trust III
|
|
|
December 19, 2003 |
|
|
$ |
9,000,000 |
|
|
|
LIBOR+3.00 |
% |
|
|
December 30, 2033 |
|
|
|
December 30, 2008 |
|
MBHI Capital Trust IV
|
|
|
December 19, 2003 |
|
|
$ |
10,000,000 |
|
|
|
LIBOR+2.85 |
% |
|
|
January 23, 2034 |
|
|
|
January 23, 2008 |
|
The trust preferred securities issued by MBHI Capital
Trust I, II, III and IV are currently included in
the Tier 1 capital of the Company for regulatory capital
purposes. The Federal Reserve may in the future disallow
inclusion of the trust preferred securities in Tier 1
capital for regulatory capital purposes. In July 2003, the
Federal Reserve issued a supervisory letter instructing bank
holding companies to continue to include the trust preferred
securities in their Tier 1 capital for regulatory capital
purposes until notice is given to the contrary. The Federal
Reserve intends to review the regulatory implications of the
change in accounting treatment of subsidiary trusts that issue
trust preferred securities and, if necessary or warranted,
provide further appropriate guidance. There can be no assurance
that the Federal Reserve will continue to permit institutions to
include trust preferred securities in Tier I capital for
regulatory capital purposes.
As of December 31, 2004, assuming the Company was not
permitted to include the $54 million in trust preferred
securities issued by MBHI Capital Trust I, II, III and
IV in its Tier 1 capital, the Company would still exceed
the regulatory required minimums for capital adequacy purposes.
If the trust preferred securities were no longer permitted to be
included in Tier 1 capital, the Company would also be
permitted to redeem the capital securities without penalty.
|
|
Note 15 |
Employee Benefit Plans |
The Company maintains a 401(k) salary reduction plan covering
substantially all employees. Eligible employees may elect to
make tax deferred contributions within a specified range of
their compensation as defined in the plan. The Company
contributes 1% more than the employees contribution up to
a maximum
F-25
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
5% employer contribution. Contributions to the plan are expensed
currently and were $660,000, $618,000, and $519,000 for the
years ended December 31, 2004, 2003, and 2002.
The Company and various members of senior management have
entered into a Supplemental Executive Retirement Plan
(SERP). The SERP provides for guaranteed payments,
based on a percentage of the individuals final salary, for
15 years after age 65. The benefit amount is reduced
if the individual retires prior to age 65. The liability is
being accrued over the vesting period. Expense of
$1.5 million, $464,000, and $297,000 was recorded for the
years ended December 31, 2004, 2003, and 2002 and has been
included in compensation and benefits. Included in the
$1.5 million for the year ended December 31, 2004 was
$967,000 in severance expense for the former president and chief
executive officer and $86,000 in accelerated benefit expense.
Also included in the retirement benefit obligation for the
former president and chief executive officer was severance and
welfare benefits of $519,000 which is to be paid over 12 to
18 months commencing October 2004. These expenses were
recognized in the year ended December 31, 2004.
The Company has purchased life insurance policies on various
members of executive and senior management. The Company is the
beneficiary of these life insurance policies, which have an
aggregate death benefit of approximately $133.6 million at
December 31, 2004. In addition, the policies had aggregate
cash surrender values of approximately $49.5 million at
December 31, 2004 and $24.9 million at
December 31, 2003. In July 2004, the Company invested an
additional $23.0 million in life insurance policies. These
insurance policies are the funding vehicle for the SERP plan and
other employee benefit plans.
Interest-bearing deposits in denominations of $100,000 and over
were $206,132,000 as of December 31, 2004 and $216,338,000
as of December 31, 2003. Interest expense related to
deposits in denominations of $100,000 and over was $2,489,000
for 2004, $3,939,000 for 2003, and $6,432,000 for 2002.
Certificates of deposit have scheduled maturities for the years
2005 through 2009 and thereafter as follows:
|
|
|
|
|
|
|
(In thousands) | |
2005
|
|
$ |
650,723 |
|
2006
|
|
|
185,877 |
|
2007
|
|
|
42,710 |
|
2008
|
|
|
3,313 |
|
2009
|
|
|
2,478 |
|
Thereafter
|
|
|
|
|
|
|
|
|
|
|
$ |
885,101 |
|
|
|
|
|
|
|
Note 17 |
Related Party Transactions |
Certain executive officers, directors, and their related
interests are loan customers of the Companys subsidiary
banks. A summary of loans made by the subsidiary banks to or for
the benefit of directors and executive officers is as follows:
|
|
|
|
|
|
|
|
(In thousands) | |
Balance at December 31, 2003
|
|
$ |
26,728 |
|
New loans
|
|
|
13,109 |
|
Repayments
|
|
|
(10,441 |
) |
|
|
|
|
|
Balance at December 31, 2004
|
|
$ |
29,396 |
|
|
|
|
|
F-26
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
Note 18 |
Capital Requirements |
The Company and its subsidiary banks are subject to regulatory
capital requirements administered by the federal banking
agencies. Under capital adequacy guidelines and the regulatory
framework for prompt corrective action, banks must meet specific
capital guidelines that involve quantitative measures of assets,
liabilities, and certain off-balance-sheet items as calculated
under regulatory accounting practices. Prompt corrective action
provisions are not applicable to bank holding companies.
Quantitative measures established by regulation to ensure
capital adequacy require banks and bank holding companies to
maintain minimum amounts and ratios of total and Tier 1
capital to risk-weighted assets and Tier 1 capital to
average assets. If banks do not meet these minimum capital
requirements, as defined, bank regulators can initiate certain
actions that could have a direct material effect on a
banks financial statements. Management believes that, as
of December 31, 2004 and 2003, the Company and its
subsidiary banks met all capital adequacy requirements to which
they were subject.
As of December 31, 2004, the most recent Federal Deposit
Insurance Corporation notification categorized the subsidiary
banks as well capitalized under the regulatory framework for
prompt corrective action. There are no conditions or events
since that notification that management believes have changed
the institutions categories. To be categorized as well
capitalized, banks must maintain minimum total risk-based,
Tier 1 risk-based, and Tier 1 leverage ratios. The
actual capital amounts and ratios for the Company and subsidiary
banks are presented in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Required | |
|
|
|
|
|
|
| |
|
|
|
|
For Capital | |
|
To Be Well | |
|
|
Actual | |
|
Adequacy Purposes | |
|
Capitalized | |
|
|
| |
|
| |
|
| |
|
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
(In thousands) | |
|
|
|
|
As of December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
$ |
219,343 |
|
|
|
14.7 |
% |
|
$ |
119,758 |
|
|
|
8.0 |
% |
|
|
n/a |
|
|
|
n/a |
|
|
MBTC
|
|
|
189,276 |
|
|
|
14.3 |
|
|
|
105,724 |
|
|
|
8.0 |
|
|
|
132,155 |
|
|
|
10.0 |
|
|
MBWI
|
|
|
23,685 |
|
|
|
13.7 |
|
|
|
13,822 |
|
|
|
8.0 |
|
|
|
17,278 |
|
|
|
10.0 |
|
Tier 1 Capital (to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
198,597 |
|
|
|
13.3 |
|
|
|
59,879 |
|
|
|
4.0 |
|
|
|
n/a |
|
|
|
n/a |
|
|
MBTC
|
|
|
172,985 |
|
|
|
13.1 |
|
|
|
52,862 |
|
|
|
4.0 |
|
|
|
79,293 |
|
|
|
6.0 |
|
|
MBWI
|
|
|
21,936 |
|
|
|
12.7 |
|
|
|
6,911 |
|
|
|
4.0 |
|
|
|
10,367 |
|
|
|
6.0 |
|
Tier 1 Capital (to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
198,597 |
|
|
|
8.5 |
|
|
|
93,225 |
|
|
|
4.0 |
|
|
|
n/a |
|
|
|
n/a |
|
|
MBTC
|
|
|
172,985 |
|
|
|
8.5 |
|
|
|
80,991 |
|
|
|
4.0 |
|
|
|
101,239 |
|
|
|
5.0 |
|
|
MBWI
|
|
|
21,936 |
|
|
|
7.4 |
|
|
|
11,816 |
|
|
|
4.0 |
|
|
|
14,770 |
|
|
|
5.0 |
|
F-27
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Required | |
|
|
|
|
|
|
| |
|
|
|
|
For Capital | |
|
To Be Well | |
|
|
Actual | |
|
Adequacy Purposes | |
|
Capitalized | |
|
|
| |
|
| |
|
| |
|
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
(In thousands) | |
|
|
|
|
As of December 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
$ |
216,819 |
|
|
|
14.7 |
% |
|
$ |
117,647 |
|
|
|
8.0 |
% |
|
|
n/a |
|
|
|
n/a |
|
|
MBTC
|
|
|
180,973 |
|
|
|
14.0 |
|
|
|
103,635 |
|
|
|
8.0 |
|
|
|
129,544 |
|
|
|
10.0 |
|
|
MBWI
|
|
|
23,129 |
|
|
|
13.2 |
|
|
|
14,065 |
|
|
|
8.0 |
|
|
|
17,581 |
|
|
|
10.0 |
|
Tier 1 Capital (to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
201,105 |
|
|
|
13.7 |
|
|
|
58,823 |
|
|
|
4.0 |
|
|
|
n/a |
|
|
|
n/a |
|
|
MBTC
|
|
|
166,514 |
|
|
|
12.9 |
|
|
|
51,818 |
|
|
|
4.0 |
|
|
|
77,726 |
|
|
|
6.0 |
|
|
MBWI
|
|
|
21,874 |
|
|
|
12.4 |
|
|
|
7,033 |
|
|
|
4.0 |
|
|
|
10,549 |
|
|
|
6.0 |
|
Tier 1 Capital (to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
201,105 |
|
|
|
8.9 |
|
|
|
89,967 |
|
|
|
4.0 |
|
|
|
n/a |
|
|
|
n/a |
|
|
MBTC
|
|
|
166,514 |
|
|
|
8.5 |
|
|
|
78,071 |
|
|
|
4.0 |
|
|
|
97,589 |
|
|
|
5.0 |
|
|
MBWI
|
|
|
21,874 |
|
|
|
7.7 |
|
|
|
11,391 |
|
|
|
4.0 |
|
|
|
14,239 |
|
|
|
5.0 |
|
Note 19 Off-Balance-Sheet Risk and
Concentrations of Credit Risk
The Company is a party to financial instruments with
off-balance-sheet risk in the normal course of business to meet
financing needs of customers. Since many commitments to extend
credit expire without being used, the amounts below do not
necessarily represent future cash commitments. These financial
instruments include lines of credit, letters of credit, and
commitments to extend credit. These are summarized as of
December 31, 2004 as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Commitment Expiration Per Period | |
|
|
| |
|
|
Within | |
|
|
|
After | |
|
|
|
|
1 Year | |
|
1-3 Years | |
|
4-5 Years | |
|
5 Years | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Lines of Credit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$ |
115,817 |
|
|
$ |
32,755 |
|
|
$ |
544 |
|
|
$ |
1,881 |
|
|
$ |
150,997 |
|
|
Consumer real estate
|
|
|
16,491 |
|
|
|
2,474 |
|
|
|
9,367 |
|
|
|
27,766 |
|
|
|
56,098 |
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,427 |
|
|
|
3,427 |
|
|
Commercial
|
|
|
94,540 |
|
|
|
2,639 |
|
|
|
454 |
|
|
|
1,261 |
|
|
|
98,894 |
|
Letters of credit
|
|
|
32,452 |
|
|
|
660 |
|
|
|
3,997 |
|
|
|
|
|
|
|
37,109 |
|
Commitments to extend credit
|
|
|
146,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
146,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial commitments
|
|
$ |
405,570 |
|
|
$ |
38,528 |
|
|
$ |
14,362 |
|
|
$ |
34,335 |
|
|
$ |
492,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2004 and 2003, commitments to extend credit
included $27,412,000 and $7,420,000 of fixed rate loan
commitments. These commitments are due to expire within 30 to
90 days of issuance and have rates ranging primarily from
3.25% to 6.70%. Substantially all of the unused lines of credit
are at adjustable rates of interest.
The credit risk amounts represent the maximum accounting loss
that would be recognized at the reporting date if counterparties
failed completely to perform as contracted and any collateral or
security
F-28
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
proved to be of no value. The Company has experienced little
difficulty in accessing collateral when necessary. The amounts
of credit risk shown therefore greatly exceed expected losses.
Note 20 Stock Compensation and Restricted
Stock Awards
The 1996 Stock Option Plan (the Plan) became
effective on November 19, 1996. Under the Plan, officers,
directors, and key employees may be granted incentive stock
options to purchase the Companys common stock at no less
than 100% of the market price on the date the option is granted.
Options can be granted to become exercisable immediately or
options can be granted to become exercisable in installments of
25% a year on each of the first through the fourth anniversaries
of the grant date. In all cases, the options have a maximum term
of ten years. The Plan also permits nonqualified stock options
to be issued. Currently, the Plan authorizes a total of
1,725,000 shares for issuance. There are 233,786 remaining
options grants authorized under the plan at December 31,
2004.
Information about option grants follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average | |
|
|
Number of | |
|
Exercise Price | |
|
|
Options | |
|
Per Share | |
|
|
| |
|
| |
Outstanding at January 1, 2002
|
|
|
1,013,292 |
|
|
|
9.77 |
|
Granted during 2002
|
|
|
235,500 |
|
|
|
14.90 |
|
Exercised during 2002
|
|
|
(137,717 |
) |
|
|
9.40 |
|
Forfeited during 2002
|
|
|
(11,278 |
) |
|
|
10.76 |
|
|
|
|
|
|
|
|
Outstanding at December 31, 2002
|
|
|
1,099,797 |
|
|
|
10.90 |
|
Granted during 2003
|
|
|
103,000 |
|
|
|
18.34 |
|
Exercised during 2003
|
|
|
(120,251 |
) |
|
|
10.25 |
|
Forfeited during 2003
|
|
|
(6,001 |
) |
|
|
13.42 |
|
|
|
|
|
|
|
|
Outstanding at December 31, 2003
|
|
|
1,076,545 |
|
|
|
11.67 |
|
Granted during 2004
|
|
|
117,500 |
|
|
|
22.03 |
|
Exercised during 2004
|
|
|
(70,521 |
) |
|
|
9.37 |
|
Forfeited during 2004
|
|
|
(10,938 |
) |
|
|
16.78 |
|
|
|
|
|
|
|
|
Outstanding at December 31, 2004
|
|
|
1,112,586 |
|
|
$ |
12.78 |
|
|
|
|
|
|
|
|
Options exercisable at year end are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average | |
|
|
Number of | |
|
Exercise Price | |
|
|
Options | |
|
Per Share | |
|
|
| |
|
| |
2002
|
|
|
539,981 |
|
|
$ |
9.89 |
|
2003
|
|
|
584,670 |
|
|
|
10.30 |
|
2004
|
|
|
805,836 |
|
|
|
10.96 |
|
F-29
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Options outstanding at December 31, 2004 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding | |
|
|
|
|
| |
|
Exercisable | |
|
|
|
|
Weighted Average | |
|
| |
|
|
|
|
Remaining | |
|
|
|
Weighted Average | |
Range of Exercise Price |
|
Number | |
|
Contractual Life | |
|
Number | |
|
Exercise Price | |
|
|
| |
|
| |
|
| |
|
| |
$5.42-8.50
|
|
|
50,000 |
|
|
|
2.78 |
|
|
|
50,000 |
|
|
$ |
8.01 |
|
$8.83-10.59
|
|
|
487,774 |
|
|
|
5.57 |
|
|
|
450,024 |
|
|
|
9.56 |
|
$10.75-14.90
|
|
|
362,062 |
|
|
|
10.35 |
|
|
|
282,562 |
|
|
|
13.09 |
|
$18.34-22.03
|
|
|
212,750 |
|
|
|
9.00 |
|
|
|
23,250 |
|
|
|
18.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at year end
|
|
|
1,112,586 |
|
|
|
6.18 |
|
|
|
805,836 |
|
|
$ |
10.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During 2004, the Company granted restricted shares to its Chief
Executive Officer. These restricted shares vest over a five year
period. Holders of restricted shares are entitled to receive
cash dividends paid to the Companys common stockholders
and have the right to vote the restricted shares prior to
vesting. Compensation expense for the restricted shares equals
the market price of the related stock at the date of grant and
is amortized on a straight-line basis over the vesting period.
During 2004, 150,000 restricted shares were granted, with a
grant-date per share fair value of $18.71. As of
December 31, 2004, all 150,000 restricted shares granted in
2004 were outstanding. The Company recognized $165,000 in
compensation expense related to the restricted stock grants
during 2004. No restricted shares were granted or outstanding in
2003 and 2002.
F-30
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
Note 21 |
Derivative Instruments |
The Company enters into interest rate swaps to reduce exposure
to declining interest rates. As of December 31, 2004, the
Company has various interest rate swap transactions, which
results in the Company converting $137.5 million of its
FHLB advance fixed rate debt to floating rate debt. The swap
transactions require payment of interest by the Company at the
one-month LIBOR plus a spread and, in turn, the Company receives
a fixed rate. The Company has documented these to be fair value
hedges that are carried at their estimated fair value with the
changes in fair values recorded as an other asset or other
liability as appropriate.
Summary information about interest rate swaps at year-end
follows:
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
(In thousands) | |
Notional amounts
|
|
$ |
137,500 |
|
|
$ |
137,500 |
|
Weighted average fixed rates received
|
|
|
5.46 |
% |
|
|
5.46 |
% |
Weighted average variable rates paid
|
|
|
4.45 |
% |
|
|
3.34 |
% |
Weighted average maturity
|
|
|
5.60 years |
|
|
|
6.61 years |
|
Fair value
|
|
$ |
(3,872 |
) |
|
$ |
(1,886 |
) |
The Company has also bought and sold various put and call
options with terms less than 90 days on U.S. Treasury
and government agency obligations, mortgage-backed securities
and futures contracts during 2004 and 2003. These are
stand-alone derivatives that are carried at their estimated fair
value with the corresponding gain or loss recorded in net
trading profits or losses. The Company did not have any put or
call options outstanding amounts at December 31, 2004 and
2003.
In August 2002, the Company entered into a credit derivative
transaction with a notional amount of $20 million for a
term of five years, maturing August 30, 2007. The credit
swap has a credit rating of Aa2/AA by Moodys and Standard
and Poors. In November 2002, the Company entered a credit
derivative transaction with a notional amount of
$30 million for a term of five years, maturing
November 27, 2002. The credit swap has a credit rating of
Aa1/AAA- by Moodys and Standard and Poors. Both of these
stand-alone derivative transactions were terminated in October
of 2003.
In 2004, the Company entered into 3,300 U.S. Treasury
10-year note futures contracts with a notional value of
$330.0 million and a delivery date of March 2005. The
Company had 3,000 U.S. Treasury 10-year note futures
contracts with a notional value of $300.0 million
outstanding at December 31, 2003. The Company sold these
contracts in order to hedge certain U.S. Agency notes held
in its available-for-sale portfolio. The Companys
objective was to offset changes in the fair market value of the
U.S. Agency notes with changes in the fair market value of
the futures contracts, thereby reducing interest rate risk. The
Company documented these futures contracts as fair value hedges
with the changes in market value of the futures contracts as
well as the changes in the market value of the hedged items
charged or credited to earnings on a quarterly basis in net
gains (losses) on securities transactions. The hedging
relationship is assessed to ensure that there is a high
correlation between the hedge instruments and hedged items. For
the year ending December 31, 2004, the change in the market
values resulted in a net loss of $6.1 million which was
recorded in net gains (losses) on securities transactions
compared to the $553,000 loss recorded for the
F-31
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
year ended December 31, 2003. The table below summarizes
the net gains (losses) on securities transactions for the
periods shown.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Net gains on securities transactions
|
|
$ |
1,620 |
|
|
$ |
5,893 |
|
|
$ |
1,522 |
|
Hedge ineffectiveness
|
|
|
(6,100 |
) |
|
|
(553 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) on securities transactions
|
|
$ |
(4,480 |
) |
|
$ |
5,340 |
|
|
$ |
1,522 |
|
|
|
|
|
|
|
|
|
|
|
Gains or losses for fair value hedges occur when changes in the
market value of the hedged items are not identical to changes in
the market value of hedge instruments during the reporting
period. The Company de-designated this hedge as of
December 31, 2004 and the futures contracts are stand-alone
derivatives. These futures contracts were terminated in January
2005 at a gain of $393,000.
In 2004, the Company entered into spread lock swap agreements
with a notional value of $280.0 million, determination date
of March 31, 2005, and spread lock strike of 0.41%. The
Company entered into this contract in order to minimize earnings
volatility associated with spread widening of the hedged
U.S. Agency notes through the first quarter of 2005. These
are stand-alone derivatives that are carried at their estimated
fair value with the corresponding gain or loss recorded in net
trading profits or losses. The Company has terminated these
agreements in January 2005 at a loss of $449,000.
F-32
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note 22 Parent Company Financial
Statements
The following are condensed balance sheets and statements of
income and cash flows for the Company, without subsidiaries:
CONDENSED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
(In thousands) | |
ASSETS |
Cash
|
|
$ |
2,669 |
|
|
$ |
11,716 |
|
Investment in subsidiaries
|
|
|
186,700 |
|
|
|
186,097 |
|
Other assets
|
|
|
9,023 |
|
|
|
6,351 |
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
198,392 |
|
|
$ |
204,164 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
Note payable
|
|
$ |
|
|
|
$ |
2,000 |
|
Junior subordinated debt owed to unconsolidated trusts
|
|
|
55,672 |
|
|
|
54,000 |
|
Other liabilities
|
|
|
5,297 |
|
|
|
5,083 |
|
Stockholders equity
|
|
|
137,423 |
|
|
|
143,081 |
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$ |
198,392 |
|
|
$ |
204,164 |
|
|
|
|
|
|
|
|
CONDENSED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Operating income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends from subsidiary banks
|
|
$ |
7,471 |
|
|
$ |
7,445 |
|
|
$ |
7,303 |
|
|
Fees from subsidiaries
|
|
|
1,899 |
|
|
|
1,831 |
|
|
|
1,705 |
|
|
Other income
|
|
|
37 |
|
|
|
1,104 |
|
|
|
350 |
|
|
Interest expense
|
|
|
(3,567 |
) |
|
|
(2,844 |
) |
|
|
(1,827 |
) |
|
Other expense
|
|
|
(8,633 |
) |
|
|
(5,566 |
) |
|
|
(4,862 |
) |
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes and equity in undistributed
income of subsidiaries
|
|
|
(2,793 |
) |
|
|
1,970 |
|
|
|
2,669 |
|
Income tax benefit
|
|
|
3,932 |
|
|
|
2,110 |
|
|
|
2,054 |
|
Equity in undistributed income of subsidiaries
|
|
|
1,237 |
|
|
|
18,701 |
|
|
|
11,585 |
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
2,376 |
|
|
$ |
22,781 |
|
|
$ |
16,308 |
|
|
|
|
|
|
|
|
|
|
|
F-33
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
CONDENSED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
2,376 |
|
|
$ |
22,781 |
|
|
$ |
16,308 |
|
|
Adjustments to reconcile net income to net cash provided by
operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in undistributed income of subsidiaries
|
|
|
(1,237 |
) |
|
|
(18,701 |
) |
|
|
(11,585 |
) |
|
|
Depreciation
|
|
|
73 |
|
|
|
66 |
|
|
|
71 |
|
|
|
Stock-based compensation
|
|
|
165 |
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in other assets
|
|
|
(2,175 |
) |
|
|
7,059 |
|
|
|
(4,458 |
) |
|
|
Increase (decrease) in other liabilities
|
|
|
1,881 |
|
|
|
(3,178 |
) |
|
|
341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
1,083 |
|
|
|
8,027 |
|
|
|
677 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid, net of cash and cash equivalents in acquisition and
stock issuance
|
|
|
|
|
|
|
(1,377 |
) |
|
|
|
|
|
Investment in subsidiaries
|
|
|
|
|
|
|
(10,000 |
) |
|
|
(4,700 |
) |
|
Property and equipment expenditures
|
|
|
(207 |
) |
|
|
(68 |
) |
|
|
(50 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(207 |
) |
|
|
(11,445 |
) |
|
|
(4,750 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of junior subordinated debt, net of debt issuance costs
|
|
|
|
|
|
|
18,430 |
|
|
|
14,525 |
|
|
Notes payable
|
|
|
|
|
|
|
5,500 |
|
|
|
|
|
|
Payments on notes payable
|
|
|
(2,000 |
) |
|
|
(5,500 |
) |
|
|
(4,500 |
) |
|
Dividends paid
|
|
|
(8,583 |
) |
|
|
(7,317 |
) |
|
|
(6,450 |
) |
|
Repurchase of common stock
|
|
|
|
|
|
|
|
|
|
|
(576 |
) |
|
Proceeds from exercise of stock options
|
|
|
660 |
|
|
|
1,666 |
|
|
|
(641 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(9,923 |
) |
|
|
12,779 |
|
|
|
3,640 |
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
(9,047 |
) |
|
|
9,361 |
|
|
|
(433 |
) |
Cash and cash equivalents at beginning of year
|
|
|
11,716 |
|
|
|
2,355 |
|
|
|
2,788 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
$ |
2,669 |
|
|
$ |
11,716 |
|
|
$ |
2,355 |
|
|
|
|
|
|
|
|
|
|
|
F-34
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note 23 Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands, except per share data) | |
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
2,376 |
|
|
$ |
22,781 |
|
|
$ |
16,308 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
17,888 |
|
|
|
17,798 |
|
|
|
16,122 |
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$ |
0.13 |
|
|
$ |
1.28 |
|
|
$ |
1.01 |
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
2,376 |
|
|
$ |
22,781 |
|
|
$ |
16,308 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
17,888 |
|
|
|
17,798 |
|
|
|
16,122 |
|
|
Dilutive effect of stock options
|
|
|
403 |
|
|
|
420 |
|
|
|
379 |
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive average common shares outstanding
|
|
|
18,291 |
|
|
|
18,218 |
|
|
|
16,501 |
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$ |
0.13 |
|
|
$ |
1.25 |
|
|
$ |
0.99 |
|
|
|
|
|
|
|
|
|
|
|
Note 24 Other Comprehensive Income
Changes in other comprehensive income components and related
taxes are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Unrealized holding gains (losses) on securities
available-for-sale
|
|
$ |
(15,504 |
) |
|
$ |
(32,087 |
) |
|
$ |
14,051 |
|
Reclassification adjustment for (gains) losses recognized
in income
|
|
|
14,578 |
|
|
|
(5,340 |
) |
|
|
(1,522 |
) |
Unrealized holding gains on securities transferred from
available-for-sale to held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
1,396 |
|
Accretion of unrealized gains on securities transferred from
available-for-sale to held-to-maturity
|
|
|
(123 |
) |
|
|
(595 |
) |
|
|
(331 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gains (losses)
|
|
|
(1,049 |
) |
|
|
(38,022 |
) |
|
|
13,594 |
|
Tax effect
|
|
|
416 |
|
|
|
15,053 |
|
|
|
5,392 |
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
$ |
(633 |
) |
|
$ |
(22,969 |
) |
|
$ |
8,202 |
|
|
|
|
|
|
|
|
|
|
|
F-35
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note 25 Quarterly Results of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | |
|
|
| |
2004 |
|
March 31 | |
|
June 30 | |
|
September 30 | |
|
December 31 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands, except per share data) | |
Interest income
|
|
$ |
26,093 |
|
|
$ |
25,004 |
|
|
$ |
27,077 |
|
|
$ |
27,233 |
|
Interest expense
|
|
|
11,926 |
|
|
|
11,914 |
|
|
|
12,836 |
|
|
|
11,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
14,167 |
|
|
|
13,090 |
|
|
|
14,241 |
|
|
|
16,160 |
|
Provision for loan losses
|
|
|
756 |
|
|
|
756 |
|
|
|
556 |
|
|
|
2,156 |
|
Other income
|
|
|
3,943 |
|
|
|
3,128 |
|
|
|
(1,788 |
) |
|
|
(7,783 |
) |
Other expense
|
|
|
11,041 |
|
|
|
11,435 |
|
|
|
13,436 |
|
|
|
16,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) before income taxes
|
|
|
6,313 |
|
|
|
4,027 |
|
|
|
(1,539 |
) |
|
|
(10,600 |
) |
Provision for income taxes
|
|
|
1,488 |
|
|
|
843 |
|
|
|
(1,508 |
) |
|
|
(4,998 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$ |
4,825 |
|
|
$ |
3,184 |
|
|
$ |
(31 |
) |
|
$ |
(5,602 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.27 |
|
|
$ |
0.18 |
|
|
$ |
0.00 |
|
|
$ |
(0.31 |
) |
|
Diluted
|
|
|
0.26 |
|
|
|
0.17 |
|
|
|
0.00 |
|
|
|
(0.31 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | |
|
|
| |
2003 |
|
March 31 | |
|
June 30 | |
|
September 30 | |
|
December 31 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands, except per share data) | |
Interest income
|
|
$ |
29,982 |
|
|
$ |
27,576 |
|
|
$ |
27,137 |
|
|
$ |
27,384 |
|
Interest expense
|
|
|
13,016 |
|
|
|
12,749 |
|
|
|
12,257 |
|
|
|
11,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
16,966 |
|
|
|
14,827 |
|
|
|
14,880 |
|
|
|
15,609 |
|
Provision for loan losses
|
|
|
990 |
|
|
|
755 |
|
|
|
7,743 |
|
|
|
717 |
|
Other income
|
|
|
4,062 |
|
|
|
7,939 |
|
|
|
5,790 |
|
|
|
5,295 |
|
Other expense
|
|
|
10,783 |
|
|
|
10,672 |
|
|
|
10,665 |
|
|
|
11,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income Taxes
|
|
|
9,255 |
|
|
|
11,339 |
|
|
|
2,262 |
|
|
|
8,812 |
|
Provision for income Taxes
|
|
|
2,861 |
|
|
|
3,548 |
|
|
|
(21 |
) |
|
|
2,499 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
6,394 |
|
|
$ |
7,791 |
|
|
$ |
2,283 |
|
|
$ |
6,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.36 |
|
|
$ |
0.44 |
|
|
$ |
0.13 |
|
|
$ |
0.35 |
|
|
Diluted
|
|
|
0.35 |
|
|
|
0.43 |
|
|
|
0.12 |
|
|
|
0.34 |
|
|
|
(a) |
Earnings per share for the quarters and fiscal years have been
calculated separately. Accordingly, quarterly amounts may not
add to the annual amounts because of differences in the average
common shares outstanding during each period. |
Note 26 Business Combination
On January 3, 2003, the Company acquired Big Foot Financial
Corp. (BFFC) through the issuance of approximately
1,599,088 shares of common stock at $18.81 per share
and cash paid of $1.4 million, and incurred acquisition
costs of $557,000, resulting in total consideration of
$32.0 million. This acquisition was one of the
Companys multiple growth strategies. BFFC was merged into
the Company, and its banking subsidiary was merged into and its
offices became branches of Midwest Bank and Trust Company.
At closing
F-36
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
the Company transferred $3.4 million of securities
categorized as held-to-maturity to available-for-sale under
permissible provisions of FASB Statement No. 115. During
the first quarter of 2003, the Company sold the mortgage loans
and mortgage servicing rights of $141.9 million of the
acquired loans on a non-recourse basis.
The business combination is accounted for under the purchase
method of accounting. Accordingly, the results of operations of
BFFC have been included in the Companys results of
operations since January 3, 2003, the date of acquisition.
Under this method of accounting, the purchase price is allocated
to the respective assets acquired and liabilities assumed based
on their estimated fair values. The excess of purchase price
over the net assets acquired is recorded as goodwill.
Note 27 Stock Dividend
On July 9, 2002, the Company effected a three-for-two stock
split payable in the form of a stock dividend. All references to
number of shares issued, outstanding (basic and diluted), held
in treasury, and earnings per share for all periods presented
have been restated.
Note 28 Capital Contribution and Regulatory
Matters
On March 5, 2003 one of the Companys subsidiary
banks, Midwest Bank and Trust Company received a joint
letter from the Federal Reserve Bank of Chicago (Federal
Reserve) and the Illinois Department of Financial and
Professional Regulations (IDFPR) regarding
additional provisions for loan losses that the Federal Reserve
and IDFPR determined were appropriate based on their review of a
series of loans to an individual borrower and certain Affiliated
Companies. The total relationship approximated
$19.6 million. In response to the letter, the Company
obtained an independent valuation of the primary collateral for
the largest portion of the relationship which is two companies
in bankruptcy (Affiliated Companies). As a result of
further communication with the Federal Reserve and IDFPR,
additional analysis completed by the Company, and the receipt of
a supplemental letter from the Federal Reserve and IDFPR as of
April 10, 2003, the Company determined it would provide an
additional $14.7 million to the allowance for loan losses,
charge off approximately $5.6 million in loans, and reverse
out $1 million of interest.
As previously reported by the Company, on March 26, 2003,
Midwest Bank and Trust Company (MBTC) received
proceeds from an entity indirectly owned by certain directors
and family members of directors of MBTC of approximately
$13.3 million in connection with the sale of previously
classified loans, which consisted of $12.5 million of the
loan principal balance, $750,000 for the letter of credit and
$67,000 of accrued interest and late charges. As a result, MBTC
recognized a $4.0 million after-tax capital contribution as
a result of the sale of these loans to the related parties. As
of December 31, 2002, $6.3 million of the
$12.5 million outstanding principal amount of these loans
was considered impaired.
On April 24, 2003, the Federal Reserve and the IDFPR
completed the on-site portion of their regularly scheduled
examination of the Companys banking subsidiaries. The
examination included, among other items, a review of the
Companys over-all risk management, lending and credit
review practices. The Company received the examination report
during the third quarter of 2003.
The Company and the Bank entered into a written agreement with
the Federal Reserve and IDFPR on March 11, 2004. Management
believes compliance with the written agreement is not expected
to have a material effect on the Companys financial
position or results of operations. This agreement requested the
Company and the Bank take corrective action, in the
Companys overall risk management, lending, and credit
review practices, including the engagement of third party
consultants. Management believes it is in compliance to this
agreement. See Item 1 Business Recent
Regulatory Developments for a discussion of certain
possible effects of this regulatory action.
F-37
MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On April 16, 2004, the Company was informed by a letter
from the Securities and Exchange Commission that the Commission
was conducting an inquiry in connection with the Companys
restatement of its September 30, 2002 financial statements.
The Company is cooperating fully with the Commission on this
matter.
F-38
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
ON THE FINANCIAL STATEMENTS
To the Stockholders and Board of Directors
Midwest Banc Holdings, Inc.
Melrose Park, Illinois
We have audited the accompanying consolidated balance sheets of
Midwest Banc Holdings, Inc. as of December 31, 2004 and
2003, and the related statements of income, stockholders
equity, and cash flows for the years then ended. These financial
statements are the responsibility of the Corporations
management. Our responsibility is to express an opinion on these
financial statements based on our audits.
We conducted our audits in accordance with standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of Midwest Banc Holdings, Inc. as of December 31,
2004 and 2003, and the results of its operations and its cash
flows for the years then ended in conformity with U.S. generally
accepted accounting principles.
We also have audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the
effectiveness of Midwest Banc Holdings, Inc.s internal
control over financial reporting as of December 31, 2004,
based on criteria established in Internal Control
Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO). Our report
dated February 25, 2005, expressed an unqualified opinion
on managements assessment of the effectiveness of Midwest
Banc Holdings, Inc.s internal control over financial
reporting and an adverse opinion on the effectiveness of Midwest
Banc Holding, Inc.s internal control over financial
reporting as of December 31, 2004.
Schaumburg, Illinois
February 25, 2005
F-39
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Stockholders and Board of Directors
Midwest Banc Holdings, Inc.
We have audited the accompanying consolidated statements of
income, stockholders equity, and cash flows for the year
ended December 31, 2002 of Midwest Banc Holdings, Inc.
These financial statements are the responsibility of the
Companys management. Our responsibility is to express an
opinion on these financial statements based on our audit.
We conducted our audit in accordance with standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a
reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects the results of
operations of Midwest Banc Holdings, Inc. and its cash flows for
the year ended December 31, 2002, in conformity with
U.S. generally accepted accounting principles.
As disclosed in Note 2, during 2002, the Company adopted
new accounting guidance for goodwill and intangible assets.
|
|
|
Crowe Chizek and Company
LLC
|
Oak Brook, Illinois
January 17, 2003, except for Note 28
as to which the date is April 14, 2003
F-40