Back to GetFilings.com



Table of Contents

 
 
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
(Registrant’s 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 registrant’s 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 registrant’s most recently completed second fiscal quarter, was approximately $399.1 million.
      As of March 9, 2005, the number of shares outstanding of the registrant’s common stock, par value $0.01 per share, was 18,241,151.
DOCUMENTS INCORPORATED BY REFERENCE
      Portions of the Company’s Proxy Statement for the 2005 Annual Meeting of Stockholders are incorporated by reference into Part III.
 
 


MIDWEST BANC HOLDINGS, INC.
FORM 10-K
INDEX
             
        Page
        No.
         
 PART I
   Business     1  
   Properties     19  
   Legal Proceedings     20  
   Submission of Matters to a Vote of Security Holders     20  
 PART II
   Market for the Registrant’s Common Equity and Related Stockholder Matters     20  
   Selected Consolidated Financial Data     22  
   Management’s Discussion and Analysis of Financial Condition and Results of Operations     24  
   Quantitative and Qualitative Disclosures about Market Risk     52  
   Consolidated Financial Statements and Supplementary Data     54  
   Changes in and Disagreements with Accountants on Accounting and Financial Disclosure     54  
   Controls and Procedures     55  
 PART III
   Directors and Executive Officers of the Registrant     55  
   Executive Compensation     55  
   Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters     56  
   Certain Relationships and Related Transactions     56  
   Principal Accounting Fees and Services     56  
 PART IV
   Exhibits and Financial Statement Schedules     57  
 Signature(s) Page     59  
 Contents of Consolidated Financial Statements     F-1  
 Officer Compensation
 Director Compensation
 Subsidiaries
 Consent of Crowe Chizek and Company LLC
 Consent of McGladrey & Pullen, LLP
 Certification of Principal Executive Officer
 Certification of Principal Financial Officer
 Section 906 Certifications


Table of Contents

PART I
Item 1. Business
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 Company’s 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 Company’s 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


Table of Contents

                     
            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
The Banks
      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 Company’s 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 Company’s 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


Table of Contents

      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 Company’s 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 Company’s 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.
Nonbank Subsidiaries
      The Company’s 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 Company’s investment portfolio.

3


Table of Contents

      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 Company’s 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 Company’s 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


Table of Contents

  •  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 Company’s 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 Company’s 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
Deposit Products
      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 customer’s interest earnings in changing interest rate environments.
Lending Services
      The Company’s 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


Table of Contents

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 Company’s consumer real estate loan portfolio, are secured by the borrower’s 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 Company’s formal loan policy, as established by each Bank’s Board of Directors. The Bank’s 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.
ATMs
      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.
Trust Activities
      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.
Insurance Services
      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


Table of Contents

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.
Securities Brokerage
      In March 2002, the Company’s 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 Company’s strategic goals of increasing revenues from nontraditional sources and to enhance the Company’s 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 Company’s 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 Company’s 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 Company’s risk management practices. These steps include third-party reviews and the submission of written plans in a number of areas. These areas include: the Company’s and Midwest Bank and Trust Company’s board of directors and management; corporate governance; internal controls; risk manage-

7


Table of Contents

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 Company’s 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 Company’s restatement of its September 30, 2002 financial statements. The Company is cooperating fully with the Commission on this matter.
Available Information
      The Company’s 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 Company’s 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 SEC’s 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 SEC’s 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


Table of Contents

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 customer’s 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 Company’s 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 Reserve’s 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 Reserve’s 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 Reserve’s 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


Table of Contents

assets of 3% for strong bank holding companies (those rated a composite “1” under the Federal Reserve’s 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 Reserve’s 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 company’s 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 Company’s revenues is dividends the Company receives and expects to receive from the Banks, the Company’s 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


Table of Contents

      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 Reserve’s 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 Reserve’s 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


Table of Contents

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 bank’s exposure to declines in the economic value of its capital due to changes in interest rates as a factor in evaluating a bank’s 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


Table of Contents

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 institution’s 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 institution’s 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 institution’s record of making loans in its assessment areas; (b) an investment test, to evaluate the institution’s 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 institution’s 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 institution’s 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


Table of Contents

      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 producer’s 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


Table of Contents

Form 10-K, the Company’s 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 management’s 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 Company’s financial performance and could cause the Company’s 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 Company’s ability to achieve operating results, growth plan goals, and the beliefs expressed or implied in forward-looking statements are:
  •  Management’s ability to reduce and effectively manage interest rate risk and the impact of interest rates in general on the volatility of the Company’s net interest income;
 
  •  Fluctuations in the value of the Company’s 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 Company’s 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 Company’s 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 Company’s ability to successfully pursue acquisition and expansion strategies and integrate any acquired companies;

15


Table of Contents

  •  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 Company’s 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 Company’s 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


Table of Contents

      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


Table of Contents

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


Table of Contents

Item 2. Properties
      The following table sets forth certain information regarding the Company’s 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


Table of Contents

                         
    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 Registrant’s Common Equity and Related Stockholder Matters
      The Company’s 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


Table of Contents

      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 Company’s consolidated net income consists largely of net income of the Banks, the Company’s 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 Company’s earnings and financial condition, regulatory limitations, tax considerations and other factors including limitations imposed by the terms of the Company’s revolving lines of credit and limitations imposed by the terms of the Company’s outstanding Company’s obligated mandatory redeemable trust preferred securities. See “Management’s 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


Table of Contents

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 Company’s 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


Table of Contents

                                           
    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


Table of Contents

(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. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
      The Company’s 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 Company’s 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 Company’s 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 Company’s asset/liability management procedures to cope with such changes. The provision for loan losses is based upon management’s 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 Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. The Company’s 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 Company’s 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 management’s 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


Table of Contents

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 management’s periodic evaluation of the factors previously mentioned, as well as other pertinent factors.
      The Company’s 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 Company’s 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 loan’s 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


Table of Contents

a significant portion of the Company’s 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
2004 Compared to 2003
      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


Table of Contents

  •  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 Company’s 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 Company’s 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 Company’s 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


Table of Contents

  •  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 Company’s 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.
2003 Compared to 2002
      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


Table of Contents

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 Company’s 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 Company’s 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 Company’s 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


Table of Contents

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 Company’s 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


Table of Contents

 
(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 Company’s 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


Table of Contents

                                                   
    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


Table of Contents

Financial Condition
Loans
      The following table sets forth the composition of the Company’s 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 borrower’s 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


Table of Contents

  •  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.
Loan Maturities
      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  
                                     
Nonperforming Loans
      The Company’s 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


Table of Contents

      The following table sets forth information on the Company’s 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 Company’s 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 Company’s 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 management’s 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


Table of Contents

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 management’s periodic evaluation of the factors previously mentioned, as well as other pertinent factors.
      The Company’s 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 Company’s 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


Table of Contents

                                             
    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 Company’s 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


Table of Contents

     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 management’s 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 institution’s 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 management’s 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 management’s 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 obligor’s 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


Table of Contents

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 Company’s 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 Company’s 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 Company’s allowance for loan losses at December 31, 2004 is considered by management to be adequate.
Securities
      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 Bank’s 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 Bank’s 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


Table of Contents

      The following tables set forth the composition of the Company’s 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 Company’s 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


Table of Contents

  •  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 Company’s 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


Table of Contents

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 Company’s 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 Company’s 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 Moody’s 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 Moody’s 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 Company’s securities portfolio as of December 31, 2004 and the weighted average yields on a non-tax-

42


Table of Contents

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.
Deposits
      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


Table of Contents

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 Company’s 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


Table of Contents

Borrowings
      The following table summarizes the Company’s 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 Company’s 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 Company’s 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


Table of Contents

      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 Company’s of FHLB advances of the Company as of the indicated dates or for the indicated periods. The Banks are currently in compliance with the FHLB’s 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 Company’s 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 Company’s 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


Table of Contents

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 VIE’s expected losses, receives a majority of the VIE’s 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, VIE’s 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 Company’s financial statements.

47


Table of Contents

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 Company’s 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


Table of Contents

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 Company’s 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 Company’s loan portfolio.
      The Company’s 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


Table of Contents

      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 Company’s 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 Company’s 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 Company’s 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


Table of Contents

Company sold these contracts in order to hedge certain U.S. Agency notes held in its available-for-sale portfolio. The Company’s 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 Company’s interest-earning assets, interest-bearing liabilities, and off-balance-sheet financial instruments. The Company’s exposure to interest rate risk is managed primarily through the Company’s 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 Company’s primary source of interest-bearing liabilities is customer deposits, the Company’s 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 management’s judgment, when aggregated with the terms for outstanding deposits and matched with interest-earning assets, reduce the Company’s exposure to interest rate risk. The rates, terms, and interest rate indices of the Company’s interest-earning assets result primarily from the Company’s 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 Company’s model. The model also projects the effect on the Company’s 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 Company’s 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


Table of Contents

however, have some impact on the Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s assets and liabilities. The following table sets forth the interest rate sensitivity of the Company’s assets and liabilities as of December 31, 2004, and provides the repricing dates of the Company’s interest-earning assets and interest-

52


Table of Contents

bearing liabilities as of that date, as well as the Company’s 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


Table of Contents

general interest rate movements on the Company’s net interest income. See “Management’s 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 Company’s external auditor, effective upon the Company’s 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 Company’s external auditor effective upon the Company’s 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 Company’s 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 Company’s consolidated financial statements for the year ended December 31, 2002.
      Crowe Chizek’s reports on the Company’s 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 Company’s 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 Chizek’s letter, dated January 7, 2003, stating its agreement with such statements was filed with the SEC as an exhibit to the Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s consolidated financial statements, or regarding any other matters or reportable events described under Item 304(a)(2) of Regulation S-K.

54


Table of Contents

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 Company’s Chief Executive Officer and Chief Financial Officer of the effectiveness of the Company’s 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 Company’s 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 Commission’s 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.
Management’s 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 Company’s 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 Company’s 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 Company’s internal control over financial reporting is not effective based on those criteria.
      Management’s 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 Company’s consolidated financial statements. McGladrey & Pullen, LLP’s attestation report on management’s assessment of the Company’s 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 Company’s 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


Table of Contents

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 management’s assessment, included in the accompanying Management’s 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 management’s assessment and an opinion on the effectiveness of the company’s 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 management’s 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 company’s 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 company’s 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 company’s 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 management’s 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


Table of Contents

In our opinion, management’s 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


Table of Contents

          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 Company’s 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 Company’s 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 Company’s independent accounting firm.

58


Table of Contents

  •  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


Table of Contents

PART III
Item 10. Directors and Executive Officers of the Registrant
      Information regarding directors of the Company is included in the Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s Proxy Statement under the heading “Independent Public Accountants,” and the information included therein is incorporated herein by reference.

60


Table of Contents

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 Registrant’s 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 Registrant’s 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 Registrant’s Form 10-Q for quarter ended June 30, 2002, File No. 001-13735)
  4 .1   Specimen Common Stock Certificate (incorporated by reference to Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s Registration Statement on Form S-1, Registration No. 333-42827)
  *10 .15   Form of Supplemental Executive Retirement Agreement (incorporated by reference to Registrant’s Form 10-Q for the quarter ended September 30, 2001, File No. 001-13735)

61


Table of Contents

         
  *10 .16   Form of Transitional Employment Agreement (Executive Officer Group) (incorporated by reference to Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Company’s Chief Executive Officer and Chief Financial Officer
 
Indicates management contracts or compensatory plans or arrangements required to be filed as an exhibit.

62


Table of Contents

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


Table of Contents

             
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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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 Company’s 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


Table of Contents

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 Company’s 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 management’s 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 management’s periodic evaluation of the factors previously mentioned, as well as other pertinent factors.
      The Company’s 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


Table of Contents

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 Company’s 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 loan’s 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 Company’s 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 Company’s 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


Table of Contents

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


Table of Contents

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), Guarantor’s 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 guarantor’s 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 VIE’s expected losses, receives a majority of the VIE’s 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


Table of Contents

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 Company’s 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 Company’s 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 Company’s 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 Company’s consolidated financial statements.

F-12


Table of Contents

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 Company’s 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 Company’s consolidated financial statements.

F-13


Table of Contents

MIDWEST BANC HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Note 3 — Securities
      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


Table of Contents

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


Table of Contents

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


Table of Contents

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 Company’s 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 Company’s 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 Company’s 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


Table of Contents

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.
Note 5 — Loans
      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


Table of Contents

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


Table of Contents

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 acquirer’s 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


Table of Contents

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  
             
Note 10 — Income Taxes
      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


Table of Contents

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


Table of Contents

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


Table of Contents

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.
Note 13 — Notes Payable
      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


Table of Contents

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 employee’s contribution up to a maximum

F-25


Table of Contents

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 individual’s 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.
Note 16 — Time Deposits
      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 Company’s 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


Table of Contents

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 bank’s 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


Table of Contents

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


Table of Contents

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 Company’s 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


Table of Contents

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 Company’s 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


Table of Contents

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 Moody’s 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 Moody’s 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 Company’s 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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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 Company’s 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


Table of Contents

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 Company’s 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 Company’s 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 Company’s banking subsidiaries. The examination included, among other items, a review of the Company’s 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 Company’s financial position or results of operations. This agreement requested the Company and the Bank take corrective action, in the Company’s 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


Table of Contents

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 Company’s restatement of its September 30, 2002 financial statements. The Company is cooperating fully with the Commission on this matter.

F-38


Table of Contents

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 Corporation’s 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 management’s 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.
  McGladrey & Pullen, LLP
Schaumburg, Illinois
February 25, 2005

F-39


Table of Contents

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 Company’s 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