Attached files

file filename
8-K - FORM 8-K - MIDDLEFIELD BANC CORPd575868d8k.htm

Exhibit 99

 

LOGO

15985 East High Street

P. O. Box 35

Middlefield, Ohio 44062

Phone: 440/632-1666    FAX: 440/632-1700    

www.middlefieldbank.bank

PRESS RELEASE

 

Company Contact:

   Investor and Media Contact:

Thomas G. Caldwell

President/Chief Executive Officer

Middlefield Banc Corp.

(440) 632-1666 Ext. 3200

tcaldwell@middlefieldbank.com

  

Andrew M. Berger

Managing Director

SM Berger & Company, Inc.

(216) 464-6400

andrew@smberger.com

Middlefield Banc Corp. Reports 2018 First Quarter Financial Results

MIDDLEFIELD, OHIO, April 19, 2018 ◆◆◆◆ Middlefield Banc Corp. (NASDAQ: MBCN) today reported financial results for the 2018 first quarter ended March 31, 2018.

2018 First Quarter Financial Highlights Include (on a year-over-year basis unless noted):

 

    Net income increased 24.0% to $2.6 million

 

    Earnings per diluted share increased 2.6% to $0.80 per share, which includes a 20.3% increase in the average number of diluted shares outstanding

 

    Return on average equity was 8.73% for the quarter ended March 31, 2018, up from 7.72% for the quarter ended December 31, 2017

 

    Return on average tangible common equity(1) was 10.23% for the quarter ended March 31, 2018, up from 9.05% for the quarter ended December 31, 2017

 

    Total loans increased 11.4% to $932.4 million, and were up 1.0% from the 2017 fourth quarter

 

    Net interest income improved 13.1% to $9.9 million

 

    Noninterest expenses up only 1.0%

 

    Equity to assets was 10.86%, compared to 9.29%

“The 2018 first quarter reflects our optimism toward both the near- and long-term outlook of the bank. Throughout the operation there was a high level of activity as we continued investments required to support Middlefield’s impressive growth that has occurred over the past several years,” stated Thomas G. Caldwell, President and Chief Executive Officer. “During the quarter, Middlefield invested in its team as we added seasoned commercial lenders to our Beachwood and Mentor markets. In addition, to achieve continued loan growth, we proactively increased our level of deposits, which grew 11.4% in the first quarter, compared with the same period a year ago.


“We are excited about breaking ground on our fourth branch in Central Ohio, which will be in Powell and is expected to open late summer 2018. As this and other investments begin to produce returns, we expect profitability and overall activity to increase as 2018 progresses.”

Net income for the 2018 first quarter was $2.6 million, or $0.80 per diluted share, compared to net income for the 2017 first quarter of $2.1 million, or $0.78 per diluted share.

Annualized returns on average equity (“ROE”) and average assets (“ROA”) were 8.73% and 0.94%, respectively, for the 2018 first quarter, compared with 8.73% and 0.84% for the same period last year.

Return on average tangible common equity(1) was 10.23% for the 2018 first quarter, compared with 10.49% for the 2017 first quarter.

Income Statement

Net interest income for the 2018 first quarter was $9.9 million, compared to nearly $8.8 million for the 2017 first quarter. The 13.1% increase in net interest income for the 2018 first quarter was primarily a result of a 20.4% increase in interest and fees on loans. The net interest margin for the 2018 first quarter was 3.82%, compared to 3.84% for the same period of 2017.

Noninterest income for the 2018 first quarter was $786,000, compared to $1.5 million for the same period last year. The 48.0% decline in noninterest income was primarily due to a reduction in investment securities gains and lower gains on the sale of loans primarily due to the company’s decision to stop selling student loans.

Noninterest expense for the 2018 first quarter was $7.3 million, an increase of approximately $78,000 from the 2017 first quarter. The one-time bonus payment made to all employees during the 2018 first quarter impacted noninterest expense by $190,000. Noninterest expense for the 2017 first quarter included $387,000 of additional operating expenses as a result of the Liberty acquisition that did not repeat in the 2018 first quarter.

“Asset quality remains strong despite the significant increase in assets resulting from year-over-year organic loan growth,” said Donald L. Stacy, Chief Financial Officer. “Over the past 12 months, we added nearly $96.7 million of new deposits, which, combined with higher rates on deposits, increased our deposit interest expense by $515,000. Loans to deposits was 98.7% at March 31, 2018 and March 31, 2017, respectively, and 105.1% at December 31, 2017. In addition, profitability during the 2018 first quarter was impacted by our decision to end our student loan program due to our former partner changing the structure of the program, which we believe increased our risk. As a result, gains on the sale of loans declined $230,000. Our net interest margin declined to 3.82% from 3.84% last year as a result of our cost of funds slightly outpacing the increase in the yield on earning assets. Nonperforming loans increased to $17.8 million, primarily due to one loan now classified as a troubled debt. We believe operating leverage will improve during 2018 as the investments made over the past three months start to produce returns.”

Balance Sheet

Total assets at March 31, 2018, increased 3.5% to $1.1 billion, compared to March 31, 2017. Net loans at March 31, 2018, increased 11.4% to $924.8 million, compared to $830.4 million at March 31, 2017. The year-over-year improvement in net loans was primarily a result of a 13.6% increase in commercial mortgage loans, a 5.4% increase in residential mortgage loans, an 8.8% increase in commercial and industrial loans, a 66.5% increase in real estate construction loans, partially offset by an 11.1% decline in consumer installment loans.


Total deposits at March 31, 2018, was $944.6 million, compared to $847.9 million at March 31, 2017. The 11.4% increase in deposits was a result of higher noninterest-bearing demand, savings, and time deposits, offset by lower money market deposits. During the first quarter, the company proactively grew deposits to reduce borrowings and support continued loan growth. The investment portfolio, classified as available for sale, was $91.3 million at March 31, 2018, compared with $110.5 million at March 31, 2017.

Stockholders’ Equity and Dividends

At the end of the 2018 first quarter, shareholders’ equity increased 21% to $120.2 million compared to $99.3 million at March 31, 2017. On a per share basis, shareholders’ equity at March 31, 2018, was $37.28 compared to $35.42 at the same period last year. Tangible stockholders’ equity(1) increased 27.0% to $102.4 million for the 2018 first quarter, compared to $80.6 million at March 31, 2017. On a per-share basis, tangible stockholders’ equity(1) was $31.78 at March 31, 2018, compared to $28.76 at March 31, 2017.

During the 2018 first quarter, the company paid cash dividends of $0.33 per share, which included a special one-time payment of $0.05 per share. This total dividend represented a payout ratio of 40.8%.

At March 31, 2018, the company had an equity to assets leverage ratio of 10.86%, compared to 9.29% at March 31, 2017.

Asset Quality

The provision for loan losses was $210,000 for the 2018 first quarter, compared to $165,000 for the same period a year ago. Nonperforming assets at March 31, 2018, were $18.0 million, compared to $13.7 million at March 31, 2017. The Company reported net recoveries of $151,000, or 0.06% of average loans, annualized during the 2018 first quarter, compared to net charge offs of $43,000, or 0.02% of average loans, annualized at March 31, 2017. The allowance for loan losses at March 31, 2018, stood at $7.6 million, or 0.81% of total loans, compared to $6.7 million or 0.80% of total loans at March 31, 2017.

Middlefield Banc Corp., headquartered in Middlefield, Ohio, is a bank holding company with total assets of $1.1 billion at March 31, 2018. The bank operates 14 full-service banking centers and an LPL Financial® brokerage office serving Beachwood, Chardon, Cortland, Dublin, Garrettsville, Mantua, Middlefield, Newbury, Orwell, Solon, Sunbury, Twinsburg, and Westerville. The Bank also operates a Loan Production Office in Mentor, Ohio. Additional information is available at www.middlefieldbank.bank.

 

(1) This press release includes disclosure of Middlefield Banc Corp.’s tangible book value per share and return on average tangible equity, which are financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Middlefield Banc Corp. believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Middlefield Banc Corp.’s marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. The reconciliations of non-GAAP financial measures are included in the tables following Consolidated Financial Highlights below.

This press release of Middlefield Banc Corp. and the reports Middlefield Banc Corp. files with the Securities and Exchange Commission often contain “forward-looking statements” relating to present or future trends or factors affecting the banking industry and, specifically, the financial operations, markets and products of Middlefield Banc Corp. These forward-looking statements involve certain risks and uncertainties. There are a number of important factors that could cause Middlefield Banc Corp.’s future results to differ materially from historical performance or projected performance. These factors include, but are not limited to: (1) a significant increase in competitive pressures among financial institutions; (2) changes in the interest rate environment that may reduce interest margins; (3) changes in prepayment speeds, charge-offs and loan loss provisions; (4) less favorable than expected general economic conditions; (5) legislative or regulatory changes that may adversely affect businesses in which Middlefield Banc Corp. is engaged; (6) technological issues which may adversely affect Middlefield Banc Corp.’s financial operations or customers; (7) changes in the securities markets; or (8) risk factors mentioned in the reports and registration statements Middlefield Banc Corp. files with the Securities and Exchange Commission. Middlefield Banc Corp. undertakes no obligation to release revisions to these forward-looking statements or to reflect events or circumstances after the date of this press release.


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Dollar amounts in thousands)

(2018 unaudited)

 

     March 31,     December 31,     September 30,     June 30,     March 31,  

Balance Sheets (period end)

   2018     2017     2017     2017     2017  

ASSETS

          

Cash and due from banks

   $ 33,258     $ 39,886     $ 47,731     $ 37,971     $ 61,364  

Federal funds sold

     —         —         1,200       1,600       1,000  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

     33,258       39,886       48,931       39,571       62,364  

Investment securities available for sale, at fair value

     91,262       95,283       98,334       104,951       110,452  

Equity securities

     643       —         —         —         —    

Loans held for sale

     937       463       5,930       9,791       9,462  

Loans

     932,374       923,213       878,541       867,864       837,158  

Less allowance for loan and lease losses

     7,551       7,190       6,852       6,605       6,720  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

     924,823       916,023       871,689       861,259       830,438  

Premises and equipment, net

     12,225       11,853       11,768       11,511       11,481  

Goodwill

     15,071       15,071       15,299       15,435       15,646  

Core deposit intangibles

     2,658       2,749       2,848       2,948       3,051  

Bank-owned life insurance

     15,764       15,652       15,542       15,432       15,334  

Other real estate owned

     212       212       557       650       1,634  

Accrued interest receivable and other assets

     9,911       9,144       9,928       9,528       9,605  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,106,764     $ 1,106,336     $ 1,080,826     $ 1,071,076     $ 1,069,467  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     March 31,     December 31,     September 30,     June 30,     March 31,  
     2018     2017     2017     2017     2017  

LIABILITIES

          

Deposits:

          

Noninterest-bearing demand

   $ 194,203     $ 192,438     $ 181,550     $ 172,199     $ 162,614  

Interest-bearing demand

     96,659       83,990       91,184       87,084       94,605  

Money market

     149,359       150,277       161,101       160,858       162,843  

Savings

     221,851       208,502       212,371       181,259       183,845  

Time

     282,501       242,987       251,449       245,383       243,944  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     944,573       878,194       897,655       846,783       847,851  

Short-term borrowings

     18,671       74,707       20,274       63,388       76,213  

Other borrowings

     19,028       29,065       39,273       39,346       39,388  

Accrued interest payable and other liabilities

     4,340       4,507       5,130       4,357       6,700  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES

     986,612       986,473       962,332       953,874       970,152  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

STOCKHOLDERS’ EQUITY

          

Common equity

     85,116       84,859       84,722       84,587       69,123  

Retained earnings

     48,927       47,431       45,913       44,318       42,678  

Accumulated other comprehensive (loss) income

     (373     1,091       1,377       1,815       1,032  

Treasury stock

     (13,518     (13,518     (13,518     (13,518     (13,518
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

     120,152       119,863       118,494       117,202       99,315  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,106,764     $ 1,106,336     $ 1,080,826     $ 1,071,076     $ 1,069,467  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Dollar amounts in thousands)

(2018 unaudited)

 

     For the Three Months Ended  
     March 31,     December 31,     September 30,      June 30,      March 31,  

Statements of Income

   2018     2017     2017      2017      2017  

INTEREST AND DIVIDEND INCOME

            

Interest and fees on loans

   $ 11,054     $ 10,696     $ 10,443      $ 9,916      $ 9,180  

Interest-bearing deposits in other institutions

     119       80       107        92        49  

Federal funds sold

     14       6       5        1        3  

Investment securities:

            

Taxable interest

     169       162       159        223        218  

Tax-exempt interest

     525       560       579        630        637  

Dividends on stock

     59       60       37        40        112  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total interest and dividend income

     11,940       11,564       11,330        10,902        10,199  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

INTEREST EXPENSE

            

Deposits

     1,640       1,530       1,468        1,227        1,125  

Short-term borrowings

     276       101       202        273        177  

Other borrowings

     122       131       148        125        140  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total interest expense

     2,038       1,762       1,818        1,625        1,442  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

NET INTEREST INCOME

     9,902       9,802       9,512        9,277        8,757  

Provision for loan losses

     210       430       280        170        165  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

     9,692       9,372       9,232        9,107        8,592  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

NONINTEREST INCOME

            

Service charges on deposit accounts

     453       478       479        449        469  

Investment securities gain on sale, net

     —         —         398        —          488  

Equity securities, unrealized gain

     18       —         —          —          —    

Earnings on bank-owned life insurance

     112       115       109        98        109  

Gains on sale of loans

     4       106       255        231        234  

Other income

     199       219       200        211        211  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total noninterest income

     786       918       1,441        989        1,511  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

NONINTEREST EXPENSE

            

Salaries and employee benefits

     3,979       3,134       3,725        3,203        3,696  

Occupancy expense

     536       449       476        433        488  

Equipment expense

     233       261       242        266        281  

Data processing costs

     477       416       468        588        320  

Ohio state franchise tax

     115       186       186        186        186  

Federal deposit insurance expense

     150       165       165        135        68  

Professional fees

     445       522       434        423        373  

Net (gain) loss on other real estate owned

     (1     (58     18        15        55  

Advertising expenses

     228       161       248        164        248  

Core deposit intangible amortization

     91       98       101        103        72  

Merger expense

     —         28       338        307        387  

Other expense

     1,092       855       896        881        1,093  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total noninterest expense

     7,345       6,217       7,297        6,704        7,267  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Income before income taxes

     3,133       4,073       3,376        3,392        2,836  

Income taxes

     528       1,687       914        885        736  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

NET INCOME

   $ 2,605     $ 2,386     $ 2,462      $ 2,507      $ 2,100  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Dollar amounts in thousands, except per share amount)

 

    For the Three Months Ended  
    March 31,     December 31,     September 30,     June 30,     March 31,  
    2018     2017     2017     2017     2017  

Per common share data

         

Net income per common share - basic

  $ 0.81     $ 0.73     $ 0.77     $ 0.84     $ 0.78  

Net income per common share - diluted

  $ 0.80     $ 0.73     $ 0.76     $ 0.83     $ 0.78  

Dividends declared per share

  $ 0.33     $ 0.27     $ 0.27     $ 0.27     $ 0.27  

Book value per share (period end)

  $ 37.28     $ 37.25     $ 36.86     $ 36.49     $ 35.42  

Tangible book value per share (period end) (2) (3)

  $ 31.78     $ 31.71     $ 31.21     $ 30.77     $ 28.76  

Dividends declared

  $ 1,063     $ 868     $ 867     $ 867     $ 756  

Dividend yield

    2.69     2.24     2.34     2.14     2.39

Dividend payout ratio

    40.81     36.38     35.22     34.58     36.00

Average shares outstanding - basic

    3,220,262       3,215,300       3,212,335       3,000,451       2,679,816  

Average shares outstanding - diluted

    3,238,069       3,231,791       3,223,753       3,014,140       2,692,015  

Period ending shares outstanding

    3,222,984       3,217,716       3,214,737       3,211,748       2,803,557  

Selected ratios

         

Return on average assets

    0.94     0.86     0.90     0.94     0.84

Return on average equity

    8.73     7.72     8.12     9.34     8.73

Return on average tangible common equity (2) (4)

    10.23     9.05     9.57     11.30     10.49

Yield on earning assets

    4.57     4.51     4.52     4.45     4.45

Cost of interest bearing liabilities

    1.03     0.89     0.92     0.83     0.78

Net interest spread

    3.54     3.62     3.60     3.62     3.67

Net interest margin

    3.82     3.84     3.81     3.80     3.84

Efficiency (1)

    67.00     55.58     63.96     63.30     68.58

Equity to assets at period end

    10.86     10.83     10.96     10.94     9.29

 

(1) The efficiency ratio is calculated by dividing non-interest expense less amortization of intangibles by the sum of net interest income on a fully taxable equivalent basis plus non-interest income
(2) See reconciliation of non-GAAP measures below
(3) Calculated by dividing tangible common equity by shares outstanding
(4) Calculated by dividing annualized net income for each period by average tangible common equity

 

    For the Three Months Ended  
    March 31,     December 31,     September 30,     June 30,     March 31,  

End of Period Loan Balances

  2018     2017     2017     2017     2017  

Commercial and industrial

  $ 99,809     $ 101,346     $ 99,314     $ 97,160     $ 91,777  

Real estate - construction

    48,687       47,017       40,760       35,571       29,238  

Real estate - mortgage:

         

Residential

    316,856       318,157       316,191       308,519       300,508  

Commercial

    448,766       437,947       403,135       406,670       395,102  

Consumer installment

    18,256       18,746       19,141       19,944       20,533  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 932,374     $ 923,213     $ 878,541     $ 867,864     $ 837,158  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    March 31,     December 31,     September 30,     June 30,     March 31,  

Asset quality data

  2018     2017     2017     2017     2017  
(Dollar amounts in thousands)                              

Non-accrual loans

  $ 8,747     $ 8,433     $ 8,525     $ 10,213     $ 6,545  

Troubled debt restructuring

    9,071       4,982       5,608       5,990       5,515  

90 day past due and accruing

    —         —         268       199       35  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans

    17,818       13,415       14,401       16,402       12,095  

Other real estate owned

    212       212       557       650       1,634  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing assets

  $ 18,030     $ 13,627     $ 14,958     $ 17,052     $ 13,729  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses

  $ 7,551     $ 7,190     $ 6,852     $ 6,605     $ 6,720  

Allowance for loan losses/total loans

    0.81     0.78     0.78     0.76     0.80

Net charge-offs (recoveries):

         

Quarter-to-date

  $ (151   $ 92     $ 33     $ 285     $ 43  

Net charge-offs to average loans, annualized

         

Quarter-to-date

    -0.06     0.04     0.02     0.13     0.02

Nonperforming loans/total loans

    1.91     1.45     1.64     1.89     1.44

Allowance for loan losses/nonperforming loans

    42.38     53.60     47.58     40.27     55.56

Nonperforming assets/total assets

    1.63     1.23     1.38     1.59     1.28

Reconciliation of Common Stockholders’ Equity to Tangible Common Equity

  For the Three Months Ended  
(Dollar amounts in thousands)   March 31,     December 31,     September 30,     June 30,     March 31,  
(Average shares outstanding - diluted)   2018     2017     2017     2017     2017  

Stockholders’ Equity

  $ 120,152     $ 119,863     $ 118,494     $ 117,202     $ 99,315  

Less Goodwill and other intangibles

    17,729       17,820       18,147       18,383       18,697  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Common Equity

  $ 102,423     $ 102,043     $ 100,347     $ 98,819     $ 80,618  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average Stockholders’ Equity

  $ 121,001     $ 122,586     $ 120,310     $ 107,615     $ 97,585  

Less Average Goodwill and other intangibles

    17,773       17,987       18,251       18,633       16,402  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average Tangible Common Equity

  $ 103,228     $ 104,599     $ 102,059     $ 88,982     $ 81,183