Attached files

file filename
8-K - 8-K - MIDDLEFIELD BANC CORPd24802d8k.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 2020 First Half Financial Results

MIDDLEFIELD, OHIO, July 22, 2020◆◆◆◆ Middlefield Banc Corp. (NASDAQ: MBCN) today reported financial results for the 2020 first half and second quarter ended June 30, 2020.

2020 First Half Financial Highlights versus 2019 First Half (unless noted):

 

   

Net interest income up 1.3% to $20.8 million

 

   

Noninterest income increased 5.7% to $2.6 million

 

   

Net income totaled $4.0 million and included a $3.4 million increase in the year-to-date provision for loan losses as a result of the COVID-19 crisis

 

   

Book value per share was up 6.7% to a record $22.09 per share

 

   

Tangible book value(1) per share was up 7.7% to $19.42 per share

 

   

Total loans increased 11.2% to $1.11 billion

 

   

Approved 1,343 PPP applications for $142.7 million during the second quarter

 

   

Net charge-offs declined 37.1% to $0.3 million

 

   

Second quarter provision was $1.0 million, compared to $2.7 million for the first quarter

 

   

Allowance for loan losses to nonperforming loans was 104.2%, compared to 68.1% for the same period last year

 

   

Equity to assets increased slightly to 10.5%

Thomas G. Caldwell, President and Chief Executive Officer, stated: “We continue to focus on protecting our customers and employees, while helping our communities respond to the unprecedented challenges created by the COVID-19 pandemic. After temporarily restricting walk-in transactions in our bank lobbies in late March, all our branches reopened for lobby banking during the second quarter. We have implemented safeguards to ensure we are doing our part to protect the health and well-being of our communities. This includes requiring all employees to wear masks, limiting the number of customers allowed in our branches at one time, encouraging customers to social distance, installing partitions to limit exposure, offering special lobby hours for at-risk customers, and allowing employees to work from home. I am extremely pleased with how our team and customers have responded to the operational adjustments we have made because of the pandemic.”


Mr. Caldwell continued, “At the same time we were adapting the Bank to operate safely throughout the COVID-19 pandemic, we quickly implemented our Paycheck Protection Program (“PPP”) process. During the second quarter, we successfully secured $142.7 million for 1,343 small businesses throughout Ohio and protected over 12,000 jobs. The PPP process has driven significant loan and deposit growth during the quarter, and we are currently adjusting our focus to help customers qualify for forgiveness as permitted under the program. I am encouraged that approximately 47% of PPP applicants booked were to small businesses without a prior banking relationship demonstrating our ability to serve our communities and the need for local and responsive financial relationships.”

“For the second quarter, net interest income increased 4.4% reflecting the proactive adjustments we made to increase the yield on investment securities and reduce our cost of funds. In addition, we were able to offset the operational and financial challenges caused by the COVID-19 crisis and the low rate environment. Our book value increased 6.7% from the prior year period to a record of $22.09 per share, and noninterest income increased 15.1% to a quarterly record of $1.5 million. While the COVID-19 crisis continues to evolve, we remain dedicated to managing items under our control and maximizing shareholder value by profitably serving our Northeast and Central Ohio communities,” concluded Mr. Caldwell.

Income Statement

For the 2020 first half, net interest income increased 1.3% to $20.8 million, compared to $20.5 million for the same period last year. Year-to-date, the net interest margin was 3.56%, compared to 3.67% for the same period last year. Net interest income for the 2020 second quarter was $10.7 million, compared to $10.3 million for the 2019 second quarter. The 4.4% increase in net interest income for the 2020 second quarter was largely a result of a 29.6% reduction in interest expense. The net interest margin for the 2020 second quarter was 3.49%, compared to 3.65% for the same period of 2019.

For the 2020 first half, noninterest income was $2.6 million, compared to $2.4 million for the same period last year. Noninterest income for the 2020 second quarter was $1.5 million, compared to $1.3 million for the same period last year.

For the 2020 first half, noninterest expense decreased 0.3% to $14.9 million, compared to $15.0 million for the same period last year. Operating costs in the 2020 second quarter increased 2.8% to $7.7 million from $7.5 million for the 2019 second quarter.

Donald L. Stacy, Chief Financial Officer stated, “We continue to prudently increase our allowance for loan losses and took a $1.0 million provision in the quarter, in addition to the $2.7 million provision incurred during the first quarter. As a result, our allowance for loan losses to nonperforming loans was 104.2% at June 30, 2020, compared to 68.1% at June 30, 2019. We continue working on providing temporary relief to our customers and have modified 362 loans. We continue to believe our asset quality was strong heading into the crisis, and nonperforming assets are down 3.0% from the prior year period, while year-to-date charge-offs have declined 37.1%.”

“As benchmark rates have declined, we have quickly reduced our funding costs and our cost of funds have improved from 1.29% at June 30, 2019 to 0.83% at June 30, 2020. In addition, we continue to focus on proactively controlling expenses and second quarter noninterest expenses were up less than 3.0% and expenses are down slightly through the first six months of the year. We believe our focus on asset quality, liquidity, and profitability provides us with the flexibility to navigate the current economic challenges associated with the COVID-19 crisis, while providing local, dedicated and responsive financial services to our communities.”

Net income for the 2020 first half ended June 30, 2020, was $4.0 million, or $0.62 per diluted share, compared to $6.3 million, or $0.97 per diluted share for the same period last year. The decline in net income for the first half ended June 30, 2020 was primarily due to a $3.4 million increase in the year-to-date


provision for loan losses as a result of the COVID-19 crisis. Net income for the 2020 second quarter ended June 30, 2020, was $3.0 million, or $0.46 per diluted share, compared to $3.3 million, or $0.50 per diluted share for the same period last year. The 2020 second quarter provision for loan losses increased $0.9 million, from the prior year period.

Balance Sheet

Total assets at June 30, 2020, increased 4.3% to approximately $1.34 billion from $1.29 billion at June 30, 2019. Net loans at June 30, 2020, were $1.10 billion, compared to $990.9 million at June 30, 2019, and $977.5 million at December 31, 2019. The 11.0% year-over-year improvement in net loans was primarily a result of PPP loans originated during the quarter.

Total deposits at June 30, 2020, were $1.16 billion, compared to $1.05 billion at June 30, 2019. The 10.2% increase in deposits was driven by PPP deposits and pandemic uncertainty. The investment portfolio, which is entirely classified as available for sale, was $112.5 million June 30, 2020, compared with $98.8 million at June 30, 2019.

Stockholders’ Equity and Dividends

At the end of the 2020 second quarter, shareholders’ equity increased 4.8% to $140.7 million compared to $134.3 million at June 30, 2019. On a per share basis, shareholders’ equity at June 30, 2020, was $22.09 compared to $20.70 at the same period last year.

Tangible stockholders’ equity(1) increased 5.8% to $123.7 million for the 2020 second quarter, compared to $117.0 million at June 30, 2019. On a per-share basis, tangible stockholders’ equity(1) was $19.42 at June 30, 2020, compared to $18.04 at June 30, 2019.

Through the first six months of 2020, the company declared cash dividends of $0.30 per share, compared to $0.28 per share for the same period last year.

At June 30, 2020, the company had an equity to assets leverage ratio of 10.47%, compared to 10.42% at June 30, 2019.

Asset Quality

The provision for loan losses for the 2020 second quarter was $1.0 million versus $110,000 for the same period last year. Most of the increased provision is the result of increases to the economic conditions qualitative factors. Nonperforming assets at June 30, 2020, were $10.5 million, compared to $10.8 million at June 30, 2019.

Net charge-offs for the 2020 second quarter were $34,000, or 0.01% of average loans, annualized, compared to $12,000, or 0.00% of average loans, annualized at June 30, 2019. Year-to-date net charge-offs were $298,000, or 0.06% of average loans, annualized compared to $474,000, or 0.10% of average loans, annualized for the same period last year. The allowance for loan losses at June 30, 2020, stood at $10.2 million, or 0.92% of total loans, compared to $7.3 million, or 0.73% of total loans at June 30, 2019.


COVID-19 Update

The following table provides information with respect to our commercial loans by type at June 30, 2020.

 

At Risk Loans at June 30, 2020

 

Loan Type

   Number of
Loans
     Balance
(in thousands)
     % of Total
Loans
 

Retail

     270      $ 195,550        17.6

Multifamily & Residential NOO

     354        120,697        10.9

Ambulatory Care, Nursing/Rehabilitation and Social Assistance

     218        81,491        7.3

Hospitality & tourism

     58        44,923        4.0

Restaurant/food service/bar

     136        24,938        2.3

Other

     219        20,208        1.8
  

 

 

    

 

 

    

 

 

 

Total

     1,255      $ 487,807        43.9
  

 

 

    

 

 

    

 

 

 

The Coronavirus Aid, Relief, and Economic Security Act, or CARES Act, was signed into law on March 27, 2020, and as a qualified SBA lender, we were automatically authorized to originate PPP loans.

As of June 30, 2020, we approved 1,343 applications for up to $142.7 million of loans under the PPP.

As of June 30, 2020, we modified 362 loans aggregating $214.8 million primarily consisting of the deferral of principal and interest payments and the extension of the maturity date.

Details with respect to actual loan modifications are as follows:

 

Deferrals at June 30, 2020

 

Loan Type

   Number of
Loans
     Balance
(in thousands)
     % of Total
Loans
 

Retail

     58      $ 89,438        8.1

Multifamily & Residential NOO

     16        7,628        0.7

Ambulatory Care, Nursing/Rehabilitation and Social Assistance

     10        22,456        2.0

Hospitality & tourism

     23        35,700        3.2

Restaurant/food service/bar

     10        5,216        0.5

Other

     245        54,379        4.9
  

 

 

    

 

 

    

 

 

 

Total

     362      $ 214,817        19.4
  

 

 

    

 

 

    

 

 

 

About Middlefield Banc Corp.

Middlefield Banc Corp., headquartered in Middlefield, Ohio, is the bank holding company of The Middlefield Banking Company with total assets of $1.34 billion at June 30, 2020. The bank operates 16 full-service banking centers and an LPL Financial® brokerage office serving Beachwood, Chardon, Cortland, Dublin, Garrettsville, Mantua, Middlefield, Newbury, Orwell, Plain City, Powell, 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) the effect of the COVID-19 pandemic, including on our credit quality and business operations, as well as its impact on general economic and financial market conditions; (8) changes in the securities markets; or (9) 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, unaudited)

 

Balance Sheets (period end)

   June 30,
2020
    March 31,
2020
    December 31,
2019
    September 30,
2019
    June 30,
2019
 

ASSETS

          

Cash and due from banks

   $ 55,741     $ 53,533     $ 35,113     $ 118,956     $ 133,372  

Federal funds sold

     2,520       1,800       —         1,069       2,010  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

     58,261       55,333       35,113       120,025       135,382  

Equity securities, at fair value

     581       550       710       628       660  

Investment securities available for sale, at fair value

     112,529       102,959       105,733       105,041       98,809  

Loans held for sale

     4,151       513       1,220       791       431  

Loans:

          

Commercial real estate:

          

Owner occupied

     110,134       113,272       102,386       106,839       109,944  

Non-owner occupied

     300,577       292,775       302,180       312,049       307,562  

Multifamily

     37,604       52,276       62,028       70,633       75,252  

Residential real estate

     227,427       233,900       234,798       236,280       232,168  

Commercial and industrial

     240,096       106,797       89,527       85,861       85,520  

Home equity lines of credit

     117,196       114,933       112,248       111,459       113,662  

Construction and other

     66,015       71,186       66,680       60,957       58,161  

Consumer installment

     11,210       12,861       14,411       15,204       15,963  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

     1,110,259       998,000       984,258       999,282       998,232  

Less allowance for loan and lease losses

     10,210       9,244       6,768       7,001       7,304  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

     1,100,049       988,756       977,490       992,281       990,928  

Premises and equipment, net

     18,962       17,653       17,874       17,182       16,788  

Goodwill

     15,071       15,071       15,071       15,071       15,071  

Core deposit intangibles

     1,890       1,973       2,056       2,141       2,227  

Bank-owned life insurance

     16,723       16,618       16,511       16,403       16,294  

Accrued interest receivable and other assets

     15,078       14,513       10,697       11,015       11,832  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,343,295     $ 1,213,939     $ 1,182,475     $ 1,280,578     $ 1,288,422  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     June 30,
2020
    March 31,
2020
    December 31,
2019
    September 30,
2019
    June 30,
2019
 

LIABILITIES

          

Deposits:

          

Noninterest-bearing demand

   $ 270,738     $ 206,372     $ 191,370     $ 199,235     $ 198,817  

Interest-bearing demand

     136,722       125,184       107,844       107,033       94,266  

Money market

     168,842       156,556       160,826       155,419       152,885  

Savings

     218,545       175,468       192,003       182,005       194,505  

Time

     363,420       340,130       368,800       390,721       411,034  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     1,158,267       1,003,710       1,020,843       1,034,413       1,051,507  

Short-term borrowings

     20,417       60,000       5,075       92,000       85,000  

Other borrowings

     17,162       12,662       12,750       12,359       12,449  

Accrued interest payable and other liabilities

     6,779       4,880       6,032       5,893       5,206  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES

     1,202,625       1,081,252       1,044,700       1,144,665       1,154,162  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

STOCKHOLDERS’ EQUITY *

          

Common stock, no par value; 10,000,000 shares authorized, 7,298,829 shares issued, 6,369,467 shares outstanding as of June 30, 2020

     86,722       86,722       86,617       86,617       86,590  

Retained earnings

     67,125       65,140       65,063       62,886       60,517  

Accumulated other comprehensive income (loss)

     3,761       (2,237     1,842       2,157       1,377  

Treasury stock, at cost; 929,362 shares as of June 30, 2020

     (16,938     (16,938     (15,747     (15,747     (14,224
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

     140,670       132,687       137,775       135,913       134,260  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,343,295     $ 1,213,939     $ 1,182,475     $ 1,280,578     $ 1,288,422  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

*

All share and per share information has been adjusted for a two-for-one stock split completed on November 8, 2019


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Dollar amounts in thousands, unaudited)

 

     For the Three Months Ended     For the Six Months Ended  

Statements of Income

   June 30,
2020
     March 31,
2020
    December 31,
2019
     September 30,
2019
    June 30,
2019
    June 30,
2020
    June 30,
2019
 

INTEREST AND DIVIDEND INCOME

                

Interest and fees on loans

   $ 12,281      $ 12,078     $ 12,392      $ 12,804     $ 12,706     $ 24,359     $ 25,194  

Interest-earning deposits in other institutions

     7        94       124        193       169       101       356  

Federal funds sold

     —          21       22        24       25       21       32  

Investment securities:

                

Taxable interest

     206        157       197        206       214       363       393  

Tax-exempt interest

     634        629       661        613       553       1,263       1,118  

Dividends on stock

     27        30       40        45       53       57       111  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total interest and dividend income

     13,155        13,009       13,436        13,885       13,720       26,164       27,204  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

INTEREST EXPENSE

                

Deposits

     2,336        2,865       3,014        3,173       3,277       5,201       6,222  

Short-term borrowings

     32        35       34        42       79       67       292  

Other borrowings

     62        76       80        92       95       138       191  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     2,430        2,976       3,128        3,307       3,451       5,406       6,705  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME

     10,725        10,033       10,308        10,578       10,269       20,758       20,499  

Provision for loan losses

     1,000        2,740       460        80       110       3,740       350  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

     9,725        7,293       9,848        10,498       10,159       17,018       20,149  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

NONINTEREST INCOME

                

Service charges on deposit accounts

     566        553       577        571       530       1,119       1,038  

Investment securities gains on sale, net

     —          —         —          4       190       —         190  

Gain (loss) on equity securities

     31        (160     82        (32     (14     (129     44  

Earnings on bank-owned life insurance

     105        107       108        109       109       212       214  

Gains on sale of loans

     381        114       148        128       98       495       157  

Other income

     412        460       390        325       386       872       788  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

     1,495        1,074       1,305        1,105       1,299       2,569       2,431  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

NONINTEREST EXPENSE

                

Salaries and employee benefits

     4,076        3,524       4,049        4,272       4,078       7,600       8,202  

Occupancy expense

     483        550       580        535       496       1,033       1,049  

Equipment expense

     307        273       270        244       291       580       526  

Data processing costs

     684        666       614        580       549       1,350       1,014  

Ohio state franchise tax

     281        268       262        262       261       549       520  

Federal deposit insurance expense

     74        123       —          —         100       197       230  

Professional fees

     369        349       448        401       403       718       834  

Advertising expense

     217        209       128        202       200       426       403  

Software amortization expense

     74        141       159        182       152       215       297  

Core deposit intangible amortization

     83        83       85        86       85       166       170  

Other expense

     1,041        1,066       783        909       867       2,107       1,737  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

     7,689        7,252       7,378        7,673       7,482       14,941       14,982  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     3,531        1,115       3,775        3,930       3,976       4,646       7,598  

Income taxes

     565        74       634        661       686       639       1,297  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

   $ 2,966      $ 1,041     $ 3,141      $ 3,269     $ 3,290     $ 4,007     $ 6,301  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Dollar amounts in thousands, except per share and share amounts, unaudited)

 

     For the Three Months Ended     For the Six Months Ended  
     June 30,
2020
    March 31,
2020
    December 31,
2019
    September 30,
2019
    June 30,
2019
    June 30,
2020
    June 30,
2019
 

Per common share data (5)

                                          

Net income per common share - basic

   $ 0.47     $ 0.16     $ 0.48     $ 0.51     $ 0.51     $ 0.63     $ 0.97  

Net income per common share - diluted

   $ 0.46     $ 0.16     $ 0.48     $ 0.50     $ 0.50     $ 0.62     $ 0.97  

Dividends declared per share

   $ 0.15     $ 0.15     $ 0.15     $ 0.14     $ 0.14     $ 0.30     $ 0.28  

Book value per share (period end)

   $ 22.09     $ 20.83     $ 21.45     $ 21.16     $ 20.70     $ 22.09     $ 20.70  

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

   $ 19.42     $ 18.16     $ 18.78     $ 18.48     $ 18.04     $ 19.42     $ 18.04  

Dividends declared

   $ 956     $ 964     $ 964     $ 900     $ 912     $ 1,920     $ 1,821  

Dividend yield

     2.91     3.82     2.28     2.37     2.74     2.91     2.75

Dividend payout ratio

     32.23     92.60     30.69     27.53     27.72     47.92     28.90

Average shares outstanding - basic

     6,369,467       6,417,109       6,423,543       6,458,258       6,502,508       6,393,288       6,500,406  

Average shares outstanding - diluted

     6,388,118       6,429,443       6,455,387       6,479,066       6,514,946       6,412,585       6,513,050  

Period ending shares outstanding

     6,369,467       6,369,467       6,423,630       6,423,130       6,485,170       6,369,467       6,485,170  

Selected ratios

                                          

Return on average assets

     0.90     0.35     1.04     1.07     1.09     0.78     1.05

Return on average equity

     8.56     3.01     8.87     9.41     9.79     5.79     9.58

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

     9.76     3.43     10.11     10.76     11.23     6.59     11.02

Efficiency (1)

     61.29     63.47     61.75     63.93     63.03     62.33     63.66

Equity to assets at period end

     10.47     10.93     11.65     10.61     10.42     10.47     10.42

Noninterest expense to average assets

     0.58     0.61     0.61     0.64     0.62     1.44     1.24

 

(1)

The efficiency ratio is calculated by dividing noninterest expense less amortization of intangibles by the sum of net interest income on a fully taxable equivalent basis plus noninterest 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

(5)

All share and per share information has been adjusted for the two-for-one stock split completed on November 8, 2019

MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(unaudited)

 

     For the Three Months Ended     For the Six Months Ended  

Yields

   June 30,
2020
    March 31,
2020
    December 31,
2019
    September 30,
2019
    June 30,
2019
    June 30,
2020
    June 30,
2019
 

Interest-earning assets:

              

Loans receivable (2)

     4.53     4.95     4.97     5.09     5.09     4.73     5.08

Investment securities (2)

     3.76     3.62     3.94     3.80     3.70     3.69     3.71

Interest-earning deposits with other banks

     0.23     1.40     1.65     2.31     2.21     0.72     2.24

Total interest-earning assets

     4.27     4.69     4.75     4.86     4.86     4.47     4.85

Deposits:

              

Interest-bearing demand deposits

     0.35     0.42     0.41     0.39     0.36     0.38     0.33

Money market deposits

     0.93     1.41     1.41     1.43     1.40     1.17     1.50

Savings deposits

     0.21     0.50     0.62     0.68     0.69     0.35     0.75

Certificates of deposit

     2.00     2.12     2.18     2.18     2.35     2.06     2.27

Total interest-bearing deposits

     1.11     1.39     1.43     1.48     1.56     1.25     1.51

Non-Deposit Funding:

              

Borrowings

     0.53     1.62     2.52     3.03     2.70     0.83     2.57

Total interest-bearing liabilities

     1.07     1.40     1.46     1.51     1.59     1.23     1.56

Cost of deposits

     0.85     1.13     1.15     1.20     1.26     0.98     1.22

Cost of funds

     0.83     1.14     1.17     1.23     1.29     0.98     1.27

Net interest margin (1)

     3.49     3.63     3.66     3.72     3.65     3.56     3.67

 

(1)

Net interest margin represents net interest income as a percentage of average interest-earning assets.

(2)

Tax-equivalent adjustments to calculate the yield on tax-exempt securities and loans were determined using an effective tax rate of 21%.


     For the Three Months Ended  

Asset quality data

   June 30,
2020
    March 31,
2020
    December 31,
2019
    September 30,
2019
    June 30,
2019
 
(Dollar amounts in thousands)                               

Nonaccrual loans

   $ 9,803     $ 8,405     $ 8,879     $ 10,053     $ 10,671  

90 day past due and accruing

     —         —         —         —         58  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonperforming loans (1)

     9,803       8,405       8,879       10,053       10,729  

Other real estate owned

     687       456       155       89       89  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonperforming assets

   $ 10,490     $ 8,861     $ 9,034     $ 10,142     $ 10,818  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses

   $ 10,210     $ 9,244     $ 6,768     $ 7,001     $ 7,304  

Allowance for loan losses/total loans

     0.92     0.93     0.69     0.70     0.73

Net charge-offs:

          

Quarter-to-date

   $ 34     $ 264     $ 693     $ 383     $ 12  

Year-to-date

     298       264       1,550       857       474  

Net charge-offs to average loans, annualized:

          

Quarter-to-date

     0.01     0.11     0.28     0.15     0.00

Year-to-date

     0.06     0.11     0.16     0.11     0.10

Nonperforming loans/total loans

     0.88     0.84     0.90     1.01     1.07

Allowance for loan losses/nonperforming loans

     104.15     109.98     76.22     69.64     68.08

Nonperforming assets/total assets

     0.78     0.73     0.76     0.79     0.84

 

(1)

Nonperforming loans exclude troubled debt restructurings that are performing in accordance with their terms over a prescribed period of time.

 

Reconciliation of Common Stockholders’
Equity to Tangible Common Equity *

   For the Three Months Ended     For the Six Months Ended  

(Dollar amounts in thousands)

   June 30,
2020
    March 31,
2020
    December 31,
2019
    September 30,
2019
    June 30,
2019
    June 30,
2020
    June 30,
2019
 

Stockholders’ Equity

   $ 140,670     $ 132,687     $ 137,775     $ 135,913     $ 134,260     $ 140,670     $ 134,260  

Less Goodwill and other intangibles

     16,961       17,044       17,127       17,212       17,298       16,961       17,298  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Common Equity

   $ 123,709     $ 115,643     $ 120,648     $ 118,701     $ 116,962     $ 123,709     $ 116,962  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares outstanding

     6,369,467       6,369,467       6,423,630       6,423,130       6,485,170       6,369,467       6,485,170  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible book value per share

   $ 19.42     $ 18.16     $ 18.78     $ 18.48     $ 18.04     $ 19.42     $ 18.04  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Average Equity to Return
on Average Tangible Common Equity

   For the Three Months Ended     For the Six Months Ended  
     June 30,
2020
    March 31,
2020
    December 31,
2019
    September 30,
2019
    June 30,
2019
    June 30,
2020
    June 30,
2019
 

Average Stockholders’ Equity

   $ 139,287     $ 139,208     $ 140,475     $ 137,843     $ 134,836     $ 139,287     $ 132,643  

Less Average Goodwill and other intangibles

     17,002       17,085       17,169       17,254       17,339       17,043       17,381  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average Tangible Common Equity

   $ 122,285     $ 122,123     $ 123,306     $ 120,589     $ 117,497     $ 122,244     $ 115,262  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,966     $ 1,041     $ 3,141     $ 3,269     $ 3,290     $ 4,007     $ 6,301  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average tangible common equity (annualized)

     9.76     3.43     10.11     10.76     11.23     6.59     11.02
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

*

All share and per share information has been adjusted for a two-for-one stock split completed on November 8, 2019


MIDDLEFIELD BANC CORP.

Average Balance Sheets

(Dollar amounts in thousands, unaudited)

 

     For the Three Months Ended  
     June 30,
2020
    June 30,
2019
 
     Average
Balance
     Interest      Average
Yield/Cost
    Average
Balance
     Interest      Average
Yield/Cost
 

Interest-earning assets:

                

Loans receivable (3)

   $ 1,092,095      $ 12,281        4.53   $ 1,002,346      $ 12,706        5.09

Investment securities (3)

     107,765        840        3.76     99,022        767        3.70

Interest-earning deposits with other banks (4)

     58,541        34        0.23     44,747        247        2.21
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     1,258,401        13,155        4.27     1,146,115        13,720        4.86
     

 

 

         

 

 

    

Noninterest-earning assets

     62,976             61,267        
  

 

 

         

 

 

       

Total assets

   $ 1,321,377           $ 1,207,382        
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 129,917      $ 112        0.35   $ 98,929      $ 88        0.36

Money market deposits

     164,434        381        0.93     159,705        558        1.40

Savings deposits

     198,967        104        0.21     195,451        336        0.69

Certificates of deposit

     350,298        1,739        2.00     390,997        2,295        2.35

Short-term borrowings

     55,973        32        0.23     13,354        79        2.37

Other borrowings

     15,615        62        1.60     12,489        95        3.05
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     915,204        2,430        1.07     870,925        3,451        1.59
     

 

 

         

 

 

    

Noninterest-bearing liabilities:

                

Noninterest-bearing demand deposits

     262,575             198,234        

Other liabilities

     4,311             3,387        

Stockholders’ equity

     139,287             134,836        
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 1,321,377           $ 1,207,382        
  

 

 

         

 

 

       

Net interest income

      $ 10,725           $ 10,269     
     

 

 

         

 

 

    

Interest rate spread (1)

           3.20           3.27

Net interest margin (2)

           3.49           3.65

Ratio of average interest-earning assets to average interest-bearing liabilities

        137.50           131.60

 

(1)

Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(2)

Net interest margin represents net interest income as a percentage of average interest-earning assets.

(3)

Tax-equivalent adjustments to calculate the yield on tax-exempt securities and loans were $190 and $168 for the three months ended June 30, 2020 and 2019, respectively.

(4)

Includes dividends received on restricted stock.


     For the Three Months Ended  
     June 30,
2020
    March 31,
2020
 
     Average
Balance
     Interest      Average
Yield/Cost
    Average
Balance
     Interest      Average
Yield/Cost
 

Interest-earning assets:

                

Loans receivable (3)

   $ 1,092,095      $ 12,281        4.53   $ 984,034      $ 12,078        4.95

Investment securities (3)

     107,765        840        3.76     105,894        786        3.62

Interest-earning deposits with other banks (4)

     58,541        34        0.23     41,717        145        1.40
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     1,258,401        13,155        4.27     1,131,645        13,009        4.69
     

 

 

         

 

 

    

Noninterest-earning assets

     62,976             65,003        
  

 

 

         

 

 

       

Total assets

   $ 1,321,377           $ 1,196,648        
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 129,917      $ 112        0.35   $ 113,691      $ 119        0.42

Money market deposits

     164,434        381        0.93     158,008        552        1.41

Savings deposits

     198,967        104        0.21     183,137        226        0.50

Certificates of deposit

     350,298        1,739        2.00     373,866        1,968        2.12

Short-term borrowings

     55,973        32        0.23     14,808        35        0.95

Other borrowings

     15,615        62        1.60     12,703        76        2.41
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     915,204        2,430        1.07     856,213        2,976        1.40
     

 

 

         

 

 

    

Noninterest-bearing liabilities:

                

Noninterest-bearing demand deposits

     262,575             195,411        

Other liabilities

     4,311             5,816        

Stockholders’ equity

     139,287             139,208        
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 1,321,377           $ 1,196,648        
  

 

 

         

 

 

       

Net interest income

      $ 10,725           $ 10,033     
     

 

 

         

 

 

    

Interest rate spread (1)

           3.20           3.29

Net interest margin (2)

           3.49           3.63

Ratio of average interest-earning assets to average interest-bearing liabilities

        137.50           132.17

 

(1)

Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(2)

Net interest margin represents net interest income as a percentage of average interest-earning assets.

(3)

Tax-equivalent adjustments to calculate the yield on tax-exempt securities and loans were $190 and $189 for the three months ended June 30, 2020 and March 31, 2020, respectively.

(4)

Includes dividends received on restricted stock.


     For the Six Months Ended  
     June 30,
2020
    June 30,
2019
 
     Average
Balance
     Interest      Average
Yield/Cost
    Average
Balance
     Interest      Average
Yield/Cost
 

Interest-earning assets:

                

Loans receivable (3)

   $ 1,038,064      $ 24,359        4.73   $ 1,001,344      $ 25,194        5.08

Investment securities (3)

     106,829        1,626        3.69     98,253        1,511        3.71

Interest-earning deposits with other banks (4)

     50,129        179        0.72     45,015        499        2.24
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     1,195,022        26,164        4.47     1,144,612        27,204        4.85
     

 

 

         

 

 

    

Noninterest-earning assets

     63,990             60,912        
  

 

 

         

 

 

       

Total assets

   $ 1,259,012           $ 1,205,524        
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 121,804      $ 229        0.38   $ 96,594      $ 160        0.33

Money market deposits

     161,221        934        1.17     176,970        1,313        1.50

Savings deposits

     191,052        331        0.35     201,650        753        0.75

Certificates of deposit

     362,082        3,707        2.06     355,620        3,996        2.27

Short-term borrowings

     35,390        67        0.38     24,372        292        2.42

Other borrowings

     14,159        138        1.96     13,473        191        2.86
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     885,708        5,406        1.23     868,679        6,705        1.56
     

 

 

         

 

 

    

Noninterest-bearing liabilities:

                

Noninterest-bearing demand deposits

     228,993             199,332        

Other liabilities

     5,024             4,870        

Stockholders’ equity

     139,287             132,643        
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 1,259,012           $ 1,205,524        
  

 

 

         

 

 

       

Net interest income

      $ 20,758           $ 20,499     
     

 

 

         

 

 

    

Interest rate spread (1)

           3.24           3.29

Net interest margin (2)

           3.56           3.67

Ratio of average interest-earning assets to average interest-bearing liabilities

        134.92           131.76

 

(1)

Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(2)

Net interest margin represents net interest income as a percentage of average interest-earning assets.

(3)

Tax-equivalent adjustments to calculate the yield on tax-exempt securities and loans were $379 and $338 for the six months ended June 30, 2020 and 2019, respectively.

(4)

Includes dividends received on restricted stock.