Back to GetFilings.com



Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the Quarterly Period ended September 30, 2004

Commission File Number: 001-13735


MIDWEST BANC HOLDINGS, INC.

(Exact name of Registrant as specified in its charter.)
     
Delaware
(State or other jurisdiction of
  36-3252484
(I.R.S. Employer Identification Number)
incorporation or organization)    
     
501 W. North Ave.
Melrose Park, Illinois

(Address of principal executive offices)
  60160
(ZIP code)


(708) 865-1053
(Registrant’s telephone number, including area code)

     Indicate by checkmark 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 [X] No [  ]

     Indicate by checkmark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [X] No [  ]

     Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

         
Class
  Outstanding at November 9, 2004
Common, par value $.01
    17,902,190  

 


Table of Contents

MIDWEST BANC HOLDINGS, INC.

Form 10-Q

Table of Contents

             
        Page Number
 
  PART I        
Item 1.
  Financial Statements     1  
  Management’s Discussion and Analysis of Financial Condition and Results of Operations     13  
  Quantitative and Qualitative Disclosures about Market Risk     32  
  Controls and Procedures     33  
 
  PART II        
  Legal Proceedings     36  
  Changes in Securities, Use of Proceeds, and Issuer Purchases of Equity Securities     36  
  Defaults Upon Senior Securities     36  
  Submission of Matters to a Vote of Security Holders     36  
  Other Information     36  
  Exhibits and Reports on Form 8-K     36  
  Signature Page     38  
 Loan Agreement
 Employment Agreement
 Retirement Agreement
 Certification of Chief Executive Officer
 Certification of Chief Financial Officer
 Certification of Chief Executive Officer and Chief Financial Officer

 


Table of Contents

MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In Thousands)

                 
    September 30,   December 31,
    2004
  2003
ASSETS
               
Cash and cash equivalents
  $ 59,572     $ 196,157  
Securities available-for-sale
    887,649       796,140  
Securities held-to-maturity (fair value: $98,070 at September 30,2004 and $57,239 at December 31, 2003)
    97,808       56,074  
Loans
    1,143,805       1,081,296  
Allowance for loan losses
    (16,364 )     (15,714 )
 
   
 
     
 
 
Net loans
    1,127,441       1,065,582  
Cash value of life insurance
    49,126       24,906  
Premises and equipment, net
    27,984       27,376  
Other real estate
    7,243       6,942  
Core deposit and other intangibles, net
    2,324       2,790  
Goodwill
    4,360       4,360  
Due from broker
    174,145       40,477  
Other assets
    54,809       43,345  
 
   
 
     
 
 
Total assets
  $ 2,492,461     $ 2,264,149  
 
   
 
     
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
LIABILITIES
               
Deposits
               
Non-interest-bearing
  $ 161,651     $ 160,668  
Interest-bearing
    1,490,030       1,425,743  
 
   
 
     
 
 
Total deposits
    1,651,681       1,586,411  
Federal funds purchased
    28,900        
Securities sold under agreements to repurchase
    335,764       202,699  
Advances from the Federal Home Loan Bank
    252,890       253,461  
Junior subordinated debt owed to unconsolidated trusts
    55,672       54,000  
Note payable
          2,000  
Other liabilities
    28,869       22,497  
 
   
 
     
 
 
Total liabilities
    2,353,776       2,121,068  
 
   
 
     
 
 
STOCKHOLDERS’ EQUITY
               
Preferred stock
           
Common stock
    187       187  
Surplus
    64,502       64,330  
Retained earnings
    103,580       102,041  
Accumulated other comprehensive loss
    (22,326 )     (15,824 )
Treasury stock, at cost (765,950 shares at September 30, 2004 and 806,934 shares at December 31, 2003)
    (7,258 )     (7,653 )
 
   
 
     
 
 
Total stockholders’ equity
    138,685       143,081  
 
   
 
     
 
 
Total liabilities and stockholders’ equity
  $ 2,492,461     $ 2,264,149  
 
   
 
     
 
 

See accompanying notes to unaudited consolidated financial statements.

Page 1


Table of Contents

MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(In Thousands, Except Per Share Data)

                                 
    Three Months Ended   Nine Months Ended
    September 30,
  September 30,
    2004
  2003
  2004
  2003
Interest Income
                               
Loans
  $ 16,794     $ 17,023     $ 49,636     $ 55,207  
Securities
                               
Taxable
    8,604       9,303       25,112       27,002  
Exempt from federal income taxes
    164       793       628       2,382  
Trading securities
    1,384             1,736       19  
Federal funds sold and other short-term investments
    131       18       1,062       85  
 
   
 
     
 
     
 
     
 
 
Total interest income
    27,077       27,137       78,174       84,695  
Interest Expense
                               
Deposits
    7,786       7,324       22,186       22,996  
Federal funds purchased
    58       62       76       163  
Securities sold under agreement to repurchase
    1,432       1,559       4,137       4,450  
Advances from the Federal Home Loan Bank
    2,663       2,606       7,648       8,328  
Junior subordinated debt owed to unconsolidated trusts
    897       657       2,609       1,962  
Notes payable
          49       20       123  
 
   
 
     
 
     
 
     
 
 
Total interest expense
    12,836       12,257       36,676       38,022  
 
   
 
     
 
     
 
     
 
 
Net interest income
    14,241       14,880       41,498       46,673  
Provision for loan losses
    556       7,743       2,068       9,488  
 
   
 
     
 
     
 
     
 
 
Net interest income after provision for loan losses
    13,685       7,137       39,430       37,185  
Other Income
                               
Service charges on deposit accounts
    1,531       1,481       4,511       4,382  
Net gains (losses) on securities transactions
    (5,773 )     917       (3,657 )     3,721  
Net trading profits
    1,022       1,964       241       5,423  
Gains on sale of loans
    106       295       436       960  
Insurance and brokerage commissions
    468       582       1,437       1,596  
Trust income
    145       147       452       451  
Increase in cash surrender value of life insurance
    493       234       1,220       725  
Other income
    220       170       643       534  
 
   
 
     
 
     
 
     
 
 
Total other income
    (1,788 )     5,790       5,283       17,792  
Other Expenses
                               
Salaries and employee benefits
    7,999       6,119       21,065       18,170  
Occupancy and equipment
    1,784       1,648       5,153       4,874  
Professional services
    1,422       900       3,404       3,367  
Other expenses
    2,231       1,998       6,290       5,710  
 
   
 
     
 
     
 
     
 
 
Total other expenses
    13,436       10,665       35,912       32,121  
 
   
 
     
 
     
 
     
 
 
Income before income taxes
    (1,539 )     2,262       8,801       22,856  
Provision for income taxes
    (1,508 )     (21 )     823       6,388  
 
   
 
     
 
     
 
     
 
 
Net Income (Loss)
  $ (31 )   $ 2,283     $ 7,978     $ 16,468  
 
   
 
     
 
     
 
     
 
 
Basic earnings per share
  $ 0.00     $ 0.13     $ 0.45     $ 0.93  
 
   
 
     
 
     
 
     
 
 
Diluted earnings per share
  $ 0.00     $ 0.12     $ 0.43     $ 0.91  
 
   
 
     
 
     
 
     
 
 
Cash dividends per common share
  $ 0.12     $ 0.12     $ 0.36     $ 0.32  
 
   
 
     
 
     
 
     
 
 
Average common shares outstanding
                               
Basic
    17,899       17,816       17,882       17,781  
Diluted
    18,304       18,274       18,354       18,192  

See accompanying notes to unaudited consolidated financial statements.

Page 2


Table of Contents

MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (UNAUDITED)
Nine Months Ended September 30, 2004 and 2003
(In Thousands, Except Per Share Data)

                                                 
                            Accumulated            
                            Other           Total
                            Compre-           Stock-
    Common           Retained   hensive   Treasury   holders’
    Stock
  Surplus
  Earnings
  Income/(Loss)
  Stock
  Equity
Balance, January 1, 2003
  $ 171     $ 29,366     $ 87,105     $ 7,145     $ (8,836 )   $ 114,951  
Cash dividends declared ($0.32 per share)
                (5,700 )                 (5,700 )
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 stock options, net of tax benefit
          387                   981       1,368  
Capital contribution from loan payoff by related parties
          4,033                         4,033  
Comprehensive income
                                               
Net income
                16,468                   16,468  
Net decrease in fair value of securities classified as available-for-sale, net of income taxes and reclassification adjustments
                      (17,850 )           (17,850 )
 
                                           
 
 
Total comprehensive (loss)
                                            (1,382 )
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balance, September 30, 2003
  $ 187     $ 64,234     $ 97,873     $ (10,705 )   $ (7,855 )   $ 143,734  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balance, January 1, 2004
  $ 187     $ 64,330     $ 102,041     $ (15,824 )   $ (7,653 )   $ 143,081  
Cash dividends declared ($0.36 per share)
                (6,439 )                 (6,439 )
Issuance of common stock upon exercise of stock options, net of tax benefit
          172                   395       567  
Comprehensive income
                                               
Net income
                7,978                   7,978  
Net decrease in fair value of securities classified as available-for-sale, net of income taxes and reclassification adjustments
                      (6,502 )           (6,502 )
 
                                           
 
 
Total comprehensive income
                                            1,476  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balance, September 30, 2004
  $ 187     $ 64,502     $ 103,580     $ (22,326 )   $ (7,258 )   $ 138,685  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

See accompanying notes to unaudited consolidated financial statements.

Page 3


Table of Contents

MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Nine Months Ended September 30, 2004 and 2003
(In Thousands)

                 
    2004
  2003
Cash flows from operating activities
               
Net income
  $ 7,978     $ 16,468  
Adjustments to reconcile net income to net cash provided by operating activities
               
Depreciation
    1,949       1,799  
Provision for loan losses
    2,068       9,488  
Amortization of other intangibles
    255       371  
Amortization of premiums and discounts on securities, net
    2,303       8,706  
Net (gain) loss on sale of securities
    3,657       (3,721 )
Net gain on sales of mortgage loans
    (436 )     (4,006 )
Federal Home Loan Bank stock dividend
    (820 )     (970 )
Net change in real estate loans originated held for sale
    (952 )     4,048  
Increase in cash surrender value of life insurance
    (1,220 )     (725 )
Deferred income taxes
    (1,271 )     (11,521 )
Gain on sale of other real estate
    39       300  
Change in other assets
    (5,156 )     296  
Change in other liabilities
    6,212       3,996  
 
   
 
     
 
 
Net cash from operating activities
    14,606       24,529  
Cash flows from investing activities
               
Sales of securities available-for-sale
    752,534       380,539  
Maturities of securities available-for-sale
    37,905        
Principal payments on securities available-for-sale
    59,556       292,338  
Purchase of securities available-for-sale
    (1,050,899 )     (937,054 )
Purchase of securities held-to-maturity
    (66,669 )      
Maturities of securities held-to-maturity
    1,175       1,900  
Futures contracts
    (15,021 )     (6,217 )
Purchase of mortgage loans
    (31,215 )      
Net (increase) decrease in loans
    (32,859 )     68,910  
Proceeds from sale of mortgage loans
          146,552  
Cash received, net of cash and cash equivalents in acquisition and stock issuance
          17,783  
Proceeds from sale of other real estate
    1,094       1,575  
Property and equipment expenditures, net
    (2,918 )     (1,055 )
Investment in life insurance
    (23,000 )      
 
   
 
     
 
 
Net cash from investing activities
    (370,317 )     (34,729 )
Cash flows from financing activities
               
Net increase in deposits
    65,270       47,630  
Borrowings
          5,500  
Repayment of borrowings
    (2,000 )      
Dividends paid
    (6,435 )     (5,176 )
Change in securities sold under agreements to repurchase and federal funds purchased
    161,965       (377 )
Proceeds from exercised stock options
    326       1,368  
 
   
 
     
 
 
Net cash from financing activities
    219,126       48,945  
 
   
 
     
 
 
Increase in cash and cash equivalents
    (136,585 )     38,745  
Cash and cash equivalents at beginning of period
    196,157       49,687  
 
   
 
     
 
 
Cash and cash equivalents at end of period
  $ 59,572     $ 88,432  
 
   
 
     
 
 

See accompanying notes to unaudited consolidated financial statements.

Page 4


Table of Contents

MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Continued)

                 
    2004
  2003
Supplemental disclosures
               
Cash paid during the year for
               
Interest
  $ 36,439     $ 38,130  
Income Taxes
    3,731       5,665  
Supplemental schedule of noncash investing activities
               
Amount due from broker for sales of securities
    174,145       40,810  
Real estate acquired in settlement of loans
    874       9,124  
Acquisitions
               
Noncash assets acquired:
               
Investment securities available for sale
  $     $ 17,065  
Loans, net
          157,477  
Premises and equipment, net
          9,257  
Goodwill, net
          1,221  
Other intangibles, net
          3,361  
Other assets
          5,930  
 
   
 
     
 
 
Total noncash assets acquired
  $     $ 194,311  
 
   
 
     
 
 
Liabilities assumed:
               
Deposits
          137,729  
FHLB advances
          36,727  
Accrued expenses and other liabilities
          7,557  
 
   
 
     
 
 
Total liabilities assumed
          182,013  
 
   
 
     
 
 
Net noncash assets acquired
  $     $ 12,298  
 
   
 
     
 
 
Cash and cash equivalents acquired
  $     $ 19,688  
 
   
 
     
 
 

See accompanying notes to unaudited consolidated financial statements.

Page 5


Table of Contents

NOTE 1 — BASIS OF PRESENTATION

     The consolidated financial information of Midwest Banc Holdings, Inc. (the “Company”) included herein is unaudited; however, such information reflects all adjustments (consisting only of normal recurring adjustments) which are, in the opinion of management, necessary for a fair presentation for the interim periods. The financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. See pages 13 and 14 for a description of the Company’s critical accounting policies and estimates.

     The annualized results of operations for the three months and nine months ended September 30, 2004 are not necessarily indicative of the results expected for the full year ending December 31, 2004.

NOTE 2 – 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 valued 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. 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, 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 consolidated statements of income 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 3 — 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.

Page 6


Table of Contents

     Intangible asset disclosures are as follows (in thousands):

                                 
    September 30, 2004
  December 31, 2003
    Gross Carrying   Accumulated   Gross Carrying   Accumulated
    Amount
  Amortization
  Amount
  Amortization
Amortized intangible assets:
                               
Core deposit and other intangibles
  $ 3,130     $ (806 )   $ 3,341     $ (551 )
Aggregate intangible amortization expense:
                               
For the three months ending September 30, 2004
  $ 107                          
For the nine months ending September 30, 2004
    255                          
Estimated intangible amortization expense:
                               
For the year ending December 31, 2004
  $ 362                          
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                          

     The following tables present the changes in the carrying amount of goodwill and other intangibles during the nine months ended September 30, 2004 (in thousands):

                 
    September 30, 2004
            Core Deposit
            and Other
    Goodwill
  Intangibles
Balance at beginning of period
  $ 4,360     $ 2,790  
Amortization expense
          (255 )
Intangibles acquired
          (211 )
 
   
 
     
 
 
Balance at end of period
  $ 4,360     $