UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
Commission File Number: 001-13735
MIDWEST BANC HOLDINGS, INC.
| 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
(Registrants 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 issuers classes of common stock, as of the latest practicable date.
| Class |
Outstanding at November 9, 2004 |
|||
Common, par
value $.01 |
17,902,190 | |||
MIDWEST BANC HOLDINGS, INC.
Form 10-Q
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
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
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
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
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
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 Companys 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 Companys 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 acquirers intent to do so.
Page 6
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 | $ | |||||