UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
| þ | 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 incorporation or organization) |
36-3252484 (I.R.S. Employer Identification Number) |
|
| 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 check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes þ No o Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
| Class | Outstanding at May 10, 2005 | ||
| Common, par value $.01 | 18,241,151 | ||
MIDWEST BANC HOLDINGS, INC.
Form 10-Q
Table of Contents
| Page Number | ||||||||
PART I |
||||||||
Item 1. Financial Statements |
1 | |||||||
| 14 | ||||||||
| 33 | ||||||||
| 34 | ||||||||
| 38 | ||||||||
| 38 | ||||||||
| 38 | ||||||||
| 38 | ||||||||
| 38 | ||||||||
| 38 | ||||||||
| 40 | ||||||||
| Rule 13a-14(a) Certification of Principal Executive Officer | ||||||||
| Rule 13a-14(a) Certification of Principal Financial Officer | ||||||||
| Certification Pursuant to Section 906 | ||||||||
i
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)
| (Unaudited) | ||||||||
| March 31, | December 31, | |||||||
| 2005 | 2004 | |||||||
ASSETS |
||||||||
Cash |
$ | 50,405 | $ | 55,737 | ||||
Federal funds sold and other short-term investments |
4,124 | 187,694 | ||||||
Securities available-for-sale |
731,405 | 548,211 | ||||||
Securities held-to-maturity (fair value: $82,145 at March
31, 2005 and $89,800 at December 31, 2004) |
83,261 | 89,733 | ||||||
Loans |
1,287,943 | 1,230,400 | ||||||
Allowance for loan losses |
(18,555 | ) | (17,961 | ) | ||||
Net loans |
1,269,388 | 1,212,439 | ||||||
Cash surrender value of life insurance |
49,922 | 49,500 | ||||||
Premises and equipment, net |
26,998 | 27,521 | ||||||
Other real estate |
8,818 | 8,224 | ||||||
Core deposit and other intangibles, net |
2,109 | 2,217 | ||||||
Goodwill |
4,360 | 4,360 | ||||||
Other assets |
56,963 | 51,177 | ||||||
Total assets |
$ | 2,287,753 | $ | 2,236,813 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Liabilities |
||||||||
Deposits |
||||||||
Non-interest-bearing |
$ | 159,450 | $ | 176,995 | ||||
Interest-bearing |
1,513,945 | 1,505,426 | ||||||
Total deposits |
1,673,395 | 1,682,421 | ||||||
Federal funds purchased |
22,250 | | ||||||
Securities sold under agreements to repurchase |
235,813 | 198,401 | ||||||
Advances from the Federal Home Loan Bank |
131,127 | 133,628 | ||||||
Junior subordinated debt owed to unconsolidated trusts |
55,672 | 55,672 | ||||||
Other liabilities |
33,704 | 29,268 | ||||||
Total liabilities |
2,151,961 | 2,099,390 | ||||||
Stockholders Equity |
||||||||
Preferred stock, $.01 par value, 1,000,000 shares authorized;
none issued |
| | ||||||
Common stock, $.01 par value, 24,000,000 shares authorized;
18,668,140 issued |
187 | 187 | ||||||
Additional paid-in capital |
65,746 | 65,781 | ||||||
Retained earnings |
97,722 | 95,829 | ||||||
Unearned stock-based compensation |
(2,476 | ) | (2,642 | ) | ||||
Accumulated other comprehensive loss |
(23,253 | ) | (16,457 | ) | ||||
Treasury stock, at cost (426,989 shares at March 31, 2005
and 586,413 shares at December 31, 2004) |
(2,134 | ) | (5,275 | ) | ||||
Total stockholders equity |
135,792 | 137,423 | ||||||
Total liabilities and stockholders equity |
$ | 2,287,753 | $ | 2,236,813 | ||||
See accompanying notes to unaudited consolidated financial statements.
PAGE 1
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
For the three months ended March 31, 2005 and 2004
(In thousands, except per share data)
| 2005 | 2004 | |||||||
Interest Income |
||||||||
Loans |
$ | 19,314 | $ | 16,518 | ||||
Securities |
||||||||
Taxable |
7,971 | 8,816 | ||||||
Exempt from federal income taxes |
122 | 297 | ||||||
Trading securities |
66 | | ||||||
Federal funds sold and other short-term investments |
253 | 462 | ||||||
Total interest income |
27,726 | 26,093 | ||||||
Interest Expense |
||||||||
Deposits |
8,549 | 7,157 | ||||||
Federal funds purchased |
71 | 2 | ||||||
Securities sold under agreements to repurchase |
1,369 | 1,400 | ||||||
Advances from the Federal Home Loan Bank |
1,623 | 2,494 | ||||||
Junior subordinated debt owed to unconsolidated trusts |
985 | 853 | ||||||
Note payable |
9 | 20 | ||||||
Total interest expense |
12,606 | 11,926 | ||||||
Net interest income |
15,120 | 14,167 | ||||||
Provision for loan losses |
430 | 756 | ||||||
Net interest income after provision for loan losses |
14,690 | 13,411 | ||||||
Noninterest Income |
||||||||
Customer service fees |
1,359 | 1,436 | ||||||
Net gains on securities transactions |
112 | 2,866 | ||||||
Net trading gains (losses) |
45 | (1,832 | ) | |||||
Gains on sales of loans |
62 | 161 | ||||||
Insurance and brokerage commissions |
514 | 485 | ||||||
Trust |
140 | 149 | ||||||
Increase in cash surrender value of life insurance |
422 | 463 | ||||||
Other |
265 | 215 | ||||||
Total noninterest income |
2,919 | 3,943 | ||||||
Noninterest Expenses |
||||||||
Salaries and employee benefits |
7,405 | 6,481 | ||||||
Occupancy and equipment |
1,730 | 1,692 | ||||||
Professional services |
1,209 | 881 | ||||||
Other |
1,844 | 1,987 | ||||||
Total noninterest expenses |
12,188 | 11,041 | ||||||
Income before income taxes |
5,421 | 6,313 | ||||||
Provision for income taxes |
1,339 | 1,488 | ||||||
Net Income |
$ | 4,082 | $ | 4,825 | ||||
Basic earnings per share |
$ | 0.22 | $ | 0.27 | ||||
Diluted earnings per share |
$ | 0.22 | $ | 0.26 | ||||
Cash dividends declared per common share |
$ | 0.12 | $ | 0.12 | ||||
See accompanying notes to unaudited consolidated financial statements.
PAGE 2
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (Unaudited)
For the three months ended March 31, 2005 and 2004
(In thousands, except share and per share data)
| Accumulated | ||||||||||||||||||||||||||||
| Unearned | Other | Total | ||||||||||||||||||||||||||
| Common | Retained | Stock-based | Comprehensive | Treasury | Stockholders | |||||||||||||||||||||||
| Stock | Surplus | Earnings | Compensation | Loss | Stock | Equity | ||||||||||||||||||||||
Balance, January 1, 2004 |
$ | 187 | $ | 64,330 | $ | 102,041 | $ | | $ | (15,824 | ) | $ | (7,653 | ) | $ | 143,081 | ||||||||||||
Cash dividends declared ($0.12 per
share) |
| | (2,144 | ) | | | | (2,144 | ) | |||||||||||||||||||
Issuance of common stock upon
exercise of 8,160 stock options,
inclusive of tax benefit |
| 50 | | | | 79 | 129 | |||||||||||||||||||||
Comprehensive income |
||||||||||||||||||||||||||||
Net income |
| | 4,825 | | | | 4,825 | |||||||||||||||||||||
Net decrease in fair value of
securities classified as available-
for-sale, net of income taxes and
reclassification adjustments |
| | | | (2,848 | ) | | (2,848 | ) | |||||||||||||||||||
Total comprehensive income |
1,977 | |||||||||||||||||||||||||||
Balance, March 31, 2004 |
$ | 187 | $ | 64,380 | $ | 104,722 | $ | | $ | (18,672 | ) | $ | (7,574 | ) | $ | 143,043 | ||||||||||||
Balance, January 1, 2005 |
$ | 187 | $ | 65,781 | $ | 95,829 | $ | (2,642 | ) | $ | (16,457 | ) | $ | (5,275 | ) | $ | 137,423 | |||||||||||
Cash dividends declared ($0.12 per
share) |
| | (2,189 | ) | | | | (2,189 | ) | |||||||||||||||||||
Issuance of common stock upon
exercise of 279,424 stock options,
inclusive of tax benefit |
| (35 | ) | | | | 3,141 | 3,106 | ||||||||||||||||||||
Stock-based compensation |
| | | 166 | | | 166 | |||||||||||||||||||||
Comprehensive loss
|
||||||||||||||||||||||||||||
Net income |
| | 4,082 | | | | 4,082 | |||||||||||||||||||||
Net decrease in fair value of
securities classified as available-
for-sale, net of income taxes and
reclassification adjustments |
| | | | (6,796 | ) | | (6,796 | ) | |||||||||||||||||||
Total comprehensive loss |
(2,714 | ) | ||||||||||||||||||||||||||
Balance, March 31, 2005 |
$ | 187 | $ | 65,746 | $ | 97,722 | $ | (2,476 | ) | $ | (23,253 | ) | $ | (2,134 | ) | $ | 135,792 | |||||||||||
See accompanying notes to unaudited consolidated financial statements.
PAGE 3
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
For the three Months Ended March 31, 2005 and 2004
(In thousands)
| 2005 | 2004 | |||||||
Cash flows from operating activities |
||||||||
Net income |
$ | 4,082 | $ | 4,825 | ||||
Adjustments to reconcile net income to net cash provided by
operating activities |
||||||||
Depreciation |
719 | 649 | ||||||
Provision for loan losses |
430 | 756 | ||||||
Amortization of other intangibles |
108 | 41 | ||||||
Proceeds from sales (purchases) of trading securities, net |
72 | (3,557 | ) | |||||
Amortization of premiums and discounts on securities, net |
682 | 1,000 | ||||||
Realized gain on sale of available-for-sale securities,net |
(112 | ) | (2,866 | ) | ||||
Net (gain) loss on sales of trading securities, net |
(45 | ) | 3,557 | |||||
Net gain on sales of mortgage loans |
(62 | ) | (161 | ) | ||||
Net change in real estate loans held for sale |
(107 | ) | (821 | ) | ||||
Increase in cash surrender value of life insurance |
(422 | ) | (463 | ) | ||||
Deferred income taxes |
(477 | ) | (122 | ) | ||||
Amortization of deferred stock based compensation |
166 | | ||||||
Change in other assets |
(2,406 | ) | 1,565 | |||||
Change in other liabilities |
1,906 | 1,104 | ||||||
Net cash provided by operating activities |
4,534 | 5,507 | ||||||
Cash flows from investing activities |
||||||||
Sales of securities available-for-sale |
63,933 | 130,795 | ||||||
Maturities of securities available-for-sale |
345 | 28,288 | ||||||
Principal payments on securities |
10,408 | 24,997 | ||||||
Purchases of securities available-for-sale |
(262,417 | ) | (61,858 | ) | ||||
Purchases of securities held-to-maturity |
| (51,453 | ) | |||||
Maturities of securities held-to-maturity |
710 | 880 | ||||||
Sale of futures contracts |
| (14,141 | ) | |||||
Loan originations and principal collections, net |
(58,140 | ) | 6,072 | |||||
Proceeds from sale of other real estate |
336 | 51 | ||||||
Additions to property and equipment |
(196 | ) | (752 | ) | ||||
Net cash provided by (used in) investing activities |
(245,021 | ) | 62,879 | |||||
Cash flows from financing activities |
||||||||
Net decrease in deposits |
(9,026 | ) | (12,491 | ) | ||||
Proceeds from borrowings |
2,000 | | ||||||
Repayments on borrowings |
(2,000 | ) | (2,000 | ) | ||||
Cash dividends paid |
(2,149 | ) | (2,143 | ) | ||||
Change in federal funds purchased and securities
sold under agreements to repurchase |
59,662 | 445 | ||||||
Proceeds from issuance of treasury stock under stock option plan |
3,098 | 86 | ||||||
Net cash provided by (used in) financing activities |
51,585 | (16,103 | ) | |||||
Increase (decrease) in cash and cash equivalents |
(188,902 | ) | 52,283 | |||||
Cash and cash equivalents at beginning of period |
243,431 | 196,157 | ||||||
Cash and cash equivalents at end of period |
$ | 54,529 | $ | 248,440 | ||||
Supplemental disclosures |
||||||||
Cash paid for: |
||||||||
Interest |
$ | 12,508 | $ | 11,872 | ||||
Income Taxes |
758 | 1,331 | ||||||
See accompanying notes to unaudited consolidated financial statements.
PAGE 4
MIDWEST BANC HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 BASIS OF PRESENTATION
The consolidated financial statements of Midwest Banc Holdings, Inc. (the Company) included herein are unaudited; however, such statements reflect 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.
The annualized results of operations for the three months ended March 31, 2005 are not necessarily indicative of the results expected for the full year ending December 31, 2005.
NOTE 2 NEW ACCOUNTING PRONOUNCEMENTS
In December 2004, the Financial Accounting Standards Board (FASB) published FASB Statement No. 123 (revised 2004), Share-Based Payment (FAS 123(R)). FAS 123(R) requires that the compensation cost relating to share-based payment transactions, including grants of employee stock options, be recognized in financial statements. That cost will be measured based on the fair value of the equity or liability instruments issued. FAS 123(R) permits entities to use any option-pricing model that meets the fair value objective in the Statement. Modifications of share-based payments will be treated as replacement awards with the cost of the incremental value recorded in the financial statements.
FAS 123(R) is effective at the beginning of the first quarter of 2006. As of the date of this filing, no decisions have been made as to whether the Company will apply the modified prospective or retrospective transition method of application.
On September 30, 2004, the FASB issued FASB Staff Position (FSP) Emerging Issues Task Force (EITF) Issue No. 03-1-1 delaying the effective date of paragraphs 10-20 of EITF 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments, which provides guidance for determining the meaning of other-than-temporarily impaired and its application to certain debt and equity securities within the scope of FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities, and investments accounted for under the cost method. The guidance requires that investments which have declined in value due to credit concerns or solely due to changes in interest rates must be recorded as other-than-temporarily impaired unless the Company can assert and demonstrate its intention to hold the security for a period of time sufficient to allow for a recovery of fair value up to or beyond the cost of the investment, which might mean maturity. The delay of the effective date of EITF 03-1 will be superseded concurrent with the final issuance of proposed FSP Issue 03-1-a. Proposed FSP Issue 03-1-a is intended to provide implementation guidance with respect to all securities analyzed for impairment under paragraphs 10-20 of EITF 03-1. Management continues to closely monitor and evaluate how the provisions of EITF 03-1 and proposed FSP Issue 03-1-a will affect the Company.
PAGE 5
MIDWEST BANC HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 3 SECURITIES
The following tables set forth the composition of the Companys securities portfolio by major category as of March 31, 2005.
| March 31, 2005 | ||||||||||||||||||||||||||||
| Held-to-Maturity | Available-for-Sale | Total | ||||||||||||||||||||||||||
| Amortized | Fair | Amortized | Amortized | % of | ||||||||||||||||||||||||
| Cost | Value | Cost | Fair Value | Cost | Fair Value | Portfolio | ||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||||
U.S. Treasury and obligations of
U.S. government-sponsored agencies |
$ | | $ | | $ | 361,361 | $ | 328,606 | $ | 361,361 | $ | 328,606 | 42.34 | % | ||||||||||||||
Obligations of states and
political subdivisions |
8,854 | 9,029 | 3,274 | 3,312 | 12,128 | 12,341 | 1.42 | |||||||||||||||||||||
Mortgage-backed securities |
74,407 | 73,116 | 308,292 | 303,373 | 382,699 | 376,489 | 44.83 | |||||||||||||||||||||
Equity securities |
| | 86,286 | 85,673 | 86,286 | 85,673 | 10.11 | |||||||||||||||||||||
Other bonds |
| | 11,069 | 10,441 | 11,069 | 10,441 | 1.30 | |||||||||||||||||||||
Total |
$ | 83,261 | $ | 82,145 | $ | 770,282 | $ | 731,405 | $ | 853,543 | $ | 813,550 | 100.00 | % | ||||||||||||||
The following is a summary of the fair value of securities held-to-maturity and available-for-sale with unrealized losses and an aging of those unrealized losses:
| March 31, 2005 | ||||||||||||||||||||||||
| Less Than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
Securities available-for-sale: |
||||||||||||||||||||||||
Obligations of U.S. government-sponsored agencies (1) |
$ | 9,497 | $ | (437 | ) | $ | 319,109 | $ | (32,318 | ) | $ | 328,606 | $ | (32,755 | ) | |||||||||
Obligations of states and political subdivisions |
156 | (3 | ) | | | 156 | (3 | ) | ||||||||||||||||
Mortg | ||||||||||||||||||||||||