Attached files

file filename
8-K - FORM 8-K - MIDDLEFIELD BANC CORPd923123d8k.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

 

 

  LOGO

 

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 Quarter Financial Results

MIDDLEFIELD, OHIO, April 27, 2020 ◆◆◆◆ Middlefield Banc Corp. (NASDAQ: MBCN) today reported financial results for the 2020 first quarter ended March 31, 2020.

2020 First Quarter Financial Highlights Include (on a year-over-year basis unless noted):

  ·  

Net interest margin remained stable at 3.63%, compared to 3.69%

  ·  

Nonperforming assets declined 16.4% to $8.9 million

  ·  

Charge-offs declined 42.9% to $0.3 million

  ·  

Net income impacted by $2.7 million provision associated with an increase in the allowance for loan losses as a result of the COVID-19 crisis

  ·  

Allowance for loan losses to total loans increased to 0.93%, compared to 0.72%

  ·  

Hospitality and restaurant sectors were only 4.3% and 1.7%, respectively, of net loans at March 31, 2020

  ·  

Book value increased 3.0% to $20.83 per share

  ·  

Equity to assets increased 65 basis points to 10.93%

“The Middlefield Banking Company is committed to helping its customers and communities respond to the significant financial challenges caused by the COVID-19 pandemic,” stated Thomas G. Caldwell, President and Chief Executive Officer. “Over the past several weeks, Middlefield has helped nearly 560 small businesses receive over $90 million of support through the March 2020 CARES Act. This process has required a significant amount of time and resources from across our organization. I am extremely proud of our associates for their response to the crisis and their dedication providing essential financial services to our communities.”

“We ended the 2020 first quarter with a strong financial position and capital levels. Our net interest margin has remained stable over the past 12 months, despite a declining rate environment and significant competition for loans and deposits. Net income would have also been stable, but we prudently took a $2.7 million provision during the first quarter to increase our allowance for loan losses. We are confident in our


conservative and disciplined approach to credit and risk management, however the economic challenges caused by the COVID-19 crisis have had an impact on credit quality and cannot be discounted. Macroeconomic trends have yet to fully capture the impact of the COVID-19 crisis, but we believe underlying economic weaknesses in our markets existed on March 31, 2020. We expect further pressure on our net interest margin due to the recent 100 basis point reduction in the Federal Reserve target rate, and we will continue making the necessary adjustments to our allowance for loan losses as the COVID-19 crisis evolves.”

“We are focused on managing all aspects of the business that are under our control as we navigate the COVID-19 crisis and a lower rate environment, while supporting our customers, employees, communities, and shareholders. This includes pursuing near-term strategies that protect the health and safety of our employees and customers, control risk, proactively manage expenses, and support our dividend policy. As we respond to the COVID-19 crisis and the unprecedented environment it has created, I am thankful for the proven leadership team we have assembled and our loyal customers, employees, and shareholders.”

Income Statement

Net interest income for the 2020 first quarter was $10.0 million, compared to $10.2 million for the 2019 first quarter. The net interest margin for the 2020 first quarter was 3.63%, compared to 3.69% for the same period of 2019. For the 2020 first quarter, noninterest income was essentially unchanged from the same period last year, at $1.1 million. Noninterest expense for the 2020 first quarter decreased 3.3% to $7.3 million, from the 2019 first quarter.

Donald L. Stacy, Chief Financial Officer stated: “Throughout 2019, we remained focused on managing risk and pricing on loans, while prudently controlling our funding costs on deposits. While these strategies impacted loan growth last year, we ended the 2020 first quarter with a 16.4% year-over-year reduction in nonperforming assets, and a 42.9% year-over-year reduction in charge-offs. As a result, we entered this challenging market environment with improved asset quality trends. However, since the COVID-19 crisis began, we have experienced an increase in requests for deferrals and we are working on providing temporary relief to our customers. With an equity to assets ratio of 10.93%, we have strong liquidity and have access to additional liquidity sources if needed to navigate this challenging period.”

Balance Sheet

Total assets at March 31, 2020, decreased 5.2% to $1.21 billion, compared to $1.28 billion at March 31, 2019. Net loans at March 31, 2020, were $988.8 million, compared to $997.3 million at March 31, 2019. The 0.9% year-over-year decrease in net loans was primarily a result of a $35.5 million decrease in multifamily commercial real estate loans, and a $15.4 million decline in non-owner occupied commercial real estate loans, partially offset by a $21.0 million increase in commercial and industrial loans, and an $11.9 million increase in construction and other loans.

Total deposits at March 31, 2020, was $1.00 billion, compared to $1.04 billion at March 31, 2019. The 3.5% decrease in deposits was primarily a result of lower time, money market, and saving deposits, partially offset by higher noninterest-bearing and interest-bearing demand accounts. The investment portfolio, classified as available for sale, was $103.0 million at March 31, 2020, compared with $98.1 million at March 31, 2019.

Stockholders’ Equity and Dividends

At March 31, 2020, stockholders’ equity increased 0.8% to $132.7 million compared to $131.7 million at March 31, 2019. On a per share basis, shareholders’ equity at March 31, 2020, was $20.83 compared to $20.22, an increase of 3.0%, over the same period last year.


At March 31, 2020, tangible stockholders’ equity(1) increased 1.2% to $115.6 million for the 2020 first quarter, compared to $114.3 million at March 31, 2019. On a per-share basis, tangible stockholders’ equity(1) was $18.16 at March 31, 2020, compared to $17.55, an increase of 3.5%, at March 31, 2019.

During the 2020 first quarter, the Company paid cash dividends of $0.15 per share, compared to $0.14 per share for the first quarter last year.

At March 31, 2020, the Company had an equity to assets leverage ratio of 10.93%, compared to 10.28% at March 31, 2019.

Asset Quality

The provision for loan losses for the 2020 first quarter was $2.7 million, compared to $240,000 for the same period a year ago. Most of the increased provision is the result of increases to the current economic conditions qualitative factors. Nonperforming assets at March 31, 2020, were $8.9 million, compared to $10.6 million at March 31, 2019. Net charge-offs were $264,000, or 0.11% of average loans, annualized, during the 2020 first quarter, compared to net charge-offs of $462,000, or 0.19% of average loans, annualized, at March 31, 2019. The allowance for loan losses at March 31, 2020, stood at $9.2 million, or 0.93% of total loans, compared to $7.2 million, or 0.72% of total loans at March 31, 2019.

COVID-19 Update

The following table provides information with respect to our commercial loans by type at March 31, 2020.

 

 At Risk

          

Type

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

 Residential non-owner occupied

       337          $ 142,725          14.30%  

 Retail

       220          197,073          19.75%  

 Restaurant/food service/bar

       48          16,868          1.69%  

 Hospitality and tourism

       32          45,225          4.53%  

 Self-storage facility

       29          25,622          2.57%  

 Other

       121          14,218          1.42%  
    

 

 

    

 

 

    

 

 

 

 Total

       787          $ 441,731          44.26%  
    

 

 

    

 

 

    

 

 

 

The Coronavirus Aid, Relief, and Economic Security Act, or CARES Act, was signed into law on March 27, 2020, and provides over $2.0 trillion in emergency economic relief to individuals and businesses impacted by the COVID-19 pandemic. The CARES Act authorized the Small Business Administration (“SBA”) to temporarily guarantee loans under a new 7(a) loan program called the Paycheck Protection Program (“PPP”).

As a qualified SBA lender, we were automatically authorized to originate PPP loans.

An eligible business can apply for a PPP loan up to the greater of: (1) 2.5 times its average monthly payroll costs; or (2) $10.0 million. PPP loans will have: (a) an interest rate of 1.0%, (b) a two-year loan term to maturity; and (c) principal and interest payments deferred for six months from the date of disbursement. The SBA will guarantee 100% of the PPP loans made to eligible borrowers. The entire principal amount of the borrower’s PPP loan, including any accrued interest, is eligible to be reduced by the loan forgiveness amount under the PPP so long as employee and compensation levels of the business are maintained and 75% of the loan proceeds are used for payroll expenses, with the remaining 25% of the loan proceeds used for other qualifying expenses.

As of April 22, 2020, we approved 558 applications for up to $90.7 million of loans under the PPP.


As of April 21, 2020, we received requests to modify 261 loans aggregating $164.5 million. As of April 21, 2020, we modified 188 loans aggregating $107.0 million primarily consisting of the deferral of principal and interest payments and the extension of the maturity date. The remaining modifications are in process and are expected to be completed.

Details with respect to actual loan modifications are as follows:

 

 Deferrals           

Type

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

 Residential non-owner occupied

       9          $ 2,297          0.23%  

 Office

       9          1,776          0.18%  

 Retail

       41          52,443          5.25%  

 Restaurant/food service/bar

       8          3,320          0.33%  

 Hospitality and tourism

       8          4,638          0.46%  

 Other

       113          42,547          4.26%  
    

 

 

    

 

 

    

 

 

 

 Total

       188          $ 107,021          10.71%  
    

 

 

    

 

 

    

 

 

 

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 $1.21 billion at March 31, 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)

 

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

Balance Sheets (period end)

      2020        2019          2019          2019          2019

ASSETS

                       

Cash and due from banks

  $     53,533      $     35,113        $       118,956        $       133,372        $       121,045  

Federal funds sold

      1,800          -          1,069          2,010          -  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

Cash and cash equivalents

      55,333          35,113          120,025          135,382          121,045  

Equity securities, at fair value

      550          710          628          660          674  

Investment securities available for sale, at fair value

              102,959          105,733          105,041          98,809          98,114  

Loans held for sale

      513          1,220          791          431          1,230  

Loans:

                       

Commercial real estate:

                       

Owner occupied

      113,272          102,386          106,839          109,944          107,084  

Non-owner occupied

      292,775          302,180          312,049          307,562          308,134  

Multifamily

      52,276          62,028          70,633          75,252          87,768  

Residential real estate

      233,900          234,798          236,280          232,168          230,618  

Commercial and industrial

      106,797          89,527          85,861          85,520          85,756  

Home equity lines of credit

      114,933          112,248          111,459          113,662          109,865  

Construction and other

      71,186     

    

    66,680                       60,957                       58,161                       59,322  

Consumer installment

      12,861          14,411          15,204          15,963          15,937  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

Total loans

      998,000                  984,258          999,282          998,232          1,004,484  

Less allowance for loan and lease losses

      9,244          6,768          7,001          7,304          7,206  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

Net loans

      988,756          977,490          992,281          990,928          997,278  

Premises and equipment, net

      17,653          17,874          17,182          16,788          15,741  

Goodwill

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

Core deposit intangibles

      1,973          2,056          2,141          2,227          2,312  

Bank-owned life insurance

      16,618          16,511          16,403          16,294          16,185  

Accrued interest receivable and other assets

      14,513          10,697          11,015          11,832          13,285  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

TOTAL ASSETS

  $     1,213,939      $     1,182,475        $           1,280,578        $           1,288,422        $           1,280,935  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

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

LIABILITIES

                       

Deposits:

                       

Noninterest-bearing demand

  $     206,372      $     191,370        $       199,235        $       198,817        $       194,298  

Interest-bearing demand

      125,184          107,844          107,033          94,266          107,246  

Money market

      156,556          160,826          155,419          152,885          178,668  

Savings

      175,468          192,003          182,005          194,505          184,662  

Time

      340,130          368,800          390,721          411,034          375,357  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

Total deposits

      1,003,710          1,020,843          1,034,413          1,051,507          1,040,231  

Short-term borrowings

      60,000          5,075          92,000          85,000          91,000  

Other borrowings

      12,662          12,750          12,359          12,449          11,518  

Accrued interest payable and other liabilities

      4,880          6,032          5,893          5,206          6,487  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

TOTAL LIABILITIES

      1,081,252          1,044,700          1,144,665          1,154,162          1,149,236  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

STOCKHOLDERS’ EQUITY *

                       

Common stock, no par value; 10,000,000 shares authorized, 7,298,829 shares issued, 6,369,467 shares outstanding as of March 31, 2020

      86,722          86,617          86,617          86,590          86,437  

Retained earnings

      65,140          65,063          62,886          60,517          58,139  

Accumulated other comprehensive (loss) income

      (2,237        1,842          2,157          1,377          641  

Treasury stock, at cost; 929,362 shares as of March 31, 2020

      (16,938        (15,747        (15,747        (14,224        (13,518
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

      132,687          137,775          135,913          134,260          131,699  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

  $     1,213,939      $     1,182,475        $       1,280,578        $       1,288,422        $       1,280,935  
   

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

* 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)

 

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

Statements of Income

        2020      2019      2019      2019      2019  

INTEREST AND DIVIDEND INCOME

                                  

Interest and fees on loans

      $       12,078        $       12,392        $       12,804        $       12,706        $       12,488  

Interest-earning deposits in other institutions

        94          124          193          169          187  

Federal funds sold

        21          22          24          25          7  

Investment securities:

                         

   Taxable interest

        157          197          206          214          179  

   Tax-exempt interest

        629          661          613          553          565  

Dividends on stock

        30          40          45          53          58  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

   Total interest and dividend income

                  13,009                    13,436                    13,885                    13,720                    13,484  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

INTEREST EXPENSE

                                                             

Deposits

        2,865          3,014          3,173          3,277          2,945  

Short-term borrowings

        35          34          42          79          213  

Other borrowings

        76          80          92          95          96  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

   Total interest expense

        2,976          3,128          3,307          3,451          3,254  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

NET INTEREST INCOME

        10,033          10,308          10,578          10,269          10,230  

Provision for loan losses

        2,740          460          80          110          240  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

        7,293          9,848          10,498          10,159          9,990  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

NONINTEREST INCOME

                         

Service charges on deposit accounts

        553          577          571          530          508  

Investment securities gains on sale, net

        -              -              4          190          -      

(Loss) gain on equity securities

        (160        82           (32        (14        58  

Earnings on bank-owned life insurance

        107          108          109          109          105  

Gains on sale of loans

        114          148          128          98          59  

Other income

        460          390          325          386          402  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

   Total noninterest income

        1,074          1,305          1,105          1,299          1,132   
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

NONINTEREST EXPENSE

                         

Salaries and employee benefits

        3,524          4,049          4,272          4,078          4,124  

Occupancy expense

        550          580          535          496          553  

Equipment expense

        273          270          244          291          235  

Data processing costs

        666          614          580          549          465  

Ohio state franchise tax

        268          262          262          261          259  

Federal deposit insurance expense

        123          -              -              100          130  

Professional fees

        349          448          401          403          431  

Advertising expense

        209          128          202          200          203  

Software amortization expense

        141          159          182          152          145  

Core deposit intangible amortization

        83          85          86          85          85  

Other expense

        1,066          783          909          867          870  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

   Total noninterest expense

        7,252          7,378          7,673          7,482          7,500  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

Income before income taxes

        1,115          3,775          3,930          3,976          3,622  

Income taxes

        74          634          661          686          611  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

NET INCOME

      $       1,041        $       3,141        $       3,269        $       3,290        $       3,011  
     

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 

    

 

 

 


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

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

 

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

Per common share data (5)

                                                 

Net income per common share - basic

  $     0.16     $     0.48     $     0.51     $     0.51     $     0.46  

Net income per common share - diluted

  $     0.16     $     0.48     $     0.50     $     0.50     $     0.46  

Dividends declared per share

  $     0.15     $     0.15     $     0.14     $     0.14     $     0.14  

Book value per share (period end)

  $     20.83     $     21.45     $     21.16     $     20.70     $     20.22  

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

  $     18.16     $     18.78     $     18.48     $     18.04     $     17.55  

Dividends declared

  $     964     $     964     $     900     $     912     $     909  

Dividend yield

      3.82%         2.28%         2.37%         2.74%         2.76%  

Dividend payout ratio

      92.60%         30.69%         27.53%         27.72%         30.19%  

Average shares outstanding - basic

      6,417,109           6,423,543           6,458,258           6,502,508           6,498,278  

Average shares outstanding - diluted

      6,429,443         6,455,387         6,479,066         6,514,946         6,510,568  

Period ending shares outstanding

      6,369,467         6,423,630         6,423,130         6,485,170         6,512,740  

Selected ratios

                                                 

Return on average assets

      0.35%         1.04%         1.07%         1.09%         1.01%  

Return on average equity

      3.01%         8.87%         9.41%         9.79%         9.36%  

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

      3.43%         10.11%         10.76%         11.23%         10.80%  

Efficiency (1)

      63.47%         61.75%         63.93%         63.03%         64.30%  

Equity to assets at period end

      10.93%         11.65%         10.61%         10.42%         10.28%  

Noninterest expense to average assets

      0.61%         0.61%         0.64%         0.62%         0.62%  

 

(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

 

  

  

   

  

  

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

Yields

      2020         2019         2019         2019         2019  

Interest-earning assets:

                   

  Loans receivable (2)

      4.95%         4.97%         5.09%         5.08%         5.07%  

  Investment securities (2)

         3.62%         3.94%         3.80%         3.79%         3.72%  

  Interest-earning deposits with other banks

      1.40%         1.65%         2.31%         2.21%         2.26%  

Total interest-earning assets

      4.69%         4.75%         4.86%         4.86%         4.84%  

Deposits:

                   

  Interest-bearing demand deposits

      0.42%         0.41%         0.39%         0.36%         0.30%  

  Money market deposits

      1.41%         1.41%         1.43%         1.40%         1.58%  

  Savings deposits

      0.50%         0.62%         0.68%         0.69%         0.81%  

  Certificates of deposit

      2.12%         2.18%         2.18%         2.35%         2.15%  

Total interest-bearing deposits

      1.39%         1.43%         1.48%         1.56%         1.46%  

Non-Deposit Funding:

                   

  Borrowings

      1.62%         2.52%         3.03%         2.70%         2.57%  

Total interest-bearing liabilities

      1.40%         1.46%         1.51%         1.59%         1.52%  

Cost of deposits

      1.13%         1.15%         1.20%         1.26%         1.17%  

Cost of funds

      1.14%         1.17%         1.23%         1.29%         1.24%  

Net interest margin (1)

      3.63%         3.66%         3.72%         3.65%         3.69%  

 

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

Asset quality data

      2020       2019       2019       2019       2019
(Dollar amounts in thousands)                                        

Nonaccrual loans

  $     8,405     $     8,879     $     10,053     $     10,671     $     10,472  

90 day past due and accruing

      -         -         -         58         -  
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Nonperforming loans (1)

      8,405         8,879         10,053         10,729         10,472  

Other real estate owned

      456         155         89         89         126  
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Nonperforming assets

  $     8,861      $     9,034      $     10,142      $     10,818      $     10,598   
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Allowance for loan losses

  $     9,244     $     6,768     $     7,001     $     7,304     $     7,206  

Allowance for loan losses/total loans

      0.93%         0.69%         0.70%         0.73%         0.72%  

Net charge-offs:

                   

  Quarter-to-date

  $     264     $     693     $     383     $     12     $     462  

Net charge-offs to average loans, annualized:

                   

  Quarter-to-date

      0.11%         0.28%         0.15%         0.00%         0.19%  

Nonperforming loans/total loans

      0.84%              0.90%              1.01%              1.07%              1.04%  

Allowance for loan losses/nonperforming loans

      109.98%         76.22%         69.64%         68.08%         68.81%  

Nonperforming assets/total assets

      0.73%         0.76%         0.79%         0.84%         0.83%  

 

(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

 

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

Stockholders’ Equity

  $     132,687     $     137,775     $     135,913     $     134,260     $     131,699  

Less Goodwill and other intangibles

      17,044         17,127         17,212         17,298         17,383  
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Tangible Common Equity

  $     115,643     $     120,648     $     118,701     $     116,962     $     114,316  
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Shares outstanding

      6,369,467         6,423,630         6,423,130         6,485,170         6,512,740  
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Tangible book value per share

  $     18.16     $     18.78     $     18.48     $     18.04     $     17.55  
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Reconciliation of Average Equity to Return on Average Tangible

Common Equity

      For the Three Months Ended

 

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

Average Stockholders’ Equity

  $     139,208     $     140,475     $     137,843     $     134,836     $     130,450  

Less Average Goodwill and other intangibles

      17,085         17,169         17,254         17,339         17,422  
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Average Tangible Common Equity

  $     122,123      $     123,306      $     120,589      $     117,497      $     113,028   
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Net income

  $     1,041         3,141         3,269         3,290         3,011  
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

Return on average tangible common equity (annualized)

      3.43%         10.11%         10.76%         11.23%         10.80%  
   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

   

 

 

 

 

*

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)

 

     For the Three Months Ended
     March 31,    March 31,
     2020    2019
     Average         Average      Average         Average  
         Balance            Interest            Yield/Cost              Balance            Interest            Yield/Cost      

Interest-earning assets:

                 

  Loans receivable (3)

     $ 984,034        $ 12,078        4.95%        $ 1,000,343        $ 12,488        5.07%  

  Investment securities (3)

     105,894        786        3.62%        97,484        744        3.72%  

  Interest-earning deposits with other banks (4)

     41,717        145        1.40%        45,283        252        2.26%  
  

 

 

 

  

 

 

 

  

 

 

    

 

 

 

  

 

 

 

  

 

 

 

Total interest-earning assets

     1,131,645        13,009        4.69%        1,143,110        13,484        4.84%  
     

 

 

 

        

 

 

 

  

Noninterest-earning assets

     65,003              60,576        
  

 

 

 

        

 

 

 

     

Total assets

     $     1,196,648              $     1,203,686        
  

 

 

 

        

 

 

 

     

Interest-bearing liabilities:

                 

  Interest-bearing demand deposits

     $ 113,691        $ 119        0.42%      $ 96,402        $ 72        0.30%  

  Money market deposits

     158,008        552        1.41%        194,236        755        1.58%  

  Savings deposits

     183,137        226        0.50%        207,848        417        0.81%  

  Certificates of deposit

     373,866        1,968        2.12%        320,243        1,701        2.15%  

  Short-term borrowings

     14,808        35        0.95%        35,390        213        2.44%  

  Other borrowings

     12,703        76        2.41%        13,447        96        2.90%  
  

 

 

 

  

 

 

 

  

 

 

    

 

 

 

  

 

 

 

  

 

 

 

Total interest-bearing liabilities

     856,213        2,976         1.40%        867,566        3,254         1.52%  
     

 

 

 

        

 

 

 

  

Noninterest-bearing liabilities:

                 

  Noninterest-bearing demand deposits

     195,411              198,286        

  Other liabilities

     5,816              7,384        

Stockholders’ equity

     139,208              130,450        
  

 

 

 

        

 

 

 

     

Total liabilities and stockholders’ equity

     $ 1,196,648               $ 1,203,686         
  

 

 

 

        

 

 

 

     

Net interest income

        $ 10,033              $ 10,230     
     

 

 

 

        

 

 

 

  

Interest rate spread (1)

           3.29%              3.32%  

Net interest margin (2)

           3.63%              3.69%  

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

           132.17%              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 $189 and $170 for the three months ended March 31, 2020 and 2019, respectively.

 

(4)

Includes dividends received on restricted stock.

 

     For the Three Months Ended
     March 31,    December 31,
     2020    2019
     Average         Average      Average         Average  
         Balance            Interest            Yield/Cost              Balance            Interest            Yield/Cost      

Interest-earning assets:

                 

  Loans receivable (3)

     $ 984,034        $ 12,078        4.95%        $ 990,106        $ 12,392        4.97%  

  Investment securities (3)

     105,894        786        3.62%        104,139        858        3.94%  

  Interest-earning deposits with other banks (4)

     41,717        145        1.40%        44,816        186        1.65%  
  

 

 

 

  

 

 

 

  

 

 

    

 

 

 

  

 

 

 

  

 

 

 

Total interest-earning assets

     1,131,645        13,009        4.69%        1,139,061        13,436        4.75%  
     

 

 

 

        

 

 

 

  

Noninterest-earning assets

     65,003              64,303        
  

 

 

 

        

 

 

 

     

Total assets

     $     1,196,648              $     1,203,364        
  

 

 

 

        

 

 

 

     

Interest-bearing liabilities:

                 

  Interest-bearing demand deposits

     $ 113,691        $ 119        0.42%        $ 108,015        $ 112        0.41%  

  Money market deposits

     158,008        552        1.41%        157,117        557        1.41%  

  Savings deposits

     183,137        226        0.50%        198,577        309        0.62%  

  Certificates of deposit

     373,866        1,968        2.12%        370,404        2,036        2.18%  

  Short-term borrowings

     14,808        35        0.95%        5,330        34        2.53%  

  Other borrowings

     12,703        76        2.41%        12,602        80        2.52%  
  

 

 

 

  

 

 

 

  

 

 

    

 

 

 

  

 

 

 

  

 

 

 

Total interest-bearing liabilities

     856,213         2,976        1.40%        852,045         3,128         1.46%  
     

 

 

 

        

 

 

 

  

Noninterest-bearing liabilities:

                 

  Noninterest-bearing demand deposits

     195,411              207,793        

  Other liabilities

     5,816              3,051        

Stockholders’ equity

     139,208              140,475        
  

 

 

 

        

 

 

 

     

Total liabilities and stockholders’ equity

     $ 1,196,648              $ 1,203,364        
  

 

 

 

        

 

 

 

     

Net interest income

        $ 10,033               $ 10,308     
     

 

 

 

        

 

 

 

  

Interest rate spread (1)

           3.29%              3.29%  

Net interest margin (2)

           3.63%              3.66%  

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

           132.17%              133.69%  

 

(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 $189 and $197 for the three months ended March 31, 2020 and December 31, 2019, respectively.

 

(4)

Includes dividends received on restricted stock.