EX-99 2 l10167aexv99.htm EX-99 PRESS RELEASE Exhibit 99
 

EXHIBIT 99

15985 East High Street
P. O. Box 35
Middlefield, Ohio 44062
Phone: 440/632-1666 FAX: 440/632-1700
www.middlefieldbank.com

PRESS RELEASE

     
Contact:
  James R. Heslop, 2nd
Executive Vice President/Chief Operating Officer
(440) 632-1666 Ext. 3219
jheslop@middlefieldbank.com

Middlefield Banc Corp. Reports 17% Increase in 3rd Quarter Earnings

MIDDLEFIELD, OHIO, October 19, 2004 ♦ ♦ ♦ ♦ Middlefield Banc Corp. (Pink Sheets: MBCN) today reported net earnings for the three months ended September 30, 2004 of $821,791, or $0.66 per diluted share. The third quarter 2004 earnings represent an increase of 17% over the $702,187, or $0.57 per diluted share, in net earnings that the company recorded for the quarter ended September 30, 2003.

For the nine months ended September 30, 2004, Middlefield Banc Corp. recorded net income of $2,415,567, or $1.95 per diluted share, an increase of 22.6% over the $1,969,881, or $1.61 per diluted share, in net income for the first nine months of 2003.

The key ratios for the company for the quarter and the first nine months of 2004 reflect positively in comparison to the results posted for the same periods of 2003. Returns on average assets (ROA) for the quarter and year-to-date were 1.15% and 1.17%, respectively, as compared to 1.10% and 1.08% a year ago. Return on average equity (ROE) for the third quarter of 2004, as well as for the nine-month period was 13.19%. The quarterly figure for 2003 was 12.29%, while the first nine months of 2003 showed a return of 11.74%.

Total assets ended the third quarter of 2004 at $289.2 million, an increase of 10.8% over the $261.0 million in total assets recorded at September 30, 2003, and 3.1% over the $280.5 million in assets on the books at June 30, 2004. Net loans at September 30, 2004 were $206.6 million, up 10.9% over the $186.3 million in net loans at September 30, 2003. The investment portfolio at September 30, 2004, stood at $55.8 million, an increase of 6.0% from the September 30, 2003 balance of $52.7 million.

 


 

The level of deposits, on a year-to-year comparison, increased 8.98%. Total deposits at September 30, 2004 were $238.7 million. This figure as of September 30, 2003, was $219.1 million. The company also increased its use of the Federal Home Loan Bank as a funding source. At the quarter-end, total borrowings from this provider were $24.0 million, up from$17.9 million a year earlier.

Commenting on Middlefield Banc Corp.’s third quarter results, President and CEO Thomas G. Caldwell said, “In a broad sense, we are pleased with our performance. Our earnings growth has been very satisfactory, while our asset levels approximate those within our financial plan. We are also very pleased with the growth in our non-interest income. This is primarily the result of the overdraft privilege program that we initiated earlier this year.”

“The level of our non-performing loans is higher than what we have seen in recent periods. However, this exposure is concentrated in a few credits that are well secured,” Caldwell continued. “We have, however, been able to maintain a relatively low level of loss within our loan portfolio, with our charge-offs for the year-to-date being only $5,722. On an annualized basis, this equates to 0.01% of our average loan totals.”

For the three months ended September 30, 2004, non-interest income grew 29% from the prior year’s comparable period. This variance on a nine-month basis was 35.3%. The primary components of the overall increase, in addition to periodic changes in the level of service charges, were the income from bank-owned life insurance as well as the implementation of an overdraft privilege program during the second quarter of 2004.

Non-interest expense for the third quarter was $1.8 million, representing a 13.3% increase over the $1.6 million recorded in the third quarter of 2003. During the quarter the banking subsidiary upgraded the capabilities of its Internet banking service, which contributed to a part of the increase. Additionally, normal salary costs, increased health insurance costs, and increased marketing costs impacted the results for 2004.

Middlefield Banc Corp. is a financial holding company headquartered in Middlefield, Ohio. Its sole subsidiary, The Middlefield Banking Company, operates full service banking centers and a UVEST Financial Services® brokerage office serving Chardon, Garrettsville, Mantua, Middlefield, and Orwell, Ohio.

This announcement contains forward-looking statements that involve risk and uncertainties, including changes in general economic and financial market conditions and the Company’s ability to execute its business plans. Although management believes the expectations reflected in such statements are reasonable, actual results may differ materially.

 


 

Middlefield Banc Corp.
Financial Highlights
Quarterly Data

(Unaudited)

                         
    September 2004   June 2004   September 2003
Earnings:
                       
Net interest income
  $ 2,522,105     $ 2,477,236     $ 2,270,202  
Provision for loan losses
    51,000       30,000       105,000  
Non-interest income
    484,244       485,889       375,364  
Security (losses) gains
    0       0       0  
Non-interest expense
    1,803,558       1,682,607       1,592,379  
Federal income taxes
    330,000       342,000       246,000  
 
   
 
     
 
     
 
 
Net income
  $ 821,791     $ 908,518     $ 702,187  
 
   
 
     
 
     
 
 
Per share:
                       
Basic earnings
  $ 0.67     $ 0.74     $ 0.58  
Diluted earnings
    0.66       0.74       0.57  
Common dividends
    0.22       0.21       0.20  
Book value
    20.67       19.75       18.79  
 
                       
Weighted average shares outstanding:
                       
Basic
    1,232,047       1,228,039       1,219,685  
Diluted
    1,239,837       1,235,829       1,223,250  
 
                       
Period end balance sheet:
                       
Assets
  $ 289,214,138     $ 280,479,893     $ 260,968,090  
Securities
    55,840,461       56,189,796       52,676,332  
Total loans
    209,257,288       203,103,305       188,947,859  
Allowance for loan losses
    2,626,548       2,595,791       2,605,767  
Deposits
    238,739,091       236,038,287       219,070,209  
Total stockholders’ equity
    25,509,396       24,315,949       22,979,984  
Total capital ratio
    8.82 %     8.67 %     8.81 %
 
                       
Average balance sheet:
                       
Assets
  $ 284,847,016     $ 276,994,334     $ 255,426,983  
Earning assets
    269,119,544       260,052,997       238,564,234  
Loans
    206,931,239       201,722,951       185,887,150  
Deposits
    239,030,560       232,269,556       214,615,616  
Stockholders’ equity
    24,912,672       24,328,300       22,845,964  
 
                       
Key ratios (%):
                       
Return on average assets (ROA)
    1.15 %     1.31 %     1.10 %
Return on average stockholders’ equity (ROE)
    13.19 %     14.94 %     12.29 %
Net interest margin
    3.86 %     3.90 %     3.91 %
Net overhead
    1.96 %     1.84 %     2.04 %
Efficiency ratio
    59.99 %     56.78 %     60.19 %
 
                       
Credit quality:
                       
Non-accrual loans
  $ 454,959     $ 432,308     $ 334,081  
Restructured loans
    0       0       0  
90 day past due and accruing
    773,162       654,944       0  
 
   
 
     
 
     
 
 
Non-performing loans
    1,228,121       1,087,252       334,081  
Other real estate owned
    0       0       0  
 
   
 
     
 
     
 
 
Non-performing assets
  $ 1,228,121     $ 1,087,252     $ 334,081  
 
   
 
     
 
     
 
 
Charge-offs
  $ 28,321     $ 10,340     $ 28,321  
Recoveries
    16,222       30,680       16,222  
 
   
 
     
 
     
 
 
Net charge-offs (recoveries)
  $ 12,099     $ (20,340 )   $ 12,099  
 
   
 
     
 
     
 
 
Allowance for loan losses as a percent of period-end loans (%)
    1.26 %     1.28 %     1.38 %
Net charge-offs (annualized) as a percent of average loans (%)
    0.02 %     -0.04 %     0.01 %
Non-performing loans as a percent of loans
    0.59 %     0.54 %     0.18 %
Non-performing assets as a percent of assets
    0.42 %     0.39 %     0.13 %

 


 

Middlefield Banc Corp.
Financial Highlights
Year-to-Date Data

(Unaudited)

                         
    September 2004   June 2004   September 2003
Earnings:
                       
Net interest income
  $ 7,415,198     $ 4,893,093     $ 6,582,110  
Provision for loan losses
    111,000       60,000       315,000  
Non-interest income
    1,366,852       882,608       1,009,502  
Security gains
    0       0       542  
Non-interest expense
    5,267,483       3,463,925       4,516,345  
Income taxes
    988,000       658,000       790,928  
 
   
 
     
 
     
 
 
Net income
  $ 2,415,567     $ 1,593,776     $ 1,969,881  
 
   
 
     
 
     
 
 
 
                       
Per share:
                       
Basic earnings
  $ 1.97     $ 1.30     $ 1.62  
Diluted earnings
    1.95       1.29       1.61  
Common dividends
    0.64       0.42       0.58  
Book value
    20.67       19.75       18.79  
 
                       
Weighted average shares outstanding:
                       
Basic
    1,228,292       1,226,394       1,217,715  
Diluted
    1,235,595       1,233,697       1,220,786  
 
                       
Period end balance sheet:
                       
Assets
  $ 289,214,138     $ 280,479,893     $ 260,968,090  
Securities
    55,840,461       56,189,797       52,676,333  
Total loans
    209,257,288       203,103,305       188,947,859  
Allowance for loan losses
    2,626,548       2,595,791       2,605,767  
Deposits
    238,739,091       236,038,287       219,070,209  
Total stockholders’ equity
    25,509,396       24,315,949       22,979,984  
Total capital ratio
    8.82 %     8.67 %     8.81 %
 
                       
Average balance sheet:
                       
Assets
  $ 276,453,880     $ 271,424,671     $ 244,288,115  
Earning assets
    260,362,611       255,319,528       230,588,121  
Loans
    201,473,297       198,714,337       181,176,430  
Deposits
    231,442,081       227,606,146       201,055,436  
Stockholders’ equity
    24,417,577       23,910,132       22,366,253  
 
                       
Key ratios (%):
                       
Return on average assets (ROA)
    1.17 %     1.17 %     1.08 %
Return on average stockholders’ equity (ROE)
    13.19 %     13.33 %     11.74 %
Net interest margin
    3.93 %     3.94 %     3.91 %
Net overhead
    2.00 %     2.02 %     2.03 %
Efficiency ratio
    59.98 %     59.97 %     59.49 %
 
                       
Credit quality:
                       
Non-accrual loans
  $ 454,959     $ 432,308     $ 334,081  
Restructured loans
    0       0       0  
90 day past due and accruing
    773,162       654,944       0  
 
   
 
     
 
     
 
 
Non-performing loans
    1,228,121       1,087,252       334,081  
Other real estate owned
    0       0       0  
 
   
 
     
 
     
 
 
Non-performing assets
  $ 1,228,121     $ 1,087,252     $ 334,081  
 
   
 
     
 
     
 
 
Charge-offs
  $ 59,738     $ 21,959     $ 56,641  
Recoveries
    54,016       36,480       46,923  
 
   
 
     
 
     
 
 
Net charge-offs (recoveries)
  $ 5,722     $ (14,521 )   $ 9,718  
 
   
 
     
 
     
 
 
Allowance for loan losses as a percent of period-end loans (%)
    1.26 %     1.28 %     1.38 %
Net charge-offs (annualized) as a percent of average loans (%)
    0.01 %     -0.01 %     0.01 %
Non-performing loans as a percent of loans
    0.59 %     0.54 %     0.18 %
Non-performing assets as a percent of assets
    0.42 %     0.39 %     0.13 %

 


 

Middlefield Banc Corp.
Consolidated Statements of Income
Quarterly Data

(Unaudited)

                         
    September 2004   June 2004   September 2003
INTEREST INCOME
                       
Interest and fees on loans
  $ 3,432,153     $ 3,385,891     $ 3,270,175  
Interest bearing deposits in other institutions
    1,538       1,662       3,850  
Investment securities:
                       
Taxable
    354,392       339,046       270,921  
Tax-exempt interest
    166,645       137,608       121,503  
Federal funds sold
    10,884       12,055       20,836  
Dividends on FHLB stock
    12,964       12,935       12,988  
 
   
 
     
 
     
 
 
Total interest income
    3,978,576       3,889,197       3,700,273  
 
   
 
     
 
     
 
 
INTEREST EXPENSE
                       
Deposits
    1,246,617       1,208,525       1,227,318  
Short-term borrowings
    304       181       365  
Other borrowings
    209,550       203,255       202,388  
 
   
 
     
 
     
 
 
Total interest expense
    1,456,471       1,411,961       1,430,071  
 
   
 
     
 
     
 
 
Net interest income
    2,522,105       2,477,236       2,270,202  
Provision for loan losses
    51,000       30,000       105,000  
 
   
 
     
 
     
 
 
Net interest income after provision for loan losses
    2,471,105       2,447,236       2,165,202  
 
   
 
     
 
     
 
 
NON-INTEREST INCOME
                       
Service charges on deposit accounts
    371,495       381,121       269,757  
Earnings on bank-owned life insurance
    53,114       47,860       67,019  
Other operating income
    59,635       56,908       38,588  
 
   
 
     
 
     
 
 
Total non-interest income
    484,244       485,889       375,364  
 
   
 
     
 
     
 
 
NON-INTEREST EXPENSE
                       
Salaries and employee benefits
    941,353       790,815       829,874  
Occupancy expense
    114,691       118,839       105,248  
Equipment expense
    94,948       99,274       89,649  
Data processing costs
    125,077       84,616       93,601  
Ohio state franchise tax
    82,500       82,500       75,000  
Other expense
    444,989       506,563       399,007  
 
   
 
     
 
     
 
 
Total non-interest expense
    1,803,558       1,682,607       1,592,379  
 
   
 
     
 
     
 
 
Income before income taxes
    1,151,791       1,250,518       948,187  
Income taxes
    330,000       342,000       246,000  
 
   
 
     
 
     
 
 
Net income
  $ 821,791     $ 908,518     $ 702,187  
 
   
 
     
 
     
 
 
NET INCOME PER COMMON SHARE:
                       
Basic
  $ 0.67     $ 0.74     $ 0.58  
Diluted
  $ 0.66     $ 0.74     $ 0.57  

 


 

Middlefield Banc Corp.
Consolidated Statements of Income
Year-to-Date Data

(Unaudited)

                         
    September 2004   June 2004   September 2003
INTEREST INCOME
                       
Interest and fees on loans
  $ 10,115,762     $ 6,683,609     $ 9,609,355  
Interest bearing deposits in other institutions
    3,539       2,001       15,670  
Investment securities:
                       
Taxable
    1,050,915       696,523       855,382  
Tax-exempt interest
    429,556       262,911       354,595  
Federal funds sold
    28,046       17,162       40,049  
Dividends on FHLB stock
    38,883       25,919       38,843  
 
   
 
     
 
     
 
 
Total interest income
    11,666,701       7,688,125       10,913,894  
 
   
 
     
 
     
 
 
INTEREST EXPENSE
                       
Deposits
    3,642,941       2,396,324       3,709,505  
Short-term borrowings
    1,143       839       3,704  
Other borrowings
    607,419       397,869       618,575  
 
   
 
     
 
     
 
 
Total interest expense
    4,251,503       2,795,032       4,331,784  
 
   
 
     
 
     
 
 
Net interest income
    7,415,198       4,893,093       6,582,110  
Provision for loan losses
    111,000       60,000       315,000  
 
   
 
     
 
     
 
 
Net interest income after provision for loan losses
    7,304,198       4,833,093       6,267,110  
 
   
 
     
 
     
 
 
NON-INTEREST INCOME
                       
Service charges on deposit accounts
    1,034,095       662,600       760,318  
Security gains (losses)
    0       0       542  
Earnings on bank-owned life insurance
    167,970       114,856       135,305  
Other operating income
    164,787       105,152       113,879  
 
   
 
     
 
     
 
 
Total non-interest income
    1,366,852       882,608       1,010,044  
 
   
 
     
 
     
 
 
NON-INTEREST EXPENSE
                       
Salaries and employee benefits
    2,652,971       1,711,618       2,287,264  
Net occupancy
    378,011       263,320       310,292  
Equipment
    288,208       193,260       227,261  
Data processing costs
    339,038       213,961       281,031  
Ohio state franchise tax
    247,500       165,000       225,050  
Other expense
    1,361,755       916,766       1,185,447  
 
   
 
     
 
     
 
 
Total non-interest expense
    5,267,483       3,463,925       4,516,345  
 
   
 
     
 
     
 
 
Income before federal income taxes
    3,403,567       2,251,776       2,760,809  
Income tax expense
    988,000       658,000       790,928  
 
   
 
     
 
     
 
 
Net income
  $ 2,415,567     $ 1,593,776     $ 1,969,881  
 
   
 
     
 
     
 
 
NET INCOME PER COMMON SHARE:
                       
Basic
  $ 1.97     $ 1.30     $ 1.62  
Diluted
  $ 1.95     $ 1.29     $ 1.61  

 


 

Middlefield Banc Corp.
Consolidated Balance Sheets

(Unaudited)

                         
    September 2004   June 2004   September 2003
ASSETS
                       
Cash and due from banks
  $ 7,324,873     $ 4,900,236     $ 4,216,941  
Federal funds sold and interest-bearing deposits in other institutions
    4,032,575       4,221,065       2,967,618  
Securities:
                       
Available for sale
    55,278,450       54,901,165       49,911,627  
Held to maturity
    562,011       747,567       2,764,706  
 
   
 
     
 
     
 
 
Total securities
    55,840,461       55,648,732       52,676,333  
Loans:
    209,257,288       203,103,305       188,947,859  
Less: Allowance for loan losses
    2,626,548       2,595,791       2,605,767  
 
   
 
     
 
     
 
 
Net loans
    206,630,740       200,507,514       186,342,092  
Premises and equipment
    6,668,043       6,704,260       6,913,457  
Bank-owned life insurance
    5,370,355       5,317,241       5,135,305  
Accrued interest and other assets
    3,347,091       3,180,845       2,716,344  
 
   
 
     
 
     
 
 
Total assets
  $ 289,214,138     $ 280,479,893     $ 260,968,090  
 
   
 
     
 
     
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
Deposits:
                       
Demand — non-interest bearing
  $ 35,110,530     $ 34,973,397     $ 29,986,047  
Demand — interest bearing
    23,595,367       22,299,891       22,749,710  
Savings
    75,110,539       75,001,599       64,722,200  
Time deposits
    104,922,655       103,763,401       101,612,252  
 
   
 
     
 
     
 
 
Total deposits
    238,739,091       236,038,288       219,070,209  
Short-term borrowings
    102,881       115,102       399,176  
Other borrowings
    23,957,754       19,077,999       17,863,260  
Accrued interest and other liabilities
    905,016       932,556       655,461  
 
   
 
     
 
     
 
 
Total liabilities
    263,704,742       256,163,945       237,988,106  
 
   
 
     
 
     
 
 
Stockholders’ equity:
                       
Common stock, no par value; 5,000,000 shares authorized
    10,385,960       10,286,211       8,134,763  
Retained earnings
    16,715,668       16,164,824       16,315,403  
Accumulated other comprehensive income (loss)
    152,677       (390,178 )     274,727  
Treasury stock
    (1,744,909 )     (1,744,909 )     (1,744,909 )
 
   
 
     
 
     
 
 
Total stockholders’ equity
    25,509,396       24,315,948       22,979,984  
 
   
 
     
 
     
 
 
Total liabilities and stockholders’ equity
  $ 289,214,138     $ 280,479,893     $ 260,968,090  
 
   
 
     
 
     
 
 
Miscellaneous data:
                       
Common shares issued
    1,289,602       1,286,792       1,278,390  
Treasury shares
    55,309       55,309       55,309