EX-99.3 3 d639588dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

SELECTED UNAUDITED PRO FORMA

CONDENSED COMBINED CONSOLIDATED FINANCIAL DATA

The following unaudited pro forma condensed combined consolidated balance sheet as of September 30, 2022 and the unaudited pro forma condensed combined consolidated statements of income for the nine months ended September 30, 2022 and for the year ended December 31, 2021 are based on the historical financial statements of Middlefield Banc Corp (“MBCN”) and Liberty Bancshares, Inc. (“Liberty”) after giving effect to the merger. The merger will be accounted for using the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, “Business Combinations” (“ASC 805”).

The unaudited pro forma condensed combined consolidated statements of income for the nine months ended September 30, 2022 and for the year ended December 31, 2021 give effect to the merger as of the beginning of all periods presented. The unaudited pro forma condensed combined consolidated balance sheet as of September 30, 2022 assumed that the merger took place on September 30, 2022.

The unaudited condensed combined consolidated balance sheet and statement of income as of and for the nine months ended September 30, 2022 were derived from MBCN’s unaudited condensed financial statements and Liberty’s unaudited condensed financial statements and as of and for the nine months ended September 30, 2022. The unaudited condensed statement of income for the year ended December 31, 2021 was derived from MBCN’s and Liberty’s audited statements of income for the year ended December 31, 2021.

The pro forma condensed combined consolidated financial statements reflect management’s best estimate of the fair value of the tangible and intangible assets acquired and liabilities assumed. As final valuations are performed, increases or decreases in the fair value of assets acquired and liabilities assumed will result in adjustments, which may be material, to the balance sheet and/or statement of income.

As required, the unaudited pro forma condensed combined consolidated financial data includes adjustments which give effect to the events that are directly attributable to the merger, expected to have a continuing impact and are factually supportable. We will incur reorganization and restructuring expenses as a result of combining our companies. We also anticipate that the merger will provide the combined company with financial benefits that include reduced operating expenses (as compared to the sum of expenses from each company while operating separately) and the opportunity to earn more revenue. The pro forma information does not take into account these expected expenses or anticipated financial benefits and does not attempt to predict or suggest future results.

The unaudited pro forma condensed combined consolidated financial statements are provided for informational purposes only and are subject to a number of uncertainties and assumptions and do not purport to represent what the companies’ actual performance or financial position would have been had the merger occurred on the dates indicated and does not purport to indicate the financial position or results of operations as of any date or for any future period.

Please refer to the following information in conjunction with the accompanying notes to these pro forma financial statements


Middlefield Banc Corp.

Acquisition of Liberty Bancshares, Inc.

Pro Forma Balance Sheet as of September 30, 2022

(In thousands)

 

     Acquirer
(Middlefield
Banc Corp.)
    Target (Liberty
Bancshares, Inc.)
    Pro Forma
Adjustments
          Pro Forma
Combined
 

ASSETS

 

Cash and due from banks

   $ 119,777     $ 6,296     $ —         (A   $ 126,073  

Fed funds sold

     8,800       36,289       —           45,089  
  

 

 

   

 

 

   

 

 

     

 

 

 

Cash and cash equivalents

     128,577       42,585       —           171,162  

Investment securities available for sale, at fair value

     163,036       58,835       270       (B     222,141  

Loans held for sale

     —         —         —           —    

Loans

     995,195       297,029       (2,788     (C     1,289,436  

Less allowance for loan and lease losses

     14,532       4,519       (4,519     (D     14,532  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net loans

     980,663       292,510       1,731         1,274,904  

Premises and equipment, net

     16,215       4,632       1,524       (E     22,370  

Goodwill

     15,071       1,456       11,265       (F     27,792  

Core deposit intangibles

     1,171       —         6,669       (G     7,840  

Bank owned life insurance

     17,382       13,933       —           31,315  

Other real estate owned

     6,792       —         —           6,792  

Mortgage servicing rights

     444       876       804       (H     2,124  

Accrued interest and other assets

     21,660       11,784       (1,961     (I     31,483  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total assets

   $ 1,351,011     $ 426,609     $ 20,303       $ 1,797,923  
  

 

 

   

 

 

   

 

 

     

 

 

 

LIABILITIES

 

Noninterest-bearing demand

     383,675       145,856       —           529,531  

Interest-bearing demand

     160,112       24,617       —           184,729  

Money market

     162,052       50,126       —           212,178  

Savings

     247,466       75,538       —           323,004  

Time

     177,182       73,701       228       (J     251,110  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total deposits

     1,130,487       369,838       228         1,500,552  

Short-term borrowings

     80,000       —         —           80,000  

Other borrowings

     12,107       —         —           12,107  

Accrued interest and other liabilities

     5,562       3,605       (23     (K     9,144  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities

     1,228,156       373,443       205         1,601,803  
  

 

 

   

 

 

   

 

 

     

 

 

 

EQUITY

 

Common stock, Capital

     87,640       19,669       53,596       (L     160,905  

Retained earnings

     93,166       44,187       (44,187     (M     93,166  

Treasury stock

     (32,871     (4,477     4,477       (N     (32,871

Accumulated other comprehensive income

     (25,080     (6,213     6,213       (O     (25,080
  

 

 

   

 

 

   

 

 

     

 

 

 

Total equity

     122,855       53,166       20,098         196,120  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities and equity

   $ 1,351,011     $ 426,609     $ 20,303       $ 1,797,923  
  

 

 

   

 

 

   

 

 

     

 

 

 

See accompanying notes to unaudited pro forma condensed combined financial statements.


Middlefield Banc Corp.

Acquisition of Liberty Bancshares, Inc.

Pro Forma Income Statement as of September 30, 2022

(In thousands)

 

     Acquirer
(Middlefield
Banc Corp.)
    Target (Liberty
Bancshares,
Inc.)
     Pro Forma
Adjustments
          Pro Forma
Combined
 

INTEREST INCOME

           

Interest and fees on originated loans

   $ 34,145     $ 10,733        —           44,878  

Accretion (net) of loan fair value discount

     —         —          216       (P     216  

Interest bearing deposits in other institutions

     232       —          —           232  

Federal funds sold

     100       —          —           100  

Investment securities

           

Taxable interest

     1,334       858        —           2,192  

Tax-exempt interest

     2,721       148        —           2,869  

Dividends on stock and other income

     116       342        —           458  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total interest income

     38,648       12,082        216         50,946  
  

 

 

   

 

 

    

 

 

     

 

 

 

INTEREST EXPENSE

           

Deposits

     2,247       604        40       (Q     2,891  

Short term borrowings

     44       —          —           44  

Other borrowings

     262       —          —           262  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total interest expense

     2,553       604        40         3,197  
  

 

 

   

 

 

    

 

 

     

 

 

 

Net interest income

     36,095       11,478        176         47,749  

Provision for loan and lease losses

     —         —          —           —    
  

 

 

   

 

 

    

 

 

     

 

 

 

Net interest income after provision for loan and lease losses

     36,095       11,478        176         47,749  
  

 

 

   

 

 

    

 

 

     

 

 

 

NONINTEREST INCOME

           

Service charges on deposit accounts

     2,874       627        —           3,501  

Investment securities gains, net

     (96     —          —           (96

Earnings on bank-owned life insurance

     322       —          —           322  

Gains on sale of loans

     28       301        —           329  

Other income

     1,204       447        —           1,651  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total noninterest income

     4,332       1,375        —           5,707  
  

 

 

   

 

 

    

 

 

     

 

 

 

NONINTEREST EXPENSE

           

Salaries and employee benefits

     12,662       4,992        —           17,654  

Occupancy expense

     1,546       527        (7     (R     2,066  

Equipment expense

     822       518        —           1,340  

Data processing costs

     2,650       522        —           3,172  

State franchise tax

     878       356        —           1,234  

Federal deposit insurance expense

     224       90        —           314  

Professional fees

     1,118       —          —           1,118  

Loss (gain) on sale of other real estate owned

     215       —          —           215  

Advertising expense

     725       —          —           725  

Software amortization expense

     115       —          —           115  

Core deposit intangible amortization

     232       —          564       (S     796  

Other expense

     4,500       2,190        (1,634     (T     5,056  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total noninterest expense

     25,687       9,195        (1,078       33,804  
  

 

 

   

 

 

    

 

 

     

 

 

 

Income before taxes

     14,740       3,658        1,254         19,652  

Income taxes

     2,569       680        263       (U     3,512  
  

 

 

   

 

 

    

 

 

     

 

 

 

NET INCOME

   $ 12,171     $ 2,978      $ 991       $ 16,140  
  

 

 

   

 

 

    

 

 

     

 

 

 

Basic earnings per common share

   $ 2.08     $ 3.29        —         $ 1.92  

Diluted earnings per common share

     2.08       3.27        —           1.92  

Average common shares outstanding

     5,841       906        2,562       (V     8,402  

Average diltuted shares outstanding

     5,854       912        2,562       (V     8,415  

See accompanying notes to unaudited pro forma condensed combined financial statements.


Middlefield Banc Corp.

Acquisition of Liberty Bancshares, Inc.

Pro Forma Income Statement as of December 31, 2021

(In thousands)

 

     Acquirer
(Middlefield
Banc Corp.)
     Target (Liberty
Bancshares,
Inc.)
     Pro Forma
Adjustments
          Pro Forma
Combined
 

INTEREST INCOME

            

Interest and fees on originated loans

   $ 47,896      $ 16,208        —           64,104  

Accretion (net) of loan fair value discount

     —          —          293       (W     293  

Interest bearing deposits in other institutions

     90        —          —           90  

Federal funds sold

     3        65        —           68  

Investment securities

            

Taxable interest

     1,679        594        —           2,273  

Tax-exempt interest

     2,565        246        —           2,811  

Dividends on stock and other income

     102        43        —           145  
  

 

 

    

 

 

    

 

 

     

 

 

 

Total interest income

     52,335        17,157        293         69,784  
  

 

 

    

 

 

    

 

 

     

 

 

 

INTEREST EXPENSE

            

Deposits

     3,913        800        145       (X     4,859  

Short term borrowings

     —          115        —           115  

Other borrowings

     152        —          —           152  
  

 

 

    

 

 

    

 

 

     

 

 

 

Total interest expense

     4,065        915        145         5,125  
  

 

 

    

 

 

    

 

 

     

 

 

 

Net interest income

     48,270        16,242        147         64,659  

Provision for loan and lease losses

     700        480        —           1,180  
  

 

 

    

 

 

    

 

 

     

 

 

 

Net interest income after provision for loan and lease losses

     47,570        15,762        147         63,479  
  

 

 

    

 

 

    

 

 

     

 

 

 

NONINTEREST INCOME

            

Service charges on deposit accounts

     3,425        800        —           4,225  

Investment securities gains, net

     209        3        —           212  

Earnings on bank-owned life insurance

     546        —          —           546  

Gains on sale of loans

     1,240        966        —           2,206  

Revenue from investment services

     727        —          —           727  

Other income

     1,059        804        —           1,863  
  

 

 

    

 

 

    

 

 

     

 

 

 

Total noninterest income

     7,206        2,573        —           9,779  
  

 

 

    

 

 

    

 

 

     

 

 

 

NONINTEREST EXPENSE

            

Salaries and employee benefits

     17,151        7,163        —           24,314  

Occupancy expense

     2,178        714        (10     (Y     2,882  

Equipment expense

     1,361        635        —           1,996  

Data processing costs

     2,880        693        —           3,573  

State franchise tax

     1,144        450        —           1,594  

Federal deposit insurance expense

     494        115        —           609  

Professional fees

     1,313        —          —           1,313  

Loss (gain) on sale of other real estate owned

     11        —          —           11  

Advertising expense

     885        —          —           885  

Software amortization expense

     361        —          —           361  

Core deposit intangible amortization

     321        —          762       (Z     1,083  

Other expense

     3,979        2,147        7,000       (AA     13,126  
  

 

 

    

 

 

    

 

 

     

 

 

 

Total noninterest expense

     32,078        11,916        7,752         51,746  
  

 

 

    

 

 

    

 

 

     

 

 

 

Income before taxes

     22,698        6,418        (7,605       21,511  

Income taxes

     4,065        1,206        (1,462     (U     3,809  
  

 

 

    

 

 

    

 

 

     

 

 

 

NET INCOME

   $ 18,633      $ 5,212      $ (6,143     $ 17,702  
  

 

 

    

 

 

    

 

 

     

 

 

 

Basic earnings per common share

   $ 3.01      $ 5.81        —         $ 2.02  

Diluted earnings per common share

     3.00        5.79        —           2.02  

Average common shares outstanding

     6,187        897        2,562       (V     8,748  

Average diltuted shares outstanding

     6,211        899        2,562       (V     8,773  

See accompanying notes to unaudited pro forma condensed combined financial statements.


Middlefield Banc Corp.

Acquisition of Liberty Bancshares, Inc.

Comparative Per-Share Data of Middlefield and Liberty (Unaudited)

As of and for the Nine Months Ended September 30, 2022

 

     Middlefield Banc
Corp.
     Liberty
Bancshares, Inc.
     Pro Forma
Combined
           Pro Forma
Equivalent Liberty
Share
        

Basic Earnings Per Common Share

   $ 2.08      $ 3.29      $ 1.92        (AB     5.29        (AD

Diluted Earnings Per Common share

     2.08        3.27        1.92        (AB     5.28        (AD

Dividends Declared per Common Share

     0.51        0.75        0.51        (AC     1.40        (AD

Book Value Per Common Share (at period end)

     21.30        58.61        23.55        (AB     64.80        (AD

As of and for the Year Ended December 31, 2021

 

     Middlefield Banc
Corp.
     Liberty
Bancshares, Inc.
     Pro Forma
Combined
           Pro Forma
Equivalent Liberty
Share
        

Basic Earnings Per Common Share

   $ 3.01      $ 5.81      $ 2.02        (AB     5.57        (AD

Diluted Earnings Per Common share

     3.00        5.79        2.02        (AB     5.55        (AD

Dividends Declared per Common Share

     0.69        1.50        0.69        (AC     1.90        (AD

Book Value Per Common Share (at period end)

     24.68        63.25        26.32        (AB     72.42        (AD


Middlefield Banc Corp.

Acquisition of Liberty Bancshares, Inc.

Pro Forma Adjustments

(In thousands)

The following pro forma adjustments have been reflected in the unaudited pro forma combined consolidated financial statements presented for Middlefield. All adjustments are based on current assumptions and valuations, which are subject to change. Unless otherwise noted, all adjustments are based on assumptions and valuations as of 9/30/2022 for the respective acquisition and are subject to change.

 

(A)

Transaction expenses incurred are expected to be approximately $5,667 (net of tax effect). However, these expenses would primarily be incurred after the Balance Sheet date and as such, are not included as an adjustment.

 

(B)

Reflects fair value adjustment on available for sale securities.

 

(C)

Reflects projected 0.88% discount on loans acquired from target. The fair value adjustment will be accreted over the loans’ remaining life on a level yield basis.

 

(D)

Reflects elimination of allowance for loan and lease loss as a part of purchase accounting adjustments.

 

(E)

Reflects the pro forma purchase account adjustment of Liberty’s appraised value of real property. Included in this adjustment is $1,822 increased value of Land and a $298 decrease in the carrying value of depreciable property.

 

(F)

Reflects projected goodwill that will be recognized as a part of purchase accounting adjustments.

 

(G)

Reflects the pro forma impact of the core deposit intangible asset of Liberty. The fair value adjustment will be amortized over ten years on an accelerated basis.

 

(H)

Reflects the pro forma purchase accounting adjustment of Liberty’s Mortgage Servicing Rights to fair value.

 

(I)

Reflects projected deferred tax liability recorded as a result of purchase accounting adjustments (assuming 21% tax rate).

 

(J)

Reflects the pro forma purchase accounting adjustment of Liberty’s time deposits to fair value. The fair value adjustment will be accreted over the life of the time deposits on a level yield basis.

 

(K)

Reflects the pro forma purchase accounting for historical deferred loan fees and interest, as well as liabilities settled as of the Merger Date.

 

(L)

Reflects issuance of acquirer’s stock as consideration of $73,265 and elimination of surplus associated with target’s common stock and associated surplus.

 

(M)

Reflects elimination of target’s retained earnings and impact to retained earnings of payment of transaction fees of $5,667, net of tax effect.

 

(N)

Reflets elimination of target’s treasury stock.

 

(O)

Reflects elimination of target’s AOCI.

 

(P)

Reflects nine months of accretion of loan discount into loan interest income.

 

(Q)

Reflects nine months of accretion of time deposit premium against deposit interest expense.

 

(R)

Reflects nine months of reduced depreciation as a result of the fair value adjustment of the Company’s real property.

 

(S)

Reflects nine months of amortization of core deposit intangible recorded in conjunction with acquisition of target.

 

(T)

Reflects removal of year to date incurred merger expenses reflected in the pro-forma income statement as of 12/31/2021.

 

(U)

Reflects incremental tax impact of respective adjustments.

 

(V)

Reflects shares issued to target as part of merger consideration.

 

(W)

Reflects one year of accretion of loan discount of $293 into loan interest income.

 

(X)

Reflects one year of accretion of time deposit premium against deposit interest expense.

 

(Y)

Reflects one year of reduced depreciation as a result of the fair value adjustment of the Company’s real property.

 

(Z)

Reflects one year of amortization of core deposit intangible recorded in conjunction with acquisition of target.

 

(AA)

Reflects one-time restructuring expense.

 

(AB)

Pro forma combined amounts are calculated by adding together the historical amounts reported by Middlefield and Liberty, as adjusted for the estimated purchase accounting adjustments to be recorded in connection with the merger and an estimated 2,561,513 shares of Middlefield common stock to be issued in connection with the merger based on the terms of the Merger Agreement.

 

(AC)

Pro forma combined dividends are based on Middlefield’s historical amounts.

 

(AD)

The pro forma per equivalent Liberty share is computed by multiplying the pro forma combined amounts by the exchange ratio of 2.752.