株探米国株
日本語 英語
エドガーで原本を確認する
MIDDLEFIELD BANC CORP false 0000836147 0000836147 2023-04-24 2023-04-24

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

April 24, 2023

(Date of Report: Date of earliest event reported)

 

 

Middlefield Banc Corp.

(Exact name of registrant as specified in its charter)

 

 

 

Ohio
(State or other jurisdiction of incorporation)

 

001-36613
(Commission File Number)

 

34-1585111
(I.R.S. Employer Identification Number)

15985 East High Street

Middlefield, Ohio 44062

(Address of principal executive offices, including zip code)

(440) 632-1666

(Registrant’s telephone number, including area code)

(not applicable)

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.   ☐

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock, no par value   MBCN  

The NASDAQ Stock Market, LLC

(NASDAQ Capital Market)

 

 

 


ITEM 2.02

RESULTS OF OPERATIONS AND FINANCIAL CONDITION

The following information is furnished under Item 2.02. On April 24, 2023, Middlefield Banc Corp. issued a press release announcing financial results for the three month period ended March 31, 2023. A copy of the press release is attached hereto as Exhibit 99 and is incorporated herein by this reference.

The information contained or incorporated by reference in this current report on Form 8-K may contain forward-looking statements, including certain plans, expectations, goals, and projections, which are subject to numerous assumptions, risks, and uncertainties. Actual results could differ materially from those contained or implied by such statements for a variety of factors, including: changes in economic conditions; movements in interest rates; competitive pressures on product pricing and services; success and timing of business strategies; the nature, extent, and timing of governmental actions and reforms; and extended disruption of vital infrastructure. All forward-looking statements included in this current report on Form 8-K are based on information available at the time of the report. Middlefield Banc Corp. assumes no obligation to update any forward-looking statement.

 

ITEM 9.01

FINANCIAL STATEMENTS AND EXHIBITS

(c) Exhibits.

The following exhibits are furnished herewith:

EXHIBITS

 

99    April 24, 2023 press release of Middlefield Banc Corp.
104    Cover Page Interactive File (embedded within the Inline XBRL document)


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

   

MIDDLEFIELD BANC CORP.

Date: April 24, 2023    

/s/ James R. Heslop, II

    Chief Executive Officer
EX-99 2 d20364dex99.htm EX-99 EX-99

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

 

PRESS RELEASE

 

Company Contact:    Investor and Media Contact:

James R. Heslop, II

Chief Executive Officer

Middlefield Banc Corp.

(440) 632-1666 Ext. 3219

JHeslop@middlefieldbank.com

  

Andrew M. Berger

Managing Director

SM Berger & Company, Inc.

(216) 464-6400

andrew@smberger.com

Middlefield Banc Corp. Reports 2023 First Quarter Financial Results

MIDDLEFIELD, OHIO, April 24, 2023 ¨¨¨¨ Middlefield Banc Corp. (NASDAQ: MBCN) today reported financial results for the 2023 first quarter ended March 31, 2023.

2023 First Quarter Financial Highlights Include (on a year-over-year basis unless noted):

 

   

Net income increased 27.7% to a quarterly record of $4.9 million

 

   

Earnings were $0.60 per diluted share compared to $0.65 per diluted share, reflecting a 38.4% increase in the average diluted shares outstanding related to the Liberty Bancshares, Inc. merger

 

   

Adopted CECL accounting standards, which resulted in an after-tax retained earnings adjustment of $4.4 million

 

   

Pre-tax, pre-provision net income increased 38.8% to $6.4 million

 

   

Net interest margin improved by 46 basis points to 4.26%, compared to 3.80%

 

   

Total loans were $1.38 billion, compared to $1.35 billion at December 31, 2022

 

   

Loan growth funded by deposit growth and robust liquidity

 

   

Total deposits were $1.43 billion, compared to $1.40 billion at December 31, 2022

 

   

Uninsured deposits to total assets of approximately 19% at March 31, 2023

 

   

Return on average assets was 1.16%, compared to 1.17%

 

   

Return on average equity was 10.19%, compared to 10.75%

 

   

Return on average tangible common equity(1) was 12.77%, compared to 12.13%

 

   

Strong asset quality with nonperforming assets to total assets of 0.73%, compared to 0.89%

 

   

Allowance for credit losses was 1.46% of total loans, compared to 1.48%

 

   

Equity to assets increased to 11.30%, from 10.40%

“Middlefield’s first-quarter results and record quarterly net income demonstrate our strong balance sheet, robust asset quality, and diverse core deposit base, as well as the benefits and added scale of the Liberty Bancshares, Inc. merger. Despite macro-level concerns related to the health of the banking system, higher interest rates, and a slowing economy, we remained focused on successfully integrating the Liberty Bancshares merger and serving our customers across our Central, Western, and Northeast Ohio communities. I am encouraged by the deposit, loan, and earnings growth we achieved over the past three months, all of which is a testament to the experience of our management team and the dedication of our team members.” stated James R. Heslop, II, Chief Executive Officer.


“We expect higher rates and competition for deposits will continue to increase our cost of funds in the coming quarters, but we believe our compelling net interest margin and larger loan portfolio will support strong levels of interest income throughout the year. I am pleased to report that we achieved the highest quarterly net interest margin in over 20 years and the fourth consecutive quarter above 4%. As the year progresses, we remain focused on growth opportunities across our expanded Ohio markets, adding talented bankers to our platform, and maintaining strong asset quality,” concluded Mr. Heslop.

Income Statement

Net interest income for the 2023 first quarter was $16.5 million, compared to $11.5 million for the 2022 first quarter. The net interest margin for the 2023 first quarter was 4.26%, compared to 3.80% for the same period of 2022. For the 2023 first quarter, noninterest income increased 19.6% to $1.7 million from $1.4 million for the same period of 2022.

Noninterest expense was $11.8 million for the 2023 first quarter compared to $8.3 million for the 2022 first quarter. During the first quarter of 2023, the Company incurred $245,000 of additional operating expenses associated with the Liberty Bancshares, Inc.

Pre-tax income during last year’s first quarter benefited from $640,000 of accelerated net fees associated with the Paycheck Protection Program (“PPP”).

Net income for the 2023 first quarter was a quarterly record of $4.9 million, or $0.60 per diluted share, compared to $3.8 million, or $0.65 per diluted share, for the same period last year.

Pre-tax, pre-provision net income was a quarterly record of $6.4 million, an increase of 38.8% from $4.6 million last year.

Balance Sheet

Total assets at March 31, 2023, increased 30.6% to $1.73 billion, compared to $1.32 billion at March 31, 2022. Net loans at March 31, 2023, increased 41.5% to $1.36 billion, compared to $963.2 million at March 31, 2022. Total assets increased 2.4% from December 31, 2022.

Total deposits at March 31, 2023, were $1.43 billion, compared to $1.17 billion at March 31, 2022. The 22.1% deposit increase was primarily due to the Liberty Bancshares, Inc. merger. Total deposits at March 31, 2023, increased 1.7% from December 31, 2022.

Donald L. Stacy, Chief Financial Officer, stated, “We ended the quarter with a net loan-to-deposit ratio of 95.6%, $66.7 million in cash and cash equivalents, and $169.6 million in investment securities. In addition, our unrealized losses on all securities at the end of the month were a modest 9.0% of total capital. Considering our strong capital levels, robust liquidity, and diverse loan and deposit portfolios, along with our maximum borrowing capacity of $560 million at the Federal Home Loan Bank, we decided not to use the Federal Reserve’s Bank Term Funding Program. During the first quarter, we repurchased 164,221 shares at an average of $27.44 per share and have 293,910 shares remaining under our February 2023 repurchase program.”


Middlefield’s CRE portfolio included the following categories at March 31, 2023:

 

CRE Category

   Balance
(in thousands)
     Percent of CRE
Portfolio
    Percent of Loan
Portfolio
 

Office Space

   $ 105,726        16.3     7.7

Shopping Plazas

   $ 84,995        13.1     6.1

Multi-Family

   $ 63,892        9.8     4.6

Self-Storage

   $ 56,347        8.7     4.1

Senior Living

   $ 42,589        6.5     3.1

Hospitality

   $ 34,869        5.4     2.5

Other

   $ 261,449        40.2     18.9
  

 

 

    

 

 

   

 

 

 

Total CRE

   $ 649,867        100.0     47.0
  

 

 

    

 

 

   

 

 

 

Stockholders’ Equity and Dividends

At March 31, 2023, stockholders’ equity was $195.2 million compared to $137.6 million at March 31, 2022. The 41.8% year-over-year increase in stockholders’ equity is primarily due to the Liberty Bancshares, Inc. merger, partially offset by an increase in the unrealized loss on the available-for-sale investment portfolio and the Company’s stock repurchase program. On a per-share basis, shareholders’ equity at March 31, 2023, was $24.13 compared to $23.43, an increase of 3.0% over the same period last year.

At March 31, 2023, tangible stockholders’ equity(1) was $156.0 million for the 2023 first quarter, compared to $121.2 million at March 31, 2022. On a per-share basis, tangible stockholders’ equity(1) was $19.29 at March 31, 2023, compared to $20.64 at March 31, 2022.

For the 2023 first quarter, cash dividends declared per share increased 17.6% to $0.20 per share totaling $1.6 million, compared to $0.17 per share or $1.0 million, for the first quarter last year.

At March 31, 2023, the Company had an equity-to-assets leverage ratio of 11.30%, compared to 10.40% at March 31, 2022.

Asset Quality

The Company recorded a provision for loan losses of $507,000 for the 2023 first quarter versus no provision for loan losses for the same period last year.

On January 1, 2023, Middlefield adopted ASU 2016-13—Measurement of Credit Losses on Financial Instruments and implemented the current expected credit losses (“CECL”) accounting standards. Upon adoption, the reserve for credit losses on loans and leases increased by $5.3 million, the reserve for credit losses for unfunded commitments increased by $622,000. This resulted in an after-tax retained earnings adjustment of $4.4 million. During the quarter ended March 31, 2023, the Corporation recorded CECL related charges of $507,000, including a provision for credit losses on loans and leases of $334,000 and a reserve for unfunded commitments of $173,000.

Net recoveries were $8,000, or 0.00% of average loans, annualized, during the 2023 first quarter, compared to net recoveries of $150,000, or 0.06% of average loans, annualized, at March 31, 2022.

Nonperforming assets at March 31, 2023, were $12.7 million, compared to $11.7 million at March 31, 2022. Nonperforming loans at March 31, 2023, increased to $6.9 million, from $4.7 million at March 31, 2022 primarily due to the additional loans from the Liberty Bancshares, Inc. merger. The allowance for credit losses at March 31, 2023, stood at $20.2 million, or 1.46% of total loans, compared to $14.5 million, or 1.48% of total loans at March 31, 2022.


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 $1.73 billion at March 31, 2023. The Bank operates 21 full-service banking centers and an LPL Financial® brokerage office serving Ada, Beachwood, Bellefontaine, Chardon, Cortland, Dublin, Garrettsville, Kenton, Mantua, Marysville, 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) NON-GAAP FINANCIAL MEASURES

This press release includes disclosure of Middlefield Banc Corp.’s tangible book value per share, return on average tangible equity, and pre-tax, pre-provision for loan losses income, 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.

FORWARD-LOOKING STATEMENTS

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) changes in the securities markets; or (8) 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, unaudited)

 

Balance Sheets (period end)

   March 31,
2023
    December 31,
2022
    September 30,
2022
    June 30,
2022
    March 31,
2022
 

ASSETS

          

Cash and due from banks

   $ 59,609     $ 51,404     $ 119,777     $ 60,114     $ 78,804  

Federal funds sold

     7,048       2,405       8,800       19,039       29,474  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

     66,657       53,809       128,577       79,153       108,278  

Equity securities, at fair value

     777       915       972       779       851  

Investment securities available for sale, at fair value

     169,605       164,967       162,064       171,958       175,216  

Loans held for sale

     104       —         —         —         9  

Loans:

          

Commercial real estate:

          

Owner occupied

     185,661       191,748       120,912       120,771       113,590  

Non-owner occupied

     400,314       380,580       285,419       288,334       293,745  

Multifamily

     63,892       58,251       38,063       29,152       29,385  

Residential real estate

     306,179       296,308       247,612       246,453       244,747  

Commercial and industrial

     195,024       195,602       146,987       137,398       131,683  

Home equity lines of credit

     126,555       128,065       114,344       111,730       106,300  

Construction and other

     97,406       94,199       33,748       35,988       50,152  

Consumer installment

     7,816       8,119       8,110       8,171       8,118  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

     1,382,847       1,352,872       995,195       977,997       977,720  

Less allowance for credit losses

     20,162       14,438       14,532       14,550       14,492  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

     1,362,685       1,338,434       980,663       963,447       963,228  

Premises and equipment, net

     21,775       21,961       16,215       17,030       17,142  

Goodwill

     31,735       31,735       15,071       15,071       15,071  

Core deposit intangibles

     7,436       7,701       1,171       1,249       1,326  

Bank-owned life insurance

     34,015       33,811       17,382       17,274       17,166  

Other real estate owned

     5,792       5,821       6,792       6,792       6,992  

Accrued interest receivable and other assets

     27,258       28,528       22,104       20,624       18,019  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $  1,727,839     $  1,687,682     $ 1,351,011     $ 1,293,377     $ 1,323,298  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     March 31,
2023
    December 31,
2022
    September 30,
2022
    June 30,
2022
    March 31,
2022
 

LIABILITIES

          

Deposits:

          

Noninterest-bearing demand

   $ 474,977     $ 503,907     $ 383,675     $ 379,872     $ 361,251  

Interest-bearing demand

     196,086       164,677       160,112       154,788       162,010  

Money market

     221,723       187,498       162,052       185,494       187,807  

Savings

     287,859       307,917       247,466       252,179       264,784  

Time

     244,962       238,020       177,182       174,833       191,320  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     1,425,607       1,402,019       1,130,487       1,147,166       1,167,172  

Short-term borrowings

     85,000       65,000       80,000       —         —    

Other borrowings

     12,010       12,059       12,107       12,910       12,975  

Accrued interest payable and other liabilities

     10,057       10,913       5,562       5,081       5,507  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES

     1,532,674       1,489,991       1,228,156       1,165,157       1,185,654  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

STOCKHOLDERS’ EQUITY

          

Common stock, no par value; 10,000,000 shares authorized, 9,924,245 shares issued, 8,088,793 shares outstanding as of March 31, 2023

     161,248       161,029       87,640       87,562       87,562  

Retained earnings

     93,024       94,154       93,166       89,900       86,804  

Accumulated other comprehensive loss

     (19,253     (22,144     (25,080     (17,591     (6,674

Treasury stock, at cost; 1,835,452 shares as of March 31, 2023

     (39,854     (35,348     (32,871     (31,651     (30,048
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

     195,165       197,691       122,855       128,220       137,644  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,727,839     $ 1,687,682     $ 1,351,011     $ 1,293,377     $ 1,323,298  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Dollar amounts in thousands, unaudited)

 

     For the Three Months Ended  

Statements of Income

   March 31,
2023
    December 31,
2022
    September 30,
2022
    June 30,
2022
    March 31,
2022
 

INTEREST AND DIVIDEND INCOME

          

Interest and fees on loans

   $ 18,275     $ 14,368     $ 11,892     $ 11,268     $ 10,985  

Interest-earning deposits in other institutions

     250       240       134       74       24  

Federal funds sold

     253       119       51       46       3  

Investment securities:

          

Taxable interest

     458       477       449       442       443  

Tax-exempt interest

     980       986       982       955       784  

Dividends on stock

     88       68       59       33       24  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest and dividend income

     20,304       16,258       13,567       12,818       12,263  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INTEREST EXPENSE

          

Deposits

     2,990       1,771       812       709       726  

Short-term borrowings

     653       263       44       —         —    

Other borrowings

     155       142       112       81       69  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     3,798       2,176       968       790       795  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME

     16,506       14,082       12,599       12,028       11,468  

Provision for credit losses

     507       —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME AFTER PROVISION

          

FOR LOAN LOSSES

     15,999       14,082       12,599       12,028       11,468  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NONINTEREST INCOME

          

Service charges on deposit accounts

     987       976       1,004       956       914  

(Loss) gain on equity securities

     (138     (77     (57     (72     33  

Gain on other real estate owned

     2       —         —         —         —    

Earnings on bank-owned life insurance

     200       137       108       108       106  

Gains (losses) on sale of loans

     23       (4     7       18       3  

Revenue from investment services

     186       147       233       153       141  

Gross rental income

     102       951       —         —         —    

Other income

     318       284       251       220       206  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

     1,680       2,414       1,546       1,383       1,403  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NONINTEREST EXPENSE

          

Salaries and employee benefits

     5,852       4,886       4,491       3,785       4,386  

Occupancy expense

     696       487       458       583       505  

Equipment expense

     317       252       233       274       315  

Data processing costs

     1,070       1,050       985       822       844  

Ohio state franchise tax

     385       279       293       292       293  

Federal deposit insurance expense

     120       105       84       90       50  

Professional fees

     538       382       280       383       455  

Other real estate owned writedowns

     —         1,000       —         200       —    

Advertising expense

     486       308       268       229       228  

Software amortization expense

     26       28       27       40       48  

Core deposit intangible amortization

     265       140       78       77       77  

Gross other real estate owned expenses

     132       692       1       6       8  

Merger-related costs

     245       1,413       390       579       —    

Other expense

     1,662       1,321       1,298       1,175       1,057  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

     11,794       12,343       8,886       8,535       8,266  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     5,885       4,153       5,259       4,876       4,605  

Income taxes

     989       651       1,010       787       772  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

   $ 4,896     $ 3,502     $ 4,249     $ 4,089     $ 3,833  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PTPP (1)

   $ 6,392     $ 4,153     $ 5,259     $ 4,876     $ 4,605  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

The pre-tax pre-provision (PTPP) is the income before income taxes before provision for credit losses considerations, for reconciliation of non-GAAP measures.


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

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

 

     For the Three Months Ended  

Per common share data

   March 31,
2023
    December 31,
2022
    September 30,
2022
    June 30,
2022
    March 31,
2022
 

Net income per common share - basic

   $ 0.60     $ 0.53     $ 0.73     $ 0.70     $ 0.65  

Net income per common share - diluted

   $ 0.60     $ 0.53     $ 0.73     $ 0.70     $ 0.65  

Dividends declared per share

   $ 0.20     $ 0.30     $ 0.17     $ 0.17     $ 0.17  

Book value per share (period end)

   $ 24.13     $ 23.98     $ 21.30     $ 22.07     $ 23.43  

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

   $ 19.29     $ 19.19     $ 18.48     $ 19.26     $ 20.64  

Dividends declared

   $ 1,605     $ 2,514     $ 983     $ 993     $ 1,000  

Dividend yield

     2.89     4.34     2.49     2.71     2.78

Dividend payout ratio

     32.78     71.79     23.13     24.28     26.09

Average shares outstanding - basic

     8,138,771       6,593,616       5,792,773       5,851,422       5,879,025  

Average shares outstanding - diluted

     8,152,629       6,610,907       5,805,799       5,860,098       5,889,836  

Period ending shares outstanding

     8,088,793       8,245,235       5,767,803       5,810,351       5,873,565  

Selected ratios

                              

Return on average assets

     1.16     0.97     1.32     1.25     1.17

Return on average equity

     10.19     9.35     12.94     12.30     10.75

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

     12.77     11.13     14.79     14.02     12.13

Efficiency (1)

     62.44     72.75     61.07     61.83     62.54

Equity to assets at period end

     11.30     11.71     9.09     9.91     10.40

Noninterest expense to average assets

     0.69     0.86     0.69     0.65     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

MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Unaudited)

 

     For the Three Months Ended  

Yields

   March 31,
2023
    December 31,
2022
    September 30,
2022
    June 30,
2022
    March 31,
2022
 

Interest-earning assets:

          

Loans receivable (2)

     5.45     5.11     4.78     4.66     4.53

Investment securities (2)

     4.11     3.83     3.90     3.76     3.41

Interest-earning deposits with other banks

     3.46     3.42     2.06     0.77     0.23

Total interest-earning assets

     5.22     4.88     4.55     4.28     4.06

Deposits:

          

Interest-bearing demand deposits

     0.83     0.83     0.22     0.15     0.14

Money market deposits

     1.52     1.00     0.46     0.49     0.47

Savings deposits

     1.03     0.49     0.19     0.06     0.06

Certificates of deposit

     1.71     1.30     0.96     0.83     0.87

Total interest-bearing deposits

     1.28     0.87     0.43     0.36     0.37

Non-Deposit Funding:

          

Borrowings

     4.78     4.25     2.94     2.51     2.16

Total interest-bearing liabilities

     1.52     1.02     0.50     0.39     0.39

Cost of deposits

     0.84     0.57     0.29     0.24     0.25

Cost of funds

     1.02     0.68     0.34     0.27     0.27

Net interest margin (1)

     4.26     4.23     4.23     4.02     3.80

 

(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  

Asset quality data

   March 31,
2023
    December 31,
2022
    September 30,
2022
    June 30,
2022
    March 31,
2022
 

(Dollar amounts in thousands, unaudited)

          

Nonperforming loans (1)

   $ 6,882     $ 2,111     $ 3,692     $ 4,670     $ 4,728  

Other real estate owned

     5,792       5,821       6,792       6,792       6,992  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonperforming assets

   $ 12,674     $ 7,932     $ 10,484     $ 11,462     $ 11,720  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for credit losses

   $ 20,162     $ 14,438     $ 14,532     $ 14,550     $ 14,492  

Allowance for credit losses/total loans

     1.46     1.07     1.46     1.49     1.48

Net (recoveries) charge-offs:

          

Quarter-to-date

   $ (8   $ 94     $ 18     $ (58   $ (150

Year-to-date

     (8     (96     (190     (208     (150

Net (recoveries) charge-offs to average loans, annualized:

          

Quarter-to-date

     0.00     0.03     0.01     -0.02     -0.06

Year-to-date

     0.00     -0.01     -0.02     -0.04     -0.06

Nonperforming loans/total loans

     0.50     0.16     0.37     0.48     0.48

Allowance for credit losses/nonperforming loans

     292.97     683.94     393.61     311.56     306.51

Nonperforming assets/total assets

     0.73     0.47     0.78     0.89     0.89

 

(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, unaudited)    March 31,
2023
     December 31,
2022
     September 30,
2022
     June 30,
2022
     March 31,
2022
 

Stockholders’ Equity

   $ 195,165      $ 197,691      $ 122,855      $ 128,220      $ 137,644  

Less Goodwill and other intangibles

     39,171        39,436        16,242        16,320        16,397  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Common Equity

   $ 155,994      $ 158,255      $ 106,613      $ 111,900      $ 121,247  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Shares outstanding

     8,088,793        8,245,235        5,767,803        5,810,351        5,873,565  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible book value per share

   $ 19.29      $ 19.19      $ 18.48      $ 19.26      $ 20.64  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Reconciliation of Average Equity to Return on Average Tangible Common Equity

   For the Three Months Ended  
     March 31,
2023
    December 31,
2022
    September 30,
2022
    June 30,
2022
    March 31,
2022
 

Average Stockholders’ Equity

   $ 194,814     $ 148,616     $ 130,263     $ 133,377     $ 144,630  

Less Average Goodwill and other intangibles

     39,300       23,731       16,280       16,357       16,435  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average Tangible Common Equity

   $ 155,514     $ 124,885     $ 113,983     $ 117,020     $ 128,195  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 4,896     $ 3,502     $ 4,249     $ 4,089     $ 3,833  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average tangible common equity (annualized)

     12.77     11.13     14.79     14.02     12.13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Reconciliation of Pre-Tax Pre-Provision Income (PTPP)

   For the Three Months Ended  
     March 31,
2023
     December 31,
2022
     September 30,
2022
     June 30,
2022
     March 31,
2022
 

Net income

   $ 4,896      $ 3,502      $ 4,249      $ 4,089      $ 3,833  

Add Income Taxes

     989        651        1,010        787        772  

Add Provision for credit losses

     507        —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

PTPP

   $ 6,392      $ 4,153      $ 5,259      $ 4,876      $ 4,605  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


MIDDLEFIELD BANC CORP.

Average Balance Sheets

(Dollar amounts in thousands, unaudited)

 

     For the Three Months Ended  
     March 31,
2023
    March 31,
2022
 
     Average
Balance
     Interest      Average
Yield/Cost
    Average
Balance
     Interest      Average
Yield/Cost
 

Interest-earning assets:

                

Loans receivable (3)

   $ 1,360,866      $ 18,275        5.45   $ 983,853      $ 10,985        4.53

Investment securities (3)

     167,674        1,438        4.11     170,829        1,227        3.41

Interest-earning deposits with other banks (4)

     69,308        591        3.46     91,690        51        0.23
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     1,597,848        20,304        5.22     1,246,372        12,263        4.06
     

 

 

         

 

 

    

Noninterest-earning assets

     115,515             85,667        
  

 

 

         

 

 

       

Total assets

   $ 1,713,363           $ 1,332,039        
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 177,935      $ 364        0.83   $ 170,353      $ 60        0.14

Money market deposits

     208,408        783        1.52     184,265        212        0.47

Savings deposits

     315,049        804        1.03     260,162        38        0.06

Certificates of deposit

     246,151        1,039        1.71     193,657        416        0.87

Short-term borrowings

     56,459        653        4.69     —          —          0.00

Other borrowings

     12,038        155        5.22     12,943        69        2.16
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     1,016,040        3,798        1.52     821,380        795        0.39
     

 

 

         

 

 

    

Noninterest-bearing liabilities:

                

Noninterest-bearing demand deposits

     491,649             359,656        

Other liabilities

     10,860             6,373        

Stockholders’ equity

     194,814             144,630        
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $  1,713,363           $ 1,332,039        
  

 

 

         

 

 

       

Net interest income

      $ 16,506           $ 11,468     
     

 

 

         

 

 

    

Interest rate spread (1)

           3.70           3.67

Net interest margin (2)

           4.26           3.80

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

           157.26           151.74

 

(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 $278 and $ 223 for the three months ended March 31, 2023 and 2022, respectively.

(4)

Includes dividends received on restricted stock.

 

     For the Three Months Ended  
     March 31,
2023
    December 31,
2022
 
     Average
Balance
     Interest      Average
Yield/Cost
    Average
Balance
     Interest      Average
Yield/Cost
 

Interest-earning assets:

                

Loans receivable (3)

   $ 1,360,866      $ 18,275        5.45   $ 1,117,221      $ 14,368        5.11

Investment securities (3)

     167,674        1,438        4.11     178,772        1,463        3.83

Interest-earning deposits with other banks (4)

     69,308        591        3.46     49,569        427        3.42
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     1,597,848        20,304        5.22     1,345,562        16,258        4.88
     

 

 

         

 

 

    

Noninterest-earning assets

     115,515             89,740        
  

 

 

         

 

 

       

Total assets

   $ 1,713,363           $ 1,435,302        
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 177,935      $ 364        0.83   $ 165,267      $ 344        0.83

Money market deposits

     208,408        783        1.52     172,437        435        1.00

Savings deposits

     315,049        804        1.03     266,613        330        0.49

Certificates of deposit

     246,151        1,039        1.71     201,972        662        1.30

Short-term borrowings

     56,459        653        4.69     25,750        263        4.05

Other borrowings

     12,038        155        5.22     12,086        142        4.66
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     1,016,040        3,798        1.52     844,125        2,176        1.02
     

 

 

         

 

 

    

Noninterest-bearing liabilities:

                

Noninterest-bearing demand deposits

     491,649             428,155        

Other liabilities

     10,860             14,406        

Stockholders’ equity

     194,814             148,616        
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 1,713,363           $ 1,435,302        
  

 

 

         

 

 

       

Net interest income

      $ 16,506           $ 14,082     
     

 

 

         

 

 

    

Interest rate spread (1)

           3.70           3.86

Net interest margin (2)

           4.26           4.23

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

           157.26           159.40

 

(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 $278 and $278 for the three months ended March 31, 2023, and December 31, 2022, respectively.

(4)

Includes dividends received on restricted stock.