UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the Quarterly Period Ended June 30, 2000
Commission File Number: 0-29598
-------
----------------
MIDWEST BANC HOLDINGS, INC.
(Exact name of Registrant as specified in its charter.)
DELAWARE 36-3252484
(State or other jurisdiction of (I.R.S. Employer Identification Number)
incorporation or organization)
501 W. NORTH AVE.
MELROSE PARK, ILLINOIS 60160
(Address of principal executive offices) (Zip code)
(708) 865-1053
(Registrant's telephone number, including area code)
Indicate by checkmark whether the Registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]
Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.
==================================== ===========================================
CLASS OUTSTANDING AUGUST 8, 2000
------------------------------------ -------------------------------------------
Common, par value $.01 10,740,392
==================================== ===========================================
<PAGE>
MIDWEST BANC HOLDINGS, INC.
FORM 10-Q
TABLE OF CONTENTS
Page Number
-----------
PART I
Item 1. Financial Statements..................................................1
Item 2. Management's Discussion and Analysis Of Financial Condition and
Results of Operations................................................10
Item 3. Quantitative and Qualitative Disclosures about Market Risk...........20
PART II
Item 1. Legal Proceedings....................................................22
Item 2. Changes in Securities and Use of Proceeds............................22
Item 3. Defaults upon Senior Securities......................................22
Item 4. Submission of Matters to a Vote of Security Holders..................22
Item 5. Other Information....................................................23
Item 6. Exhibits and Reports on Form 8-K.....................................23
Form 10-Q Signature Page.....................................................24
i
<PAGE>
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
JUNE 30, DECEMBER 31,
2000 1999
---------- -----------
<S> <C> <C>
ASSETS:
Cash and cash equivalents..................................... $ 52,914 $ 36,151
Securities available-for-sale................................. 503,726 503,442
Securities held-to-maturity................................... 29,382 29,626
Loans......................................................... 751,116 646,455
Allowance for loan losses..................................... (7,937) (7,567)
---------- ----------
Net loans.................................................. 743,179 638,888
Premises and equipment, net................................... 22,221 21,668
Other real estate............................................. 1,885 2,651
Goodwill...................................................... 4,122 4,426
Other assets.................................................. 37,775 19,610
---------- ----------
Total assets............................................ $1,395,204 $1,256,462
========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY LIABILITIES:
Deposits:
Non-interest-bearing....................................... $ 122,619 $ 118,553
Interest-bearing........................................... 920,515 852,401
----------- ----------
Total deposits............................................. 1,043,134 970,954
Securities sold under agreements to repurchase and federal
funds purchased............................................ 27,035 18,925
Advances from the Federal Home Loan Bank...................... 220,500 169,500
Notes payable and other borrowings............................ 4,450 7,650
Guaranteed preferred beneficial interest in the Company's
junior subordinated debt................................... 20,000 --
Other liabilities............................................. 9,686 21,739
---------- ----------
Total liabilities....................................... $1,324,805 $1,188,768
========== ==========
STOCKHOLDERS' EQUITY:
Preferred stock............................................... -- --
Common stock.................................................. 114 114
Surplus....................................................... 29,654 29,704
Retained earnings............................................. 61,251 56,848
Accumulated other comprehensive loss.......................... (11,475) (11,942)
Treasury stock, at cost (639,000 in 2000 and 494,346 shares in
1999)...................................................... (9,145) (7,030)
---------- ----------
Total stockholders' equity.............................. 70,399 67,694
========== ==========
Total liabilities and stockholders' equity.............. $1,395,204 $1,256,462
========== ==========
</TABLE>
See accompanying notes to unaudited consolidated financial statements
1
<PAGE>
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
THREE MONTHS ENDED JUNE 30, 2000 AND 1999
(IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
2000 1999
-------- --------
<S> <C> <C>
INTEREST INCOME:
Loans .............................................................................. $ 17,307 $ 12,402
Securities:
Taxable ......................................................................... 8,932 7,032
Exempt from federal income taxes ................................................ 471 353
Trading account securities ......................................................... -- 13
Federal funds sold and other ....................................................... 256 90
-------- --------
Total interest income ........................................................ 26,966 19,890
======== ========
INTEREST EXPENSE:
Deposits ........................................................................... 11,340 8,927
Advances from the Federal Home Loan Bank ........................................... 3,156 1,272
Notes payable and other borrowings ................................................. 720 239
Guaranteed preferred beneficial interest in the Company's junior subordinated debt.. 128 --
-------- --------
Total interest expense ....................................................... 15,344 10,438
======== ========
Net interest income ................................................................ 11,622 9,452
Provision for loan losses .......................................................... 535 405
-------- --------
Net interest income after provision for loan losses ................................ 11,087 9,047
======== ========
OTHER INCOME:
Service charges on deposits ........................................................ 950 837
Net gains on securities transactions ............................................... 239 15
Net trading account profits ........................................................ (3) (10)
Mortgage loan originations fees .................................................... 15 298
Trust income ....................................................................... 162 145
Insurance and brokerage commissions ................................................ 157 275
Other income ....................................................................... 408 49
-------- --------
Total other income ........................................................... 1,928 1,609
======== ========
OTHER EXPENSES:
Salaries and employee benefits ..................................................... 4,153 3,715
Occupancy expense, net ............................................................. 1,205 1,088
Professional services .............................................................. 405 397
Marketing .......................................................................... 334 219
Other expenses ..................................................................... 1,111 943
-------- --------
Total other expenses ......................................................... 7,208 6,362
======== ========
Income before income taxes ......................................................... 5,807 4,294
Provision for income taxes ......................................................... 2,114 1,514
-------- --------
NET INCOME ......................................................................... $ 3,693 $ 2,780
======== ========
Basic earnings per share ........................................................... $ 0.34 $ 0.25
======== ========
Diluted earnings per share ......................................................... $ 0.34 $ 0.25
======== ========
</TABLE>
See accompanying notes to unaudited consolidated financial statements
2
<PAGE>
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
THREE MONTHS ENDED JUNE 30, 2000 AND 1999
(IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
2000 1999
------- -------
<S> <C> <C>
Net Income ....................................................... $ 3,693 $ 2,780
======= =======
Net decrease in fair value of securities classified as available-
for-sale, net of income taxes and reclassification adjustments.. (61) (4,564)
------- -------
Comprehensive Income (Loss) ...................................... $ 3,632 $(1,784)
======= =======
</TABLE>
See accompanying notes to unaudited consolidated financial statements
3
<PAGE>
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
SIX MONTHS ENDED JUNE 30, 2000 AND 1999
(IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
2000 1999
------- -------
<S> <C> <C>
INTEREST INCOME
Loans ............................................................................ $32,632 $24,041
Securities:
Taxable ....................................................................... 17,887 14,020
Exempt from federal income taxes .............................................. 920 552
Trading account securities ....................................................... 3 21
Federal funds sold and other ..................................................... 348 168
------- -------
Total interest income ...................................................... 51,790 38,802
======= =======
INTEREST EXPENSE
Deposits ......................................................................... 21,678 17,653
Advances from the Federal Home Loan Bank ......................................... 5,763 2,540
Notes payable and other borrowings ............................................... 1,390 454
Guaranteed preferred beneficial interest in the Company's junior subordinated debt 128 --
------- -------
Total interest expense ..................................................... 28,959 20,647
======= =======
Net interest income .............................................................. 22,831 18,155
Provision for loan losses ........................................................ 890 879
------- -------
Net interest income after provision for loan losses .............................. 21,941 17,276
======= =======
OTHER INCOME
Service charges on deposits ...................................................... 1,747 1,600
Net gains on securities transactions ............................................. 291 207
Net trading account profits ...................................................... 132 5
Mortgage loan origination fees ................................................... 66 484
Trust income ..................................................................... 327 304
Insurance and brokerage commissions .............................................. 348 329
Other income ..................................................................... 594 581
------- -------
Total other income ......................................................... 3,505 3,510
======= =======
OTHER EXPENSES
Salaries and employee benefits ................................................... 8,240 7,324
Occupancy expense, net ........................................................... 2,391 2,144
Professional services ............................................................ 848 774
Marketing ........................................................................ 582 385
Other expenses ................................................................... 2,357 1,944
------- -------
Total other expenses ....................................................... 14,418 12,571
======= =======
Income before income taxes ....................................................... 11,028 8,215
Provision for income taxes ....................................................... 3,932 2,913
------- -------
NET INCOME ....................................................................... $ 7,096 $ 5,302
======= =======
Basic earnings per share ......................................................... $ 0.66 $ 0.48
======= =======
Diluted earnings per share ....................................................... $ 0.65 $ 0.48
======= =======
</TABLE>
See accompanying notes to unaudited consolidated financial statements
4
<PAGE>
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
SIX MONTHS ENDED JUNE 30, 2000 AND 1999
(IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
2000 1999
------- -------
<S> <C> <C>
Net Income ...................................................... $ 7,096 $ 5,302
======= =======
Net decrease in fair value of securities classified as available-
for-sale, net of income taxes and reclassification adjustments 467 (5,128)
------- -------
Comprehensive Income (Loss) ..................................... $ 7,563 $ 174
======= =======
</TABLE>
See accompanying notes to unaudited consolidated financial statements
5
<PAGE>
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED)
SIX MONTHS ENDED JUNE 30, 2000 AND 1999
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
<TABLE>
<CAPTION>
ACCUMULATED
OTHER TOTAL
COMMON RETAINED COMPREHENSIVE TREASURY STOCKHOLDERS
STOCK SURPLUS EARNINGS LOSS STOCK EQUITY
------ -------- -------- ------------- -------- ------------
<S> <C> <C> <C> <C> <C> <C>
Balance, January 1, 1999 ............. $ 114 $ 29,704 $ 48,795 $ (522) $ (462) $ 77,629
Cash dividends declared ($0.15 per
share) ............................ -- -- (1,658) -- -- (1,658)
Purchase of 276,396 shares of
treasury stock .................... -- -- -- -- (4,543) (4,543)
Comprehensive income
Net income ........................ -- -- 5,302 -- -- 5,302
Net decrease in fair value of
securities classified as
available-for-sale, net of
income taxes and
reclassification adjustments ... -- -- -- (5,128) -- (5,128)
------ -------- -------- -------- -------- --------
Total comprehensive
income .................... -- -- -- -- -- 174
------ -------- -------- -------- -------- --------
Balance, June 30, 1999 ............... $ 114 $ 29,704 $ 52,439 $ (5,650) $ (5,005) $ 71,602
====== ======== ======== ======== ======== ========
Balance, January 1, 2000 ............. $ 114 $ 29,704 $ 56,848 $(11,942) $ (7,030) $ 67,694
Cash dividends declared ($0.25 per
share) ............................ -- -- (2,693) -- -- (2,693)
Purchase of 155,654 shares of
treasury stock .................... -- -- -- -- (2,271) (2,271)
Issuance of stock in connection
with exercise of 11,000 stock
options ........................... -- (50) -- -- 156 106
Comprehensive income
Net income ........................... -- -- 7,096 -- -- 7,096
Net decrease in fair value of
securities classified as available-
for-sale, net of income taxes and
reclassification adjustments ...... -- -- -- 467 -- 467
------ -------- -------- -------- -------- --------
Total comprehensive income ..... -- -- -- -- -- 7,563
------ -------- -------- -------- -------- --------
Balance, June 30, 2000 ............... $ 114 $ 29,654 $ 61,251 $(11,475) $ (9,145) $ 70,399
====== ======== ======== ======== ======== ========
</TABLE>
See accompanying notes to unaudited consolidated financial statements
6
<PAGE>
MIDWEST BANC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
SIX MONTHS ENDED JUNE 30, 2000 AND 1999
(IN THOUSANDS)
<TABLE>
<CAPTION>
2000 1999
--------- ---------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income ........................................................... $ 7,096 $ 5,302
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY
OPERATING ACTIVITIES
Depreciation ...................................................... 1,298 1,110
Provision for loan losses ......................................... 890 879
Proceeds from sales of trading account securities, net ............ 132 (1,919)
Net gain on sale of securities .................................... (291) (207)
Net trading account profits ....................................... (132) (5)
Net proceeds from sales of real estate loans originated for sale .. (477) 2,854
Gain on sale of other real estate ................................. (229) (300)
(Increase)/decrease in other assets ............................... (16,552) 680
Increase/(decrease) in other liabilities .......................... (12,053) 558
--------- ---------
Net cash from operating activities ............................. (20,318) 8,952
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from sales and maturities of securities available-for-sale 51,255 115,836
Principal payments on securities available-for-sale ............... 26,014 67,612
Purchase of securities available-for-sale ......................... (78,024) (192,686)
Purchase of securities held-to-maturity ........................... (870) (3,699)
Maturities of securities held-to-maturity ......................... 1,114 1,027
Net increase in loans ............................................. (104,294) (68,911)
Proceeds from sale of other real estate ........................... 1,405 1,019
Property and equipment expenditures, net .......................... (1,851) (2,047)
--------- ---------
Net cash from investing activities ............................. (105,251) (81,849)
CASH FLOWS FROM FINANCING ACTIVITIES
Net increase in deposits .......................................... 72,180 70,559
Issuance of guaranteed beneficial interest in the Company's
junior subordinated debt, net of debt issuance costs ........... 19,100 --
Net bank borrowings ............................................... 47,800 (1,000)
Dividends paid .................................................... (2,693) (1,658)
Securities sold under agreements to repurchase and federal funds
purchased ...................................................... 8,110 3,822
Treasury stock activity, net ...................................... (2,165) (4,543)
--------- ---------
Net cash from financing activities ................................ 142,332 67,180
--------- ---------
Increase (Decrease) in cash and cash equivalents ..................... 16,763 (5,717)
Cash and cash equivalents at beginning of period ..................... 36,151 40,253
--------- ---------
Cash and cash equivalents at end of period ........................... $ 52,914 $ 34,536
========= =========
</TABLE>
See accompanying notes to unaudited consolidated financial statements
7
<PAGE>
NOTE 1 - BASIS OF PRESENTATION
The financial information of Midwest Banc Holdings, Inc. (the "Company")
included herein is unaudited; however, such information reflects all adjustments
(consisting only of normal recurring adjustments) which are, in the opinion of
management, necessary for a fair presentation for the interim periods. The
financial statements have been prepared in accordance with generally accepted
accounting principles for interim financial information and with the
instructions to Form 10-Q and Article 10 of Regulation S-X.
The annualized results of operations for the three months and six months
ended June 30, 2000 are not necessarily indicative of the results expected for
the full year ending December 31, 2000.
NOTE 2 - EARNINGS PER SHARE
For purposes of per share calculations, the Company had 10,740,392 and
11,002,996 shares of common stock outstanding at June 30, 2000 and 1999,
respectively, and 10,885,046 shares outstanding at December 31, 1999. Basic
earnings per share for the three months and six months ended June 30, 2000 and
1999 were computed by dividing net income by the weighted average number of
shares outstanding. Diluted earnings per share for the three and six months
ended June 30, 2000 and 1999 were computed by dividing net income by the
weighted average number of shares outstanding, adjusted for the dilutive effect
of the stock options. Computations for basic and diluted earnings per share are
provided below.
<TABLE>
<CAPTION>
2000 QTD 1999 QTD 2000 YTD 1999 YTD
-------- -------- -------- --------
(IN THOUSANDS)
<S> <C> <C> <C> <C>
BASIC
Net income ...................... $ 3,693 $ 2,780 $ 7,096 $ 5,302
======= ======= ======= =======
Weighted average common shares
outstanding .................. 10,747 11,050 10,793 11,115
======= ======= ======= =======
Basic earnings per common share . $ 0.34 $ 0.25 $ 0.66 $ 0.48
======= ======= ======= =======
DILUTED
Net income ...................... $ 3,693 $ 2,780 $ 7,096 $ 5,302
======= ======= ======= =======
Weighted average common shares
outstanding .................. 10,747 11,050 10,793 11,115
Diluted effect of stock options . 22 10 26 20
------- ------- ------- -------
Dilutive average common shares .. 10,769 11,060 10,819 11,135
Diluted earnings per common share $ 0.34 $ 0.25 $ 0.65 $ 0.48
======= ======= ======= =======
</TABLE>
Options to purchase 141,500 shares at $17.88, 47,488 shares at $16.13 and
65,044 shares at $15.88 were outstanding at June 30, 2000. These options were
not included in the computation of diluted earnings per share because the
options' exercise price was greater than the average market price of the common
stock and were, therefore, antidilutive.
8
<PAGE>
NOTE 3 - STOCK OPTIONS
During the first quarter of 2000, 100,276 options were granted at an
exercise price of $13.63. 11,000 stock options were exercised during the second
quarter of 2000. 7,500 of the exercised options were granted at $8.13, and 3,500
of the exercised options of 2000 were granted at $12.75. 37,005 options were
forfeited during the second quarter of 2000. The total stock options outstanding
were 417,303 at varying exercise prices ranging between $8.13 and $17.88 with
expiration dates between 2006 and 2010.
NOTE 4 - ISSUANCE OF TRUST PREFERRED SECURITIES
In May 2000, the Company formed MBHI Capital Trust I (the "Trust"). The
Trust is a statutory business trust formed under the laws of the State of
Delaware and is wholly-owned by the Company. In June 2000, the Trust issued 10%
preferred securities with an aggregate liquidation amount of $20,000,000 ($25
per preferred security) to third-party investors. The Company then issued 10%
junior subordinated debentures aggregating $20,000,000 to the Trust. The junior
subordinated debentures are the sole assets of the Trust. The junior
subordinated debentures and the preferred securities pay distributions and
dividends, respectively, on a quarterly basis, which are included in interest
expense. The junior subordinated debentures will mature on June 7, 2030, at
which time the preferred securities must be redeemed. The junior subordinated
debentures and preferred securities can be redeemed contemporaneously, in whole
or in part, beginning June 7, 2005 at a redemption price of $25 per preferred
security. The Company has provided a full, irrevocable and unconditional
guarantee on a subordinated basis of the obligations of the Trust under the
preferred securities in the event of the occurrence of an event of default, as
defined in such guarantee. Debt issuance costs totaling $200,000 were
capitalized related to the offering and are being amortized over the estimated
life of the junior subordinated debentures.
NOTE 5 - NEW ACCOUNTING STANDARDS
Beginning January 1, 2001, Statement on Financial Accounting Standards No.
133 (the "Statement") on derivatives will require all derivatives to be recorded
at fair value in the balance sheet. Unless designated as hedges, changes in
these fair values will be recorded in the income statement. Fair value changes
involving hedges will generally be recorded by offsetting gains and losses on
the hedge, and on the hedged item, even if fair value of the hedged item is not
otherwise recorded. Since the Company has no significant derivative instruments
or hedging activities, adoption of the Statement is not expected to have a
material effect on the Company's financial statements, but the effect will
depend on derivative holdings when this standard applies.
NOTE 6 - RECENT REGULATORY DEVELOPMENTS
On November 12, 1999, the Gramm-Leach-Bliley Act (the "GLB Act") was
enacted. The GLB Act amended or repealed certain provisions of the
Glass-Steagall Act and other legislation that restricted the ability of bank
holding companies, securities firms and insurance companies from affiliating
with one another. Further, the GLB Act expanded the kinds of activities in which
bank holding companies may engage by allowing well managed and well capitalized
bank holding companies to be designated as "financial holding companies". In
addition, the GLB Act contains provisions intended to safeguard consumer
financial information in the hands of financial service providers. Among other
things, it will require such entities to disclose their privacy policies to
their customers and allow customers to "opt out" of having their financial
service providers disclose their confidential financial information to third
9
<PAGE>
parties, subject to certain exceptions. As of June 30, 2000, the federal
regulatory agencies have issued certain final regulations under the GLB Act,
although other regulations remain in draft form. However, it is not anticipated
that the GLB Act will have a material adverse effect on the operations or
prospects of the Company and its subsidiaries.
ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
RESULTS OF OPERATIONS - THREE MONTHS AND SIX MONTHS ENDED
JUNE 30, 2000 AND 1999
Consolidated net income for the second quarter of 2000 was $3.7 million or
$0.34 per share, a 32.8% increase compared to $2.8 million or $0.25 per share
for the second quarter of 1999. Earnings per share for the three months ended
June 30, 2000 was 36.0% higher than for the comparable period in 1999.
Consolidated net income for the six months ended June 30, 2000 was $7.1 million
or $0.65 per diluted share, a 33.8% increase compared to $5.3 million for the
similar period in 1999. Diluted earnings per share for the six months ended June
30, 2000 was 35.4% higher than for the comparable period in 1999.
Net interest income increased 23.0% to $11.6 million in the second quarter
of 2000 compared to $9.5 million in the second quarter of 1999. During the six
months ended June 30, 2000, net interest income increased 25.8% to $22.8 million
compared to $18.2 million for the comparable period in 1999. Noninterest income
increased 19.8% to $1.9 million and noninterest expense increased 13.3% to $7.2
million in the second quarter of 2000. Noninterest income was unchanged for the
six months ended June 30, 2000 compared to the similar period in 1999.
Noninterest expense for the six months ended June 30, 2000 compared to the
similar period in 1999 increased by $1.8 million or 14.3%.
Net Interest Income
-------------------
Net interest income was $11.6 million and $9.5 million during the three
months ended June 30, 2000 and 1999, respectively, an increase of 23.0%. During
the six months ended June 30, 1999, net interest income increased $4.7 million
or 25.8% to $22.8 million in 2000 compared to $18.2 million for the similar
period in 1999. The Company's net interest margin (tax equivalent net interest
income as a percentage of earning assets) was 3.75% for the three months ended
June 30, 2000 compared to 3.63% for the comparable period in 1999. During the
six months ended June 30, 2000, the net interest margin was 3.78% compared to
3.57% for the similar period in 1999. Net interest income increased due to the
growth in average earning assets from $1.06 billion during the second quarter of
1999 to $1.27 billion for the three months ended June 30, 2000. This increase
was offset in part by an increase in interest-bearing liabilities of $232.7
million. During the six months ended June 30, 1999, average earning assets
increased 19.1% from $1.04 billion in 1999 to $1.24 billion in 2000. In
addition, interest-bearing liabilities increased by $224.4 million compared to
the similar period in 1999.
The average loan yield was 9.60% during the second quarter of 2000, an
increase of 10.6% from 8.68% during the comparable period in 1999. For the six
months ended June 30, 2000, the average loan yield was 9.42%, an increase of
7.5% from 8.76% in 1999.
Yields on securities were 7.24%, an increase of 16.0% from 6.24% during the
comparable period in 1999. During the six months ended June 30, 2000, securities
yields increased 17.6% to 7.20% from 6.12% in 1999.
10
<PAGE>
Yields on earning assets increased 13.2% to 8.56% during the second quarter
of 2000 compared to 7.56% for the second quarter of 1999. The increase in yields
on earning assets was offset by an increase of 16.8% in average rates on
deposits and borrowings. Average rates on deposits increased 14.4% to 5.08% for
the three months ended June 30, 2000 from 4.44% for the comparable period in
1999. For the six months ended June 30, 2000, average rates on deposits
increased 10.7% to 4.96% compared to 4.48% for the comparable period in 1999.
Average rates on borrowings were 5.96% for the second quarter of 2000 compared
to 5.08% in the comparable period in 1999. For the six months ended June 30,
2000, the average rates on borrowings were 5.74% compared to 5.10% for the
similar period in 1999. Based on the current economic conditions and interest
rate trends, it is anticipated that yields on interest earning assets and
interest-bearing liabilities will continue to increase during the third quarter
of 2000.
The quarter-to-date net interest margin calculation for June 30, 2000 and
1999 is shown below:
<TABLE>
<CAPTION>
2000 1999
------------------------------------- ------------------------------------
AVERAGE AVERAGE AVERAGE AVERAGE
BALANCE INTEREST RATE BALANCE INTEREST RATE
---------- ---------- ------- ---------- ---------- -------
(DOLLARS IN THOUSANDS)
<S> <C> <C> <C> <C> <C> <C>
INTEREST-EARNING ASSETS
-----------------------
Federal Funds Sold ......... $ 16,181 $ 255 6.30% $ 7,210 $ 90 4.99%
Securities Tax ............. 492,404 8,932 7.26 452,621 7,045 6.23
Securities T/E ............. 41,468 725 6.99 32,134 535 6.66
Commercial Loans ........... 189,357 4,639 9.80 169,903 3,492 8.22
Commercial R/E ............. 367,425 9,074 9.88 254,728 5,747 9.02
Agriculture ................ 45,917 986 8.59 35,305 721 8.17
Consumer R/E ............... 106,140 2,455 9.25 95,075 1,931 8.12
Consumer Install ........... 14,065 223 6.34 15,800 511 12.94
---------- ---------- ----- ---------- ---------- -----
$1,272,957 $ 27,289 8.56% $1,062,776 $ 20,072 7.56%
========== ========== ===== ========== ========== =====
INTEREST-BEARING LIABILITIES
----------------------------
Interest Bearing DDA ....... 108,876 918 3.37% 94,634 681 2.88%
MMDA/Savings ............... 245,108 2,707 4.42 229,435 2,038 3.55
CD's < 100 ................. 415,534 5,942 5.72 371,249 4,926 5.31
CD>100 ..................... 59,765 897 6.00 63,521 750 4.72
Public Funds ............... 60,614 876 5.78 48,190 532 4.42
FF and Repos ............... 32,668 505 6.18 13,100 150 4.58
FHLB Advances .............. 219,654 3,155 5.75 100,564 1,272 5.06
Notes & Debentures ......... 16,645 344 8.27 5,429 89 6.56
---------- ---------- ----- ---------- ---------- -----
$1,158,864 $ 15,344 5.28% $ 926,122 $ 10,438 4.52%
========== ========== ===== ========== ========== =====
Net Interest/Spread ........ 11,945 3.28% 9,634 3.04%
========== ===== ========== =====
Margin ..................... 3.75% 3.63%
===== =====
</TABLE>
11
<PAGE>
The year-to-date net interest margin calculation for June 30, 2000 and 1999
is shown below:
<TABLE>
<CAPTION>
2000 1999
------------------------------------- ------------------------------------
AVERAGE AVERAGE AVERAGE AVERAGE
BALANCE INTEREST RATE BALANCE INTEREST RATE
---------- ---------- ------- ---------- ---------- -------
(DOLLARS IN THOUSANDS)
<S> <C> <C> <C> <C> <C> <C>
INTEREST-EARNING ASSETS
-----------------------
Federal Funds Sold ......... $ 11,311 $ 348 6.15% $ 7,002 $ 168 4.80%
Securities Tax ............. 494,987 17,890 7.23 456,875 14,041 6.08
Securities T/E ............. 40,602 1,415 6.97 31,510 1,050 6.66
Commercial Loans ........... 189,126 8,995 9.51 159,720 6,761 8.47
Commercial R/E ............. 344,533 16,673 9.68 245,280 11,030 8.99
Agriculture ................ 44,018 1,884 8.56 34,056 1,419 8.33
Consumer R/E ............... 104,625 4,583 8.76 94,044 3,840 8.17
Consumer Install ........... 13,781 634 9.20 15,505 992 12.80
---------- ---------- ----- ---------- --------- -----
$1,242,983 $ 52,422 8.44% $1,042,992 $ 39,301 7.50%
========== ========== ===== ========== ========= =====
INTEREST-BEARING LIABILITIES
----------------------------
Interest Bearing DDA ....... $ 108,555 $ 1,800 3.32% $ 93,373 $ 1,306 2.80%
MMDA/Savings ............... 245,078 5,271 4.30 218,682 3,833 3.51
CD's < 100 ................. 400,457 11,153 5.57 378,042 10,091 5.34
CD>100 ..................... 63,882 1,830 5.73 62,488 1,579 5.05
Public Funds ............... 57,898 1,624 5.61 35,477 844 4.76
FF and Repos ............... 32,902 965 5.87 11,445 281 4.91
FHLB Advances .............. 207,338 5,763 5.56 100,790 2,540 5.04
Notes & Debentures ......... 13,855 553 7.98 5,267 173 6.57
---------- ---------- ----- ---------- --------- -----
$1,129,965 $ 28,959 5.12% $ 905,564 $ 20,647 4.56%
========== ========== ===== ========== ========= =====
Net Interest/Spread ........ $ 23,463 3.32% $ 18,654 2.94%
========== ===== ========= =====
Margin ..................... 3.78% 3.55%
===== =====
</TABLE>
Provision for Loan Losses
-------------------------
The Company's provision for loan losses was $535,000 for the second quarter
of 2000 compared to $405,000 for the similar period in 1999. For the six months
ended June 30, 2000, the provision for losses was $890,000 compared to $879,000
for the comparable period in 1999. This slight increase in the provision was due
to an increase in nonaccrual loans at June 30, 2000 from March 31, 2000, and an
increase in nonperforming loans from December 31, 1999.
The allowance for loan losses as a percentage of total loans was 1.06% as
of June 30, 2000 and 1.17% as of December 31, 1999.
Other Income
------------
Other income, excluding securities gains, was $1.7 million for the three
months ended June 30, 2000, an increase of $87,000, or 5.4% over the comparable
period in 1999. For the six months ended June 30, 2000, other income excluding
securities gains, was $3.1 million, a decrease of $216,000 or 6.5% compared to
$3.3 million for the comparable period in 1999. Gains on the sale of other real
estate were $229,000 and $300,000 for the six months ended June 30, 2000 and
1999, respectively.
12
<PAGE>
Service charges and fees increased 13.5%, or $113,000, to $950,000 in the
second quarter of 2000 from $837,000 in the second quarter 1999. Year to date,
service charges and fees increased 9.2%, or $147,000, to $1.7 million in 2000
compared to $1.6 million for the comparable period in 1999. Service charges and
fees include service charges on deposit accounts which are expected to increase
with future deposit growth.
Insurance and investment brokerage commissions decreased $118,000 from
$275,000 for the second quarter of 1999 to $157,000 for the second quarter of
2000. For the six months ended June 30, 2000, insurance and investment brokerage
commissions increased $19,000 to $348,000 compared to $329,000 for the first six
months of 1999.
Mortgage loan origination fees decreased 95.0% to $15,000 during the second
quarter of 2000. Year to date, mortgage loan origination fees decreased $418,000
in 2000. This is primarily a result of the Company's decision in September 1999
to dissolve its unprofitable mortgage banking subsidiary. Currently, the
Company's subsidiary banks directly market secondary mortgage products to their
respective customers.
Sales of securities available-for-sale resulted in net gains of $239,000 in
the second quarter of 2000 compared to $15,000 for the comparable period in
1999. For the six months ended June 30, 2000, gains on the sale of securities
were $291,000 compared to $207,000 for the first six months of 1999. Securities
available-for-sale are held in a manner which allows for their sale in response
to changes in interest rates, liquidity needs or significant prepayment risk.
Net trading account losses were $2,000 and $10,000 during the second quarters of
2000 and 1999, respectively. Year to date, net trading account gains were
$132,000 and $5,000 in 2000 and 1999, respectively.
Other Expenses
--------------
Total other expenses increased 13.3%, or $845,000, to $7.2 million during
the second quarter of 2000 compared to $6.4 million for the comparable period in
1999. For the six months ended June 30, 2000, total other expenses increased
14.7%, or $1.8 million to $14.4 million from $12.6 million in 1999.
Salary and benefit expenses increased 11.8% or $439,000 to approximately
$4.2 million for the second quarter of 2000 compared to $3.7 million for the
similar period in 1999. For the six months ended June 30, 2000, salary and
benefit expenses increased $916,000 or 12.5% to $8.2 million from $7.3 million
for the comparable period in 1999. The full-time equivalent number of employees
was 344 as of June 30, 2000 compared to 336 as of June 30, 1999. The increase in
the full time equivalent number of employees, as well as salaries and benefits,
was primarily due to the initial staffing and related compensation costs of two
new banking centers in Roselle, Illinois in February 2000 and Aledo, Illinois in
December 1999.
Occupancy expenses increased $117,000 or 10.8% to $1.2 million during the
second quarter of 2000 compared to $1.1 million for the comparable period in
1999. For the six months ended June 30, 2000, occupancy expenses increased
$247,000 or 11.5% to $2.4 million from $2.1 million in the first six months of
1999. Midwest Bank of Western Illinois constructed a new facility, which opened
in January 2000. In February 2000, the Roselle, Illinois banking center opened.
Expenses, other than salary and employee benefits and occupancy, increased
$289,000 or 18.5% to $1.8 million in the second quarter of 2000 from $1.6
million for the similar period in 1999. Other expenses increased $684,000 or
22.0% to $3.8 million for the six months ended June 30, 2000 from $3.1 million
for the comparable period in 1999. The increase in expenses was due primarily to
start-up promotional expenses for new banking locations, outsourcing
arrangements and general operating costs. In addition, other expenses for the
six months ended June 30, 2000 included an expense of $110,000 for
13
<PAGE>
the remaining undepreciated amount related to the original headquarters of
Midwest Bank of Western Illinois donated to the City of Monmouth, Illinois as a
new City Hall in March 2000.
Income Taxes
------------
The Company recorded income tax expense of $2.1 million and $1.5 million
for quarters ended June 30, 2000 and 1999, respectively. Year to date, the
provision for income taxes increased $1.0 million or 35.0%. The increase in
income taxes was due to the growth in pre-tax income in 2000.
FINANCIAL CONDITION
Loans
-----
Total loans increased $104.7 million or 16.2% to $751.1 million as of June
30, 2000 from $646.5 million as of December 31, 1999. Commercial loans increased
$3.8 million or 2.0% to $191.6 million as of June 30, 2000 compared to $187.8
million as of December 31, 1999. Commercial real estate loans increased 30.1% or
$90.4 million to $390.5 million as of June 30, 2000 from $300.1 million as of
December 31, 1999. Agricultural loans increased 11.8% or $4.9 million to $46.7
million as of June 30, 2000 from $41.7 million as of December 31, 1999.
Consumer real estate loans increased $5.1 million or 5.0% to $108.8 million
as of June 30, 2000 from $103.7 million as of December 31, 1999. Consumer loans
increased 4.4% to $14.5 million as of June 30, 2000 compared to $13.9 million as
of December 31, 1999.
Consumer mortgage loans have previously been originated by the Company's
mortgage banking subsidiary, Midwest One Mortgage Services, Inc. ("Midwest One
Mortgage"). As of September 15, 1999, the operations and activities of Midwest
One Mortgage were transferred to the Company's subsidiary banks which now handle
all mortgage services. Most mortgage loans are sold in the secondary market. At
any point in time, loans will be at various stages of the mortgage banking
process. Included as part of consumer real estate loans are loans held for sale
which were $449,000 as of December 31, 1999 and $926,000 at June 30, 2000. The
carrying value of these loans approximated their market value at that time.
Based upon the Company's business strategy to increase loans, it is
anticipated that commercial and commercial real estate loans will continue to
represent an increasing percentage of earning assets during the rest of 2000.
Allowance for Loan Losses
-------------------------
An allowance for loan losses has been established to provide for those
loans that may not be repaid in their entirety. The allowance is maintained at a
level considered by management to be adequate to provide for potential loan
losses. The allowance is increased by provisions charged to earnings and is
reduced by chargeoffs, net of recoveries. The provision for loan losses is based
upon past loan loss experience and management's evaluation of the loan portfolio
under current economic conditions. Loans are charged to the allowance for loan
losses when, and to the extent, they are deemed by management to be
uncollectible. The allowance for loan losses is composed of allocations for
specific loans and an unallocated portion for all other loans.
14
<PAGE>
Following is a summary of changes in the allowance for loan losses for the
six months ended June 30:
<TABLE>
<CAPTION>
2000 1999
------- -------
(DOLLARS IN THOUSANDS)
<S> <C> <C>
Balance, January 1 ............ $ 7,567 $ 6,576
Provision charged to operations 890 879
Loans charged-off ............. (571) (715)
Recoveries .................... 51 103
------- -------
Balance, June 30 ............. $ 7,937 $ 6,843
======= =======
</TABLE>
On a quarterly basis, the management of each subsidiary bank, and the board
of directors of the Company on a consolidated basis, meet to review the adequacy
of the allowance for loan losses. The Company maintains an internal loan review
function, which reviews commercial and consumer credits with the individual loan
officers and assigns a risk rating grade. The grading system is in compliance
with regulatory classifications, and the allowance is allocated to the loans
based upon regulatory grading, except in instances where there are known
differences (i.e. collateral value is minimal, etc.). Once the specific portion
of the allocation is calculated, management then calculates a percentage of each
category based upon the past five years of loan loss history.
The allowance for loan losses as a percentage of total loans was 1.06% as
of June 30, 2000 and 1.17% as of December 31, 1999. In management's judgment, an
adequate allowance for loan losses has been established.
Nonaccrual and Nonperforming Loans
----------------------------------
Nonaccrual loans decreased to $1.4 million as of June 30, 2000 from $1.6
million as of December 31, 1999. Most of the nonaccrual loans are related to
several commercial loans which are being addressed by specific workout plans at
this time.
Nonperforming loans include nonaccrual loans and accruing loans which are
ninety days or more delinquent. Typically, these loans have adequate collateral
protection or personal guaranties to provide a source of repayment to the bank.
Nonperforming loans were $2.6 million as of June 30, 2000 compared to $2.4
million at December 31, 1999 and $6.5 million at June 30, 1999. Nonperforming
loans were 0.35%, 0.37% and 1.10% of total loans as of June 30, 2000, December
31, 1999 and June 30, 1999, respectively. Nonperforming loans were 0.19%, 0.19%
and 0.57% of total assets as of June 30, 2000, December 31, 1999 and June 30,
1999, respectively.
Other real estate owned was $1.9 million and $2.7 million at June 30, 2000
and December 31, 1999, respectively. Other real estate owned was .14% and .21%
of total assets as of June 30, 2000 and December 31, 1999, respectively.
Securities
----------
Securities are classified as available-for-sale if they may be sold as part
of the Company's asset/liability management strategy in response to changes in
interest rates, liquidity needs or significant prepayment risk. Securities
available-for-sale are carried at fair value, with related unrealized net gains
or losses, net of deferred income taxes, recorded as an adjustment to equity
capital. As of June 30, 2000, net unrealized losses on securities
available-for-sale were $11.5 million compared to $11.9 million at
15
<PAGE>
December 31, 1999. The decrease in net unrealized losses on securities
available-for-sale resulted in a $467,000 increase in book equity.
Securities available-for-sale increased to $503.7 million as of June 30,
2000 from $503.4 million as of December 31, 1999. U.S. Treasury and agency
securities decreased by $995,000 to $910,000 as of June 30, 2000 from December
31, 1999. U.S. government agency mortgage-backed securities and collateralized
mortgage obligations decreased 5.2% or $24.7 million from $475.1 million as of
December 31, 1999 to $450.4 million as of June 30, 2000. Equity securities
increased $11.8 million from $18.1 million at December 31, 1999 to $29.9 million
as of June 30, 2000. Equity securities included capital securities of bond-rated
or credit equivalent community banks, Federal Home Loan Bank and Federal Reserve
Bank stock as of June 30, 2000. Rated other corporate bonds totaling $10.0
million were purchased during the second quarter of 2000.
Securities held-to-maturity decreased $275,000 or 0.9% from December 31,
1999 to June 30, 2000.
There were no trading account securities held at June 30, 2000 or December
31, 1999. The Company holds trading account securities on a short-term basis
based on market and liquidity conditions.
Deposits and Borrowed Funds
---------------------------
Total deposits of $1.04 billion as of June 30, 2000 represented an increase
of $72.2 million or 7.4% from $971.0 million as of December 31, 1999.
Non-interest-bearing deposits were $122.6 million as of June 30, 2000,
approximately $4.0 million higher than the $118.6 million level as of December
31, 1999. Over the same period, interest-bearing deposits increased 8.0% or
$68.1 million. Certificates of deposit under $100,000 and public funds
increased $64.2 million and $8.1 million, respectively from December 31, 1999 to
June 30, 2000.
The Company's membership in the Federal Home Loan Bank System gives it the
ability to borrow funds from the Federal Home Loan Bank of Chicago for short- or
long-term purposes under a variety of programs. The loans were used to fund
growth and permit the bank subsidiaries to extend term maturities, reduce
funding costs and manage interest rate risk exposures more effectively.
Federal Home Loan Bank advances were $220.5 million at June 30, 2000 and
$169.5 million at December 31, 1999. The weighted average rate for Federal Home
Loan Bank Advances was 5.59% during the six months ended June 30, 2000 with a
range of maturities between one and ten years. This rate compares favorably to
the average 2000 rate of 5.57% for certificates of deposit under $100,000.
16
<PAGE>
Borrowed funds at June 30, 2000 and December 31, 1999 are listed below:
<TABLE>
<CAPTION>
2000 1999
-------- --------
(DOLLARS IN THOUSANDS)
<S> <C> <C>
Federal Home Loan Bank (FHLB)
advances to bank subsidiaries ........ $220,500 $169,500
Revolving line of credit to Midwest
Banc Holdings, Inc. (25,000,000
available) ........................... 4,300 7,500
Mortgage payable ...................... 75 75
Note issued to acquire Porter Insurance
Agency Inc. .......................... 75 75
-------- --------
Total notes payable .................. $224,950 $177,150
======== ========
</TABLE>
The Company also utilizes securities sold under repurchase agreements as a
source of funds. Most local municipalities, and some other organizations, must
have funds insured or collateralized as a matter of their own policies.
Repurchase agreements provide a source of funds and do not increase the
Company's reserve requirement. Although the balance of repurchase agreements is
subject to variation, particularly seasonal variation, the account relationships
represented by these balances are principally local and have been maintained for
relatively long periods of time. The Company had $24.9 in securities sold under
repurchase agreements at June 30, 2000.
In addition, the Company issued 10% junior subordinated debentures
aggregating $20,000,000 to MBHI Capital Trust I. The junior subordinated
debentures pay interest on a quarterly basis and will mature on June 7, 2030.
The junior subordinated debentures can be redeemed in whole or in part,
beginning June 7, 2005.
Capital Resources
-----------------
Stockholders' equity increased $2.7 million or 4.0% from $67.7 million at
December 31, 1999 to $70.4 million at June 30, 2000. The increase was due to
2000 year to date earnings exceeding dividends declared and amounts used to
repurchase the Company's outstanding common stock. In addition, the Company
recorded a $467,000 increase in accumulated other comprehensive income.
Under a previously announced plan, the Company repurchased 38,000 shares of
common stock during the second quarter and 144,654 shares of common stock year
to date in 2000 at prevailing market prices. The weighted average purchase price
was $14.62 for stock repurchases year to date in 2000. The number of shares
repurchased completed the planned objective to repurchase 150,000 shares during
2000. The amount repurchased was approximately $2.1 million year to date and
represented 3.0% of the total dollar amount of stockholders' equity at June 30,
2000.
The Company and its four subsidiary banks (the "Banks") are subject to
regulatory capital requirements administered by federal banking agencies.
Capital adequacy guidelines and prompt corrective action regulations involve
quantitative measures of assets, liabilities and certain off-balance-sheet
items calculated under regulatory accounting practices. Capital amounts and
classifications are also subject to qualitative judgments by regulators about
components, risk weightings and other factors, and the regulators can lower
classifications in certain areas. Failure to meet various capital requirements
can initiate regulatory action that could have a direct material effect on the
financial statements.
17
<PAGE>
The prompt corrective action regulations provide five classifications,
including well capitalized, adequately capitalized, undercapitalized,
significantly undercapitalized and critically undercapitalized, although these
terms are not used to represent overall financial condition. If adequately
capitalized, regulatory approval is required to accept brokered deposits. If
undercapitalized, capital distributions are limited, as is asset growth and
expansion, and plans for capital restoration are required.
The Company and the Banks were categorized as well capitalized as of June
30, 2000. Management is not aware of any conditions or events since the most
recent regulatory notification that would change the Company's or the Banks'
categories.
Capital levels and minimum required levels (dollars in thousands):
<TABLE>
<CAPTION>
AS OF JUNE 30, 2000
--------------------------------------------------------------
MINIMUM REQUIRED MINIMUM REQUIRED
ACTUAL FOR CAPITAL ADEQUACY TO BE WELL CAPITALIZED
------------------ -------------------- ----------------------
AMOUNT RATIO AMOUNT RATIO AMOUNT RATIO
-------- ----- ------- ----- ------- -----
(IN THOUSANDS)
<S> <C> <C> <C> <C> <C> <C>
Total capital to risk weighted assets
Company ............................. $105,211 12.5% $67,599 8.0% $84,499 10.0%
Midwest Bank and Trust Company ...... 47,049 12.4 30,282 8.0 37,852 10.0
Midwest Bank of Hinsdale ............ 23,170 11.7 15,908 8.0 19,886 10.0
Midwest Bank of McHenry County ...... 21,805 14.3 12,176 8.0 15,219 10.0
Midwest Bank of Western Illinois .... 13,458 11.9 9,061 8.0 11,327 10.0
Tier I capital to risk weighted assets
Company ............................. 97,274 11.5 33,800 4.0 50,699 6.0
Midwest Bank and Trust Company ...... 43,362 11.5 15,141 4.0 22,711 6.0
Midwest Bank of Hinsdale ............ 21,518 10.8 7,954 4.0 11,931 6.0
Midwest Bank of McHenry County ...... 20,344 13.4 6,088 4.0 9,132 6.0
Midwest Bank of Western Illinois .... 12,322 10.9 4,531 4.0 6,796 6.0
Tier I capital to average assets
Company ............................. 97,274 7.2 53,888 4.0 67,360 5.0
Midwest Bank and Trust Company ...... 43,362 7.4 23,530 4.0 29,413 5.0
Midwest Bank of Hinsdale ............ 21,518 7.5 11,525 4.0 14,407 5.0
Midwest Bank of McHenry County ...... 20,344 7.5 10,842 4.0 13,552 5.0
Midwest Bank of Western Illinois .... 12,322 6.3 7,787 4.0 9,733 5.0
</TABLE>
18
<PAGE>
<TABLE>
<CAPTION>
AS OF DECEMBER 31, 1999
--------------------------------------------------------------
MINIMUM REQUIRED MINIMUM REQUIRED
ACTUAL FOR CAPITAL ADEQUACY TO BE WELL CAPITALIZED
------------------ -------------------- ----------------------
AMOUNT RATIO AMOUNT RATIO AMOUNT RATIO
-------- ----- ------- ----- ------- -----
(IN THOUSANDS)
<S> <C> <C> <C> <C> <C> <C>
Total capital to risk weighted assets
Company ............................. $84,829 12.2% $55,643 8.0% $69,553 10.0%
Midwest Bank and Trust Company ...... 41,080 13.0 25,292 8.0 31,615 10.0
Midwest Bank of Hinsdale ............ 17,851 11.4 12,573 8.0 15,716 10.0
Midwest Bank of McHenry County ...... 17,581 14.2 9,921 8.0 12,401 10.0
Midwest Bank of Western Illinois .... 12,952 13.5 7,670 8.0 9,588 10.0
Tier I capital to risk weighted assets
Company ............................. 77,263 11.1 27,821 4.0 41,732 6.0
Midwest Bank and Trust Company ...... 37,487 11.9 12,646 4.0 18,969 6.0
Midwest Bank of Hinsdale ............ 16,297 10.4 6,286 4.0 9,430 6.0
Midwest Bank of McHenry County ...... 16,217 13.1 4,960 4.0 7,441 6.0
Midwest Bank of Western Illinois .... 11,897 12.4 3,835 4.0 5,753 6.0
Tier I capital to average assets
Company ............................. 77,263 6.7 49,166 4.0 61,457 5.0
Midwest Bank and Trust Company ...... 37,487 6.7 22,432 4.0 28,039 5.0
Midwest Bank of Hinsdale ............ 16,297 6.5 10,005 4.0 12,506 5.0
Midwest Bank of McHenry County ...... 16,217 6.6 9,867 4.0 12,232 5.0
Midwest Bank of Western Illinois .... 11,897 7.1 6,689 4.0 8,362 5.0
</TABLE>
Liquidity
---------
Liquidity measures the ability of the Company to meet maturing obligations
and its existing commitments, to withstand fluctuations in deposit levels, to
fund its operations and to provide for customers' credit needs. The liquidity of
the Company principally depends on cash flows from operating activities,
investment in and maturity of assets, changes in balances of deposits and
borrowings and its ability to borrow funds in the money or capital markets.
Net cash outflows provided by operations were $20.3 million for the six
months ended June 30, 2000 compared to inflows of $9.0 million a year earlier.
Net cash outflows from investing activities were $105.2 million in the first six
months of 2000 compared to a net cash outflow of $81.8 million a year earlier.
Cash inflows from financing activities for the six months ended June 30, 2000
were $142.3 million compared to a net inflow of $67.2 million in 1999.
In the event of short-term liquidity needs, the Banks may purchase federal
funds from correspondent banks. In addition, the Company has established
repurchase agreements and brokered certificates of deposit arrangements with
various financial sources. The Company's membership in the Federal Home Loan
Bank System gives it the ability to borrow funds from the Federal Home Loan Bank
of Chicago for short- or long-term purposes under a variety of programs.
Interest received net of interest paid was a principal source of operating
cash inflows for the three months ended June 30, 2000 and June 30, 1999,
respectively. Management of investing and financing activities and market
conditions determine the level and the stability of net interest cash flows.
Management's policy is to mitigate the impact of changes in market interest
rates to the extent possible so that balance sheet growth is the principal
determinant of growth in net interest cash flows.
19
<PAGE>
ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK
Interest Rate Sensitivity Analysis
----------------------------------
The Company's overall interest rate sensitivity is demonstrated by net
interest income analysis. Net interest income analysis measures the change in
net interest income in the event of hypothetical changes in interest rates. This
analysis assesses the risk of change in net interest income in the event of
sudden and sustained 1.0% to 2.0% increases and decreases in market interest
rates. The table below presents the Company's projected changes in net interest
income for the various rate shock levels at June 30, 2000.
<TABLE>
<CAPTION>
NET INTEREST INCOME
--------------------------------------
AMOUNT $ CHANGE % CHANGE
------ -------- --------
(DOLLARS IN THOUSANDS)
<S> <C> <C> <C>
-200 bp.......................... $41,264 $ (114) (0.27)%
-100 bp.......................... 41,716 338 0.82
Base............................. 41,378 -- --
+100 bp.......................... 40,391 (987) (2.39)
+200 bp.......................... 39,046 (2,332) (5.64)
</TABLE>
As shown above, at June 30, 2000, the effect of an immediate 200 basis
point increase in interest rates would decrease the Company's net interest
income by 5.64% or $2.3 million. The effect of an immediate 200 basis point
reduction in rates would decrease the Company's net interest income by 0.27% or
$114,000.
The projected changes in the Company's net interest income for the various
rate shock levels at June 30, 1999 were the following:
<TABLE>
<CAPTION>
NET INTEREST INCOME
--------------------------------------
AMOUNT $ CHANGE % CHANGE
------ -------- --------
(DOLLARS IN THOUSANDS)
<S> <C> <C> <C>
-200 bp.......................... $38,114 $ 739 1.98%
-100 bp.......................... 37,811 436 1.17
Base............................. 37,375 -- --
+100 bp.......................... 36,945 (430) (1.15)
+200 bp.......................... 36,152 (1,223) (3.27)
</TABLE>
Changes in the mix of earning assets and interest-bearing liabilities
increased the Company's liability sensitivity during the past twelve months.
Computations of the prospective effects of hypothetical interest rate
changes are based on numerous assumptions, including relative levels of market
interest rates, loan prepayments and deposit decay rates, and should not be
relied upon as indicative of actual results. Actual values may differ from those
projections set forth above, should market conditions vary from assumptions used
in preparing the analyses. Further, the computations do not contemplate any
actions the Company may undertake in response to changes in interest rates.
20
<PAGE>
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES
LITIGATION REFORM ACT OF 1995
This report contains certain forward-looking statements within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. The Company intends such
forward-looking statements to be covered by the safe harbor provisions for
forward-looking statements contained in the Private Securities Reform Act of
1995, and is including this statement for purposes of these safe harbor
provisions. Forward-looking statements, which are based on certain assumptions
and describe future plans, strategies, and expectations of the Company, are
generally identifiable by use of the words "believe," "expect," "intend,"
"anticipate," "estimate," "project" or similar expressions. The Company's
ability to predict results or the actual effect of future plans or strategies is
inherently uncertain. Important factors which could cause actual events to
differ from the Company's expectations include, but are not limited to,
fluctuations in interest rates and loan and deposit pricing, which could reduce
the Company's net interest margins, asset valuations and expense expectations;
a deterioration in the economy or business conditions, either nationally or in
the Company's market areas that could increase credit-related losses and
expenses; increases in defaults by borrowers and other loan delinquencies
resulting in increases in the Company's provision for loan losses and related
expenses; higher than anticipated costs related to the Company's new banking
centers or slower than expected earning assets growth which could extend
anticipated breakeven periods at these locations; significant increases in
competition; legislative or regulatory changes applicable to bank holding
companies or the Company's banking or other subsidiaries; and possible changes
in tax rates, tax laws or tax law interpretation.
21
<PAGE>
PART II
MIDWEST BANC HOLDINGS, INC.
ITEM 1. LEGAL PROCEEDINGS
There are no material pending legal proceedings to which the Company or its
subsidiaries are a party other than ordinary routine litigation incidental to
their respective businesses.
ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS
None
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
The annual meeting of stockholders' of the Company was held on May 3, 2000.
Three proposals were submitted to stockholders as described in the Company's
proxy statement dated March 29, 2000. The following is a brief description of
the matters voted upon, as well as the outcome of the vote:
1. To elect three members to serve on the Company's Board of Directors
for a term of three years: The nominees were Angelo A. DiPaolo, Joseph
Rizza and Leon Wolin.
To elect Angelo A. DiPaolo for a three year term:
Votes For: 9,522,427
Votes Against: 0
Abstain: 108,247
To elect Joseph Rizza for a three year term:
Votes For: 9,526,877
Votes Against: 0
Abstain: 103,797
To elect Leon Wolin for a three year term:
Votes For: 9,527,377
Votes Against: 0
Abstain: 103,297
2. To amend the Company's 1996 Stock Option Plan to increase the number
of shares of the Company's common stock available for awards under the
Plan from 500,000 to 750,000.
Votes For: 8,696,393
Votes Against: 448,599
Abstain: 485,682
22
<PAGE>
3. To ratify the appointment of Crowe, Chizek and Company LLP as
independent auditors for the fiscal year ending December 31, 2000.
Votes For: 9,620,610
Votes Against: 8,400
Abstain: 1,664
ITEM 5. OTHER INFORMATION
None
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
Exhibit 3.2 Certificate of Amendment of Restated By-Laws of Midwest
Banc Holdings, Inc.
Exhibit 10.1 Midwest Banc Holdings, Inc. Amended and
Restated 1996 Stock Option Plan (filed as
Appendix A to the Company's Proxy Statement
for its 2000 Annual Meeting of Stockholders
and incorporated herein by reference).
Exhibit 27 Financial Data Schedule
(b) Current Report on Form 8-K dated May 3, 2000, filed with the SEC on
May 9, 2000.
23
<PAGE>
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 thereunto duly authorized.
Date: August 08, 2000
MIDWEST BANC HOLDINGS, INC.
(Registrant)
By:/s/ Brad A. Luecke
-----------------------------------------
Brad A. Luecke,
President and Chief Executive Officer
By:/s/ Daniel R. Kadolph
-----------------------------------------
Daniel R. Kadolph,
Vice President, Comptroller and Treasurer
24
