2016 Third Quarter Financial Statement
Financial Statement
For Quarter 3, 2016
Third Quarter Statement: July 01 – September 30, 2016
MIDDLEFIELD BANC CORP. CONSOLIDATED BALANCE SHEET
(Dollar amounts in thousands, except shares)
Assets
ASSET | September 30, 2016 | December 31, 2015 |
---|---|---|
Cash and due from banks | $21,976 | $22,421 |
Federal funds sold | $1,300 | $1,329 |
CASH AND EQUIVALENTS | $23,276 | $23,750 |
Investments security for sale, at fair value | $123,054 | $146,520 |
Loans held for sale | $880 | $1,107 |
Loans | $586,329 | $533,710 |
Less allowance for loan and lease losses | $6,334 | $6,385 |
NET LOANS | $579,995 | $527,325 |
Premises and equipment, net | $9,921 | $9,772 |
Goodwill | $4,559 | $4,559 |
Core deposit intangible | $46 | $76 |
Bank-owned life insurance | $13,438 | $13,141 |
Other real estate owned | $1,205 | $1,412 |
Accrued interest and other assets | $5,884 | $7,477 |
TOTAL ASSETS | $762,258 | $735,139 |
Liability | September 30, 2016 | December 31, 2015 |
---|---|---|
Noninterest-bearing demand deposits | $136,320 | $116,498 |
Interest-bearing demand deposits | $67,061 | $57,219 |
Money market | $77,774 | $78,856 |
Savings | $173,272 | $180,653 |
Time | $184,915 | $191,221 |
TOTAL DEPOSITS | $639,342 | $624,447 |
Short-term borrowings | $32,803 | $35,825 |
Other borrowings | $9,713 | $9,939 |
Accrued interest and other liabilities | $2,208 | $2,624 |
TOTAL LIABILITIES | $684,066 | $672,835 |
Stockholders' Equity
September 30, 2016 | December 31, 2015 | |
---|---|---|
Common stock, no par value; 10,000,000 shares authorized, 2,633,069 and 2,263,403 shares issued; 2,246,904 and 1,877,238 shares outstanding | $47,812 | $36,191 |
Retained earnings | $40,282 | $37,236 |
Accumulated other comprehensive income | $3,616 | $2,395 |
Treasury stock, at cost; 386,165 shares | ($13,518) | ($13,518) |
TOTAL STOCKHOLDERS' EQUITY | $78,192 | $62,304 |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $762,258 | $735,139 |
MIDDLEFIELD BANC CORP. CONSOLIDATED STATEMENT OF INCOME
(Dollar amounts in thousands, except shares)
INTEREST INCOME | Three Months Ended September 30, 2016 | Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2016 | Nine Months Ended September 30, 2015 |
---|---|---|---|---|
Interest and fees on loans | $6,459 | $5,971 | $18,949 | $17,656 |
Interest-bearing deposits in other institutions | $15 | $6 | $42 | $26 |
Federal funds sold | $7 | $4 | $16 | $12 |
Investment securities - taxable interest | $235 | $341 | $865 | $1,115 |
Investment securities - tax-exempt interest | $687 | $809 | $2,227 | $2,373 |
Dividends on stock | $17 | $20 | $74 | $70 |
TOTAL INTEREST INCOME | $7,420 | $7,151 | $22,173 | $21,252 |
INTEREST EXPENSE | ||||
Deposits | $921 | $876 | $2,665 | $2,581 |
Short-term borrowings | $47 | $30 | $282 | $100 |
Other borrowings | $16 | $20 | $53 | $66 |
Trust preferred securities | $42 | $33 | $117 | $85 |
TOTAL INTEREST EXPENSE | $1,026 | $959 | $3,117 | $2,832 |
NET INTEREST INCOME | $6,394 | $6,192 | $19,056 | $18,420 |
Provision for loan losses | $105 | $105 | $315 | $210 |
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | $6,289 | $6,087 | $18,741 | $18,210 |
NONINTEREST INCOME | ||||
Service charges on deposit accounts | $505 | $471 | $1,443 | $1,382 |
Investment securities gains, net | - | $211 | $303 | $257 |
Earnings on bank-owned life insurance | $102 | $101 | $298 | $262 |
Gain on sale of loans | $129 | $113 | $322 | $286 |
Other income | $241 | $212 | $693 | $679 |
TOTAL NONINTEREST INCOME | $997 | $1,108 | $3,059 | $2,866 |
NONINTEREST EXPENSE | ||||
Salaries and employee benefits | $2,677 | $2,285 | $7,740 | $7,205 |
Occupancy expense | $306 | $305 | $933 | $945 |
Equipment expense | $221 | $249 | $700 | $706 |
Data processing costs | $334 | $287 | $928 | $798 |
Ohio state franchise tax | $186 | $75 | $448 | $225 |
Federal deposit insurance expense | $132 | $120 | $396 | $352 |
Professional fees | $547 | $229 | $1,057 | $825 |
Loss (gain) on other real estate owned | ($49) | $24 | $19 | $72 |
Advertising expense | $206 | $195 | $604 | $586 |
Other real estate expense | $97 | $116 | $228 | $449 |
Directors fees | $102 | $98 | $330 | $343 |
Core deposit intangible amortization | $10 | $10 | $30 | $30 |
Appraiser fees | $114 | $97 | $334 | $327 |
ATM fees | $102 | $89 | $296 | $295 |
Other expense | $677 | $490 | $1,872 | $1,539 |
TOTAL NONINTEREST EXPENSE | $5,662 | $4,669 | $15,915 | $14,697 |
Income before income taxes | $1,604 | $2,526 | $5,885 | $6,379 |
Income taxes | $261 | $544 | $1,129 | $1,264 |
NET INCOME | $1,343 | $1,982 | $4,756 | $5,115 |
EARNINGS PER SHARE | ||||
Basic | $0.60 | $0.96 | $2.31 | $2.49 |
Diluted | $0.60 | $0.96 | $2.30 | $2.47 |
DIVIDENDS DECLARED PER SHARE | $0.27 | $0.27 | $0.81 | $0.80 |
Effective tax | 16.3% | 21.5% | 19.2% | 19.8% |