FRESNO, CA--(Marketwired - Oct 15, 2014) - The Board of Directors of Central Valley Community Bancorp (Company) (
Net income increased 26.84%, primarily driven by an increase in net interest income in 2014 compared to 2013. Net interest income during the first nine months of 2014 was positively impacted by the collection of nonaccrual loans totaling $1,846,000 which resulted in a recovery of interest income of $861,000. Net interest income during the first nine months of 2013 was positively impacted by the collection of nonaccrual loans totaling $4,731,000 which resulted in a recovery of interest income of $1,484,000 and legal expenses of $51,000.
Non-performing assets decreased by $3,510,000, or 45.14%, to $4,266,000 at September 30, 2014, compared to $7,776,000 at December 31, 2013. During the nine months ended September 30, 2014, the Company's shareholders' equity increased $12,970,000, or 10.80%. The increase in shareholders' equity was driven by the retention of earnings net of dividends paid and improvement in unrealized gains on available-for-sale securities recorded in accumulated other comprehensive income (AOCI).
During the first three quarters of 2014, the Company's total assets increased 1.61%, and total liabilities increased 0.54% compared to December 31, 2013. The Company declared and paid $1,641,000 in cash dividends to holders of common stock during the first nine months of 2014 ($0.15 per share). Annualized return on average equity (ROE) for the nine months ended September 30, 2014 was 7.90%, compared to 6.83% for the nine months ended September 30, 2013. The increase in ROE in the first nine months of 2014 reflects an increase in net income, notwithstanding an increase in capital from an increase in AOCI and an increase in retained earnings as previously discussed. Annualized return on average assets (ROA) was 0.89% and 0.86% for the nine months ended September 30, 2014 and 2013, respectively. The increase in ROA is due to an increase in net income, notwithstanding an increase in average assets.
During the nine months ended September 30, 2014 the Company recorded a reverse provision for credit losses of $400,000. The Company did not record a provision during the nine months ended September 30, 2013. During the nine months ended September 30, 2014, the Company recorded $1,319,000 in net loan charge-offs, compared to $401,000 for the nine months ended September 30, 2013. The net charge-off ratio, which reflects net charge-offs to average loans, was 0.33% for the nine months ended September 30, 2014, compared to 0.12% for the same period in 2013. The majority of the loans charged off during the nine months ended September 30, 2014 were previously classified and sufficient funds were held in the allowance for credit losses as of December 31, 2013.
At September 30, 2014, the allowance for credit losses stood at $7,489,000, compared to $9,208,000 at December 31, 2013, a net decrease of $1,719,000 reflecting the net charge offs, the majority of which related to a nonaccrual commercial and industrial loan charged off in the first quarter which was reserved for as of December 31, 2013. The allowance for credit losses as a percentage of total loans was 1.35% at September 30, 2014, and 1.80% at December 31, 2013. Total loans includes VCB loans that were recorded at fair value in connection with the acquisition of $81,442,000 at September 30, 2014 and $99,948,000 at December 31, 2013. Excluding these VCB loans from the calculation, the allowance for credit losses to total gross loans was 1.58% and 2.23% as of September 30, 2014 and December 31, 2013, respectively. The Company believes the allowance for credit losses is adequate to provide for probable incurred losses inherent within the loan portfolio at September 30, 2014.
Total non-performing assets were $4,266,000, or 0.37% of total assets as of September 30, 2014, compared to $7,776,000, or 0.68% of total assets as of December 31, 2013. Total non-performing assets as of September 30, 2013 were $8,146,000 or 0.75% of total assets.
The following provides a reconciliation of the change in non-accrual loans for 2014.
| (In thousands) | Balances December 31, 2013 | Additions to Non-accrual Loans | Net Pay Downs | Transfer to Foreclosed Collateral - OREO | Returns to Accrual Status | Charge Offs | Balances September 30, 2014 | ||||||||||||||||||||
| Non-accrual loans: | |||||||||||||||||||||||||||
| Commercial and industrial | $ | 335 | $ | 129 | $ | (293 | ) | $ | -- | $ | (20 | ) | $ | (129 | ) | $ | 22 | ||||||||||
| Real estate | 1,935 | 314 | (1,014 | ) | (235 | ) | (187 | ) | (183 | ) | 630 | ||||||||||||||||
| Equity loans and lines of credit | 721 | 97 | (236 | ) | -- | -- | (59 | ) | 523 | ||||||||||||||||||
| Consumer | -- | 23 | (2 | ) | -- | -- | -- | 21 | |||||||||||||||||||
| Restructured loans (non-accruing): | |||||||||||||||||||||||||||
| Commercial and industrial | 1,192 | -- | (145 | ) | -- | -- | (1,047 | ) | -- | ||||||||||||||||||
| Real estate | 384 | -- | (24 | ) | -- | -- | -- | 360 | |||||||||||||||||||
| Real estate construction and land development | 1,450 | -- | (131 | ) | -- | -- | -- | 1,319 | |||||||||||||||||||
| Equity loans and lines of credit | 1,565 | 6 | (114 | ) | -- | (66 | ) | -- | 1,391 | ||||||||||||||||||
| Consumer | 4 | -- | -- | -- | (4 | ) | -- | -- | |||||||||||||||||||
| Total non-accrual | $ | 7,586 | $ | 569 | $ | (1,959 | ) | $ | (235 | ) | $ | (277 | ) | $ | (1,418 | ) | $ | 4,266 | |||||||||
The Company's net interest margin (fully tax equivalent basis) was 4.13% for the nine months ended September 30, 2014, compared to 4.16% for the nine months ended September 30, 2013. The decrease in net interest margin in the period-to-period comparison resulted primarily from a decrease in the yield on the Company's loan portfolio offset by an increase in the yield on the Company's investment portfolio, and a decrease in the Company's cost of funds.
For the nine months ended September 30, 2014, the effective yield on total earning assets decreased 8 basis points to 4.24% compared to 4.32% for the nine months ended September 30, 2013, while the cost of total interest-bearing liabilities decreased 7 basis points to 0.18% compared to 0.25% for the nine months ended September 30, 2013. The cost of total deposits decreased 5 basis points to 0.11% for the nine months ended September 30, 2014, compared to 0.16% for the nine months ended September 30, 2013.
For the nine months ended September 30, 2014, the Company's average investment securities, including interest-earning deposits in other banks and Federal funds sold, increased by $90,733,000, or 21.45%, compared to the nine months ended September 30, 2013.
The effective yield on average investment securities, including interest earning deposits in other banks and Federal funds sold, increased to 2.80% for the nine months ended September 30, 2014, compared to 2.52% for the nine months ended September 30, 2013. The increase in yield in the Company's investment securities during 2014 resulted primarily from a decrease in the rate of prepayments on mortgage backed securities compared to the same period of 2013. Total average loans, which generally yield higher rates than investment securities, increased $94,996,000, from $435,873,000 for the nine months ended September 30, 2013 to $530,869,000 for the nine months ended September 30, 2014. The effective yield on average loans decreased to 5.65% for the nine months ended September 30, 2014, compared to 6.12% for the nine months ended September 30, 2013.
Net interest income before the provision for credit losses for the nine months ended September 30, 2014 was $29,879,000, compared to $24,259,000 for the nine months ended September 30, 2013, an increase of $5,620,000 or 23.17%. Net interest income increased as a result of yield changes, the recovery of $861,000 of foregone interest income from the repayment of loans previously identified as nonaccrual, asset mix changes, and an increase in average earning assets, partially offset by an increase in interest-bearing liabilities, primarily as a result of the VCB acquisition.
Total average assets for the nine months ended September 30, 2014 were $1,147,366,000 compared to $941,030,000, for the nine months ended September 30, 2013, an increase of $206,336,000 or 21.93%. Total average loans increased $94,996,000, or 21.79% for the nine months ended September 30, 2014 compared to the nine months ended September 30, 2013. Total average investments, including deposits in other banks and Federal funds sold, increased to $513,778,000 for the nine months ended September 30, 2014, from $423,045,000 for the nine months ended September 30, 2013, representing an increase of $90,733,000 or 21.45%. Total average deposits increased $192,471,000 or 23.89% to $998,213,000 for the nine months ended September 30, 2014, compared to $805,742,000 for the nine months ended September 30, 2013. Average interest-bearing deposits increased $109,115,000, or 20.06%, and average non-interest bearing demand deposits increased $83,356,000, or 31.85%, for the nine months ended September 30, 2014, compared to the nine months ended September 30, 2013. The Company's ratio of average non-interest bearing deposits to total deposits was 34.57% for the nine months ended September 30, 2014, compared to 32.48% for the nine months ended September 30, 2013.
Non-interest income for the nine months ended September 30, 2014 increased $215,000 to $6,081,000, compared to $5,866,000 for the nine months ended September 30, 2013, primarily driven by a $159,000 increase in service charge income, a $246,000 increase in interchange fees, a $124,000 increase in Federal Home Loan Bank dividends, and a $172,000 increase in other income, partially offset by a decrease of $560,000 in net realized gains on sales and calls of investment securities, and a $106,000 decrease in loan placement fees .
Non-interest expense for the nine months ended September 30, 2014 increased $3,373,000, or 14.57%, to $26,520,000 compared to $23,147,000 for the nine months ended September 30, 2013. The net increase year over year was a result of increases in salaries and employee benefits of $1,917,000, increases in occupancy and equipment expenses of $735,000, increases in data processing expenses of $413,000, increases in Internet banking expenses of $102,000, increases in regulatory assessments of $52,000, increases in ATM/Debit card expenses of $88,000, increases in license and maintenance contracts of $46,000, increases in advertising fees of $116,000, and other non-interest expense increases of $534,000 offset by a decrease of $784,000 in acquisition and integration expenses. During the nine months ended September 30, 2014, other non-interest expenses included increases of $191,000 in net losses on disposal or writedown of premises and equipment, $64,000 in armored courier expenses, $136,000 in legal fees, $50,000 in appraisal fees, $33,000 in postage expenses, $20,000 in personnel expenses, $13,000 in donations, and $14,000 in stationery/supplies expenses, as compared to the same period in 2013.
The Company recorded an income tax expense of $2,180,000 for the nine months ended September 30, 2014, compared to $939,000 for the nine months ended September 30, 2013. The effective tax rate for the first nine months of 2014 was 22.15% compared to 13.46% for the nine months ended September 30, 2013. The increase in the effective tax rate during 2014 was primarily due to the loss of the tax credits related to the California enterprise zone program, offset by a slight increase in interest income on non-taxable investment securities. Beginning January 1, 2014, tax credits and deductions related to the California enterprise zone program were reduced due to legislative changes affecting the program.
Quarter Ended September 30, 2014
For the quarter ended September 30, 2014, the Company reported unaudited consolidated net income of $2,351,000 and diluted earnings per common share of $0.21, compared to $2,969,000 and $0.26 per diluted share for the same period in 2013. Net income for the immediately trailing quarter ended June 30, 2014 was $2,693,000, or $0.24 per diluted common share.
The decrease in net income during the third quarter of 2014 compared to the same period in 2013 was primarily driven by a decrease in net interest income.
Annualized return on average equity (ROE) for the third quarter of 2014 was 7.10%, compared to 9.87% for the same period of 2013. The decrease in ROE reflects a decrease in net income, and an increase in capital from the retention of earnings net of dividends paid and improvement in unrealized gains on available-for-sale securities recorded in accumulated other comprehensive income (AOCI). Annualized return on average assets (ROA) was 0.81% for the third quarter of 2014 compared to 1.11% for the same period in 2013. This decrease is due to a decrease in net income, along with an increase in average assets.
In comparing the third quarter of 2014 to the third quarter of 2013, average total loans increased by $29,160,000, or 5.65%. During the third quarter of 2014, the Company recorded $182,000 in net loan recoveries compared to $131,000 for the same period in 2013. The net charge-off ratio, which reflects annualized net charge-offs (recoveries) to average loans, was (0.13)% for the quarter ended September 30, 2014 compared to (0.10)% for the quarter ended September 30, 2013.
The following provides a reconciliation of the change in non-accrual loans for the quarter ended September 30, 2014.
| (Dollars in thousands) | Balances June 30, 2014 | Additions to Non-accrual Loans | Net Pay Downs | Transfer to Foreclosed Collateral - OREO | Returns to Accrual Status | Charge Offs | Balances September 30, 2014 | ||||||||||||||||||
| Non-accrual loans: | |||||||||||||||||||||||||
| Commercial and industrial | $ | 38 | $ | -- | $ | (16 | ) | $ | -- | $ | -- | $ | -- | $ | 22 | ||||||||||
| Real estate | 836 | -- | (19 | ) | -- | (187 | ) | -- | 630 | ||||||||||||||||
| Equity loans and lines of credit | 517 | -- | 6 | -- | -- | -- | 523 | ||||||||||||||||||
| Consumer | 22 | -- | (1 | ) | -- | -- | -- | 21 | |||||||||||||||||
| Restructured loans (non-accruing): | |||||||||||||||||||||||||
| Real estate | 366 | -- | (6 | ) | -- | -- | -- | 360 | |||||||||||||||||
| Real estate construction and land development | 1,358 | -- | (39 | ) | -- | -- | -- | 1,319 | |||||||||||||||||
| Equity loans and lines of credit | 1,495 | -- | (38 | ) | -- | (66 | ) | -- | 1,391 | ||||||||||||||||
| Total non-accrual | $ | 4,632 | $ | -- | $ | (113 | ) | $ | -- | $ | (253 | ) | $ | -- | $ | 4,266 | |||||||||
Average total deposits for the third quarter of 2014 increased $68,990,000, or 7.35%, to $1,007,446,000, compared to $938,456,000 for the same period of 2013.
The Company's net interest margin (fully tax equivalent basis) decreased 60 basis points to 4.06% for the quarter ended September 30, 2014, compared to 4.66% and 4.09% for the quarters ended September 30, 2013 and June 30, 2014, respectively. Net interest income, before provision for credit losses, decreased $660,000, or 6.26%, to $9,876,000 for the third quarter of 2014, compared to $10,536,000 for the same period in 2013. Net interest income for the quarter ended September 30, 2013 included the recovery of foregone interest of $1,484,000 related to the collection of a $4,731,000 non-accrual loan. The decrease in net interest margin in the period-to-period comparison resulted primarily from a decrease in the yield on the loan portfolio offset by an increase in the yield on investment securities and a decrease in the Company's cost of funds. Over the same periods, the cost of total deposits decreased 4 basis points to 0.10% compared to 0.14% in 2013.
For the quarter ended September 30, 2014, the Company's average investment securities, including interest-earning deposits in other banks and Federal funds sold, increased by $45,007,000, or 9.67%, compared to the quarter ended September 30, 2013 and decreased by $5,507,000, or 1.07%, compared to the quarter ended June 30, 2014.
The effective yield on average investment securities, including interest earning deposits in other banks and Federal funds sold, increased to 2.76% for the quarter ended September 30, 2014, compared to 2.62% for the quarter ended September 30, 2013 and 2.83% for the quarter ended June 30, 2014. Total average loans, which generally yield higher rates than investment securities, increased by $29,160,000 to $545,665,000 for the quarter ended September 30, 2014, from $516,505,000 for the quarter ended September 30, 2013 and increased by $13,435,000 from $532,230,000 for the quarter ended June 30, 2014. The effective yield on average loans decreased to 5.35% for the quarter ended September 30, 2014, compared to 6.76% and 5.54% for the quarters ended September 30, 2013 and June 30, 2014, respectively.
Total average assets for the quarter ended September 30, 2014 were $1,160,690,000 compared to $1,071,721,000 for the quarter ended September 30, 2013 and $1,152,451,000 for the quarter ended June 30, 2014, an increase of $88,969,000 and $8,239,000, or 8.30% and 0.71%, respectively.
Total average deposits increased $68,990,000, or 7.35%, to $1,007,446,000 for the quarter ended September 30, 2014, compared to $938,456,000 for the quarter ended September 30, 2013. Total average deposits increased $4,721,000, or 0.47%, for the quarter ended September 30, 2014, compared to $1,002,725,000 for the quarter ended June 30, 2014. The Company's ratio of average non-interest bearing deposits to total deposits was 33.76% for the quarter ended September 30, 2014, compared to 35.38% and 34.66% for the quarters ended September 30, 2013 and June 30, 2014, respectively.
Non-interest income increased $248,000, or 13.68%, to $2,061,000 for the third quarter of 2014 compared to $1,813,000 for the same period in 2013. The third quarter of 2014 non-interest income included $240,000 in net realized gains on sales and calls of investment securities compared to none for the same period in 2013. For the quarter ended September 30, 2014, service charge income decreased $100,000 and interchange fee income increased $27,000, compared to the same period in 2013. Loan placement fees increased $84,000 during the third quarter of 2014, compared to the same period in 2013. Non-interest income for the quarter ended September 30, 2014 increased $17,000 to $2,061,000, compared to $2,044,000 for the quarter ended June 30, 2014.
Non-interest expense for the quarter ended September 30, 2014 increased $60,000, or 0.67%, to $9,051,000 compared to $8,991,000 for the quarter ended September 30, 2013. The net increase quarter over quarter was a result of increases in legal fees of $133,000, increases in salaries and employee benefits of $28,000, increases in occupancy and equipment of $88,000, increases in data processing expenses of $91,000, partially offset by a decrease in acquisition and integration expenses of $271,000, and decreases in consulting, regulatory assessments, and license and maintenance expenses. Advertising expenses, audit and accounting fees, and Internet banking expenses also increased comparing the third quarter of 2014 to the same period in 2013. Non-interest expense for the quarter ended September 30, 2014 increased $317,000 compared to $8,734,000 for the trailing quarter ended June 30, 2014.
"The results of the first three quarters of 2014 show good progress in net income, loan and deposit growth as well as the continuation of improving asset quality metrics compared to the same nine months of 2013. While net income is less for the quarter ending September 2014 compared to the quarter ending September 2013, this result is weighted by the recovery of forgone interest on a non-accrual loan collected in the third quarter of 2013. The third quarter of 2014 reflects an increase in gross loans over the trailing quarter, in addition to the same quarter in 2013, which is reflective of positive organic loan growth as well as growth from the Visalia Community Bank merger completed July 1, 2013," stated Daniel J. Doyle, President and CEO of Central Valley Community Bancorp and CEO of Central Valley Community Bank.
"Many of the agricultural crops grown by our Central Valley customers have been harvested with preliminary results demonstrating that California's drought has definitely had an impact with lower crop yields compared to the previous year for certain crops. Many farmers and ranchers have instituted improved farming practices including planting less acreage, as part of the mitigation for the cost of water delivery and the expense of pumping. The offset to lower yields is crop prices remaining at levels allowing profitability for most farming operations, although the end result of the 2014 crop year will not be realized until the fourth quarter and into first quarter of 2015 when proceeds from crop sales are finalized. By closely monitoring the water and the related issues affecting our customers in 2014 we are optimistic as we look to 2015, knowing that the need for rain and a significant snow pack continue to be important factors for the short and long-term economic impact on agribusiness in California's San Joaquin Valley," continued Doyle.
"Regardless of stock market fluctuations, the fundamentals of our company are strong, as is our commitment to provide shareholder value by continuing to build a company with franchise value for the long-term," concluded Doyle.
Central Valley Community Bancorp trades on the NASDAQ stock exchange under the symbol CVCY. Central Valley Community Bank, headquartered in Fresno, California, was founded in 1979 and is the sole subsidiary of Central Valley Community Bancorp. Central Valley Community Bank now operates 21 full service offices in Clovis, Exeter, Fresno, Kerman, Lodi, Madera, Merced, Modesto, Oakhurst, Prather, Sacramento, Stockton, Tracy, and Visalia, California. Additionally, the Bank operates Commercial Real Estate Lending, SBA Lending and Agribusiness Lending Departments. Investment services are provided by Investment Centers of America and insurance services are offered through Central Valley Community Insurance Services LLC.
Members of Central Valley Community Bancorp's and the Bank's Board of Directors are: Daniel N. Cunningham (Chairman), Sidney B. Cox, Edwin S. Darden, Jr., Daniel J. Doyle, F. T. "Tommy" Elliott, IV, Steven D. McDonald, Louis McMurray, William S. Smittcamp, and Joseph B. Weirick. Wanda L. Rogers is Director Emeritus.
More information about Central Valley Community Bancorp and Central Valley Community Bank can be found at www.cvcb.com. Also, visit Central Valley Community Bank on Twitter and Facebook.
Forward-looking Statements- Certain matters discussed in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained herein that are not historical facts, such as statements regarding the Company's current business strategy and the Company's plans for future development and operations, are based upon current expectations. These statements are forward-looking in nature and involve a number of risks and uncertainties. Such risks and uncertainties include, but are not limited to (1) significant increases in competitive pressure in the banking industry; (2) the impact of changes in interest rates, a decline in economic conditions at the international, national or local level on the Company's results of operations, the Company's ability to continue its internal growth at historical rates, the Company's ability to maintain its net interest margin, and the quality of the Company's earning assets; (3) changes in the regulatory environment; (4) fluctuations in the real estate market; (5) changes in business conditions and inflation; (6) changes in securities markets; and (7) the other risks set forth in the Company's reports filed with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2013. Therefore, the information set forth in such forward-looking statements should be carefully considered when evaluating the business prospects of the Company.
| CENTRAL VALLEY COMMUNITY BANCORP | ||||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||||
| September 30, | December 31, | |||||||||
| (In thousands, except share amounts) | 2014 | 2013 | ||||||||
| (Unaudited) | ||||||||||
| ASSETS | ||||||||||
| Cash and due from banks | $ | 28,059 | $ | 25,878 | ||||||
| Interest-earning deposits in other banks | 26,658 | 85,956 | ||||||||
| Federal funds sold | 331 | 218 | ||||||||
| Total cash and cash equivalents | 55,048 | 112,052 | ||||||||
| Available-for-sale investment securities (Amortized cost of $439,576 at September 30, 2014 and $447,108 at December 31, 2013) | 447,016 | 443,224 | ||||||||
| Held-to-maturity investment securities (Fair value of $34,523 at September 30, 2014) | 31,837 | - | ||||||||
| Loans, less allowance for credit losses of $7,489 at September 30, 2014 and $9,208 at December 31, 2013 | 547,247 | 503,149 | ||||||||
| Bank premises and equipment, net | 10,443 | 10,541 | ||||||||
| Other real estate owned | - | 190 | ||||||||
| Bank owned life insurance | 20,802 | 19,443 | ||||||||
| Federal Home Loan Bank stock | 4,791 | 4,499 | ||||||||
| Goodwill | 29,917 | 29,917 | ||||||||
| Core deposit intangibles | 1,428 | 1,680 | ||||||||
| Accrued interest receivable and other assets | 15,590 | 20,940 | ||||||||
| Total assets | $ | 1,164,119 | $ | 1,145,635 | ||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
| Deposits: | ||||||||||
| Non-interest bearing | $ | 345,003 | $ | 356,392 | ||||||
| Interest bearing | 663,860 | 647,751 | ||||||||
| Total deposits | 1,008,863 | 1,004,143 | ||||||||
| Junior subordinated deferrable interest debentures | 5,155 | 5,155 | ||||||||
| Accrued interest payable and other liabilities | 17,088 | 16,294 | ||||||||
| Total liabilities | 1,031,106 | 1,025,592 | ||||||||
| Shareholders' equity: | ||||||||||
| Common stock, no par value; 80,000,000 shares authorized; issued and outstanding: 10,979,370 at September 30, 2014 and 10,914,680 at December 31, 2013 | 54,125 | 53,981 | ||||||||
| Retained earnings | 74,367 | 68,348 | ||||||||
| Accumulated other comprehensive income (loss), net of tax | 4,521 | (2,286 | ) | |||||||
| Total shareholders' equity | 133,013 | 120,043 | ||||||||
| Total liabilities and shareholders' equity | $ | 1,164,119 | $ | 1,145,635 | ||||||
| CENTRAL VALLEY COMMUNITY BANCORP | ||||||||||||||||
| CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
| For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||||
| (In thousands, except share and per share amounts) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| INTEREST INCOME: | ||||||||||||||||
| Interest and fees on loans | $ | 7,301 | $ | 8,677 | $ | 22,197 | $ | 19,523 | ||||||||
| Interest on deposits in other banks | 37 | 45 | 134 | 104 | ||||||||||||
| Interest on Federal funds sold | - | - | 1 | - | ||||||||||||
| Interest and dividends on investment securities: | ||||||||||||||||
| Taxable | 1,341 | 588 | 4,127 | 1,341 | ||||||||||||
| Exempt from Federal income taxes | 1,469 | 1,593 | 4,305 | 4,329 | ||||||||||||
| Total interest income | 10,148 | 10,903 | 30,764 | 25,297 | ||||||||||||
| INTEREST EXPENSE: | ||||||||||||||||
| Interest on deposits | 249 | 342 | 813 | 947 | ||||||||||||
| Interest on junior subordinated deferrable interest debentures | 23 | 25 | 72 | 74 | ||||||||||||
| Other | - | - | - | 17 | ||||||||||||
| Total interest expense | 272 | 367 | 885 | 1,038 | ||||||||||||
| Net interest income before provision for credit losses | 9,876 | 10,536 | 29,879 | 24,259 | ||||||||||||
| PROVISION FOR CREDIT LOSSES | - | - | (400 | ) | - | |||||||||||
| Net interest income after provision for credit losses | 9,876 | 10,536 | 30,279 | 24,259 | ||||||||||||
| NON-INTEREST INCOME: | ||||||||||||||||
| Service charges | 811 | 911 | 2,441 | 2,282 | ||||||||||||
| Appreciation in cash surrender value of bank owned life insurance | 156 | 149 | 459 | 342 | ||||||||||||
| Interchange fees | 295 | 268 | 924 | 678 | ||||||||||||
| Loan placement fees | 212 | 128 | 401 | 507 | ||||||||||||
| Net gain on disposal of other real estate owned | - | - | 63 | - | ||||||||||||
| Net realized gains on sales and calls of investment securities | 240 | - | 573 | 1,133 | ||||||||||||
| Federal Home Loan Bank dividends | 86 | 59 | 237 | 113 | ||||||||||||
| Other income | 261 | 298 | 983 | 811 | ||||||||||||
| Total non-interest income | 2,061 | 1,813 | 6,081 | 5,866 | ||||||||||||
| NON-INTEREST EXPENSES: | ||||||||||||||||
| Salaries and employee benefits | 5,076 | 5,048 | 14,833 | 12,916 | ||||||||||||
| Occupancy and equipment | 1,222 | 1,134 | 3,671 | 2,936 | ||||||||||||
| Data processing expense | 448 | 357 | 1,362 | 949 | ||||||||||||
| ATM/Debit card expenses | 166 | 170 | 476 | 388 | ||||||||||||
| License & maintenance contracts | 128 | 139 | 384 | 338 | ||||||||||||
| Regulatory assessments | 177 | 220 | 569 | 517 | ||||||||||||
| Advertising | 155 | 124 | 462 | 346 | ||||||||||||
| Audit and accounting fees | 185 | 135 | 492 | 406 | ||||||||||||
| Internet banking expenses | 134 | 109 | 359 | 257 | ||||||||||||
| Acquisition and integration | - | 271 | - | 784 | ||||||||||||
| Amortization of core deposit intangibles | 84 | 84 | 252 | 184 | ||||||||||||
| Other expense | 1,276 | 1,200 | 3,660 | 3,126 | ||||||||||||
| Total non-interest expenses | 9,051 | 8,991 | 26,520 | 23,147 | ||||||||||||
| Income before provision for income taxes | 2,886 | 3,358 | 9,840 | 6,978 | ||||||||||||
| PROVISION FOR INCOME TAXES | 535 | 389 | 2,180 | 939 | ||||||||||||
| Net income | $ | 2,351 | $ | 2,969 | $ | 7,660 | $ | 6,039 | ||||||||
| Preferred stock dividends and accretion | - | 87 | - | 262 | ||||||||||||
| Net income available to common shareholders | $ | 2,351 | $ | 2,882 | $ | 7,660 | $ | 5,777 | ||||||||
| Net income per common share: | ||||||||||||||||
| Basic earnings per common share | $ | 0.22 | $ | 0.26 | $ | 0.70 | $ | 0.58 | ||||||||
| Weighted average common shares used in basic computation | 10,919,630 | 10,899,086 | 10,917,892 | 10,020,057 | ||||||||||||
| Diluted earnings per common share | $ | 0.21 | $ | 0.26 | $ | 0.70 | $ | 0.57 | ||||||||
| Weighted average common shares used in diluted computation | 11,014,907 | 10,958,811 | 11,005,553 | 10,080,034 | ||||||||||||
| Cash dividends per common share | $ | 0.05 | $ | 0.05 | $ | 0.15 | $ | 0.15 | ||||||||
| CENTRAL VALLEY COMMUNITY BANCORP | ||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
For the three months ended |
Sep. 30, 2014 |
Jun. 30, 2014 |
Mar. 31, 2014 |
Dec. 31, 2013 |
Sep. 30, 2013 |
|||||||||||
| (In thousands, except share and per share amounts) | ||||||||||||||||
| Net interest income | $ | 9,876 | $ | 9,905 | $ | 10,099 | $ | 9,192 | $ | 10,536 | ||||||
| Provision for credit losses | - | (400 | ) | - | - | - | ||||||||||
| Net interest income after provision for credit losses | 9,876 | 10,305 | 10,099 | 9,192 | 10,536 | |||||||||||
| Total non-interest income | 2,061 | 2,044 | 1,977 | 1,965 | 1,813 | |||||||||||
| Total non-interest expense | 9,051 | 8,734 | 8,736 | 8,538 | 8,991 | |||||||||||
| Provision for income taxes | 535 | 922 | 724 | 408 | 389 | |||||||||||
| Net income | $ | 2,351 | $ | 2,693 | $ | 2,616 | $ | 2,211 | $ | 2,969 | ||||||
| Net income available to common shareholders | $ | 2,351 | $ | 2,693 | $ | 2,616 | $ | 2,123 | $ | 2,882 | ||||||
| Basic earnings per common share | $ | 0.22 | $ | 0.25 | $ | 0.24 | $ | 0.19 | $ | 0.26 | ||||||
| Weighted average common shares used in basic computation | 10,919,630 | 10,918,065 | 10,915,945 | 10,914,296 | 10,899,086 | |||||||||||
| Diluted earnings per common share | $ | 0.21 | $ | 0.24 | $ | 0.24 | $ | 0.19 | $ | 0.26 | ||||||
| Weighted average common shares used in diluted computation | 11,014,907 | 10,999,663 | 10,998,630 | 10,980,390 | 10,958,811 | |||||||||||
| CENTRAL VALLEY COMMUNITY BANCORP | ||||||||||||||||||||
| SELECTED RATIOS | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
As of and for the three months ended |
Sep. 30, 2014 |
Jun. 30, 2014 |
Mar. 31, 2014 |
Dec. 31, 2013 |
Sep. 30, 2013 |
|||||||||||||||
| (Dollars in thousands, except per share amounts) | ||||||||||||||||||||
| Allowance for credit losses to total loans | 1.35 | % | 1.34 | % | 1.62 | % | 1.80 | % | 1.89 | % | ||||||||||
| Nonperforming assets to total assets | 0.37 | % | 0.40 | % | 0.44 | % | 0.68 | % | 0.75 | % | ||||||||||
| Total nonperforming assets | $ | 4,266 | $ | 4,632 | $ | 4,982 | $ | 7,776 | $ | 8,146 | ||||||||||
| Total nonaccrual loans | $ | 4,266 | $ | 4,632 | $ | 4,982 | $ | 7,586 | $ | 8,022 | ||||||||||
| Net loan charge-offs (recoveries) | $ | (182 | ) | $ | 614 | $ | 887 | $ | 524 | $ | (131 | ) | ||||||||
| Net charge-offs (recoveries) to average loans (annualized) | (0.13 | )% | 0.46 | % | 0.69 | % | 0.41 | % | (0.10 | )% | ||||||||||
| Book value per share | $ | 12.11 | $ | 11.98 | $ | 11.55 | $ | 11.00 | $ | 10.98 | ||||||||||
| Tangible book value per share | $ | 9.26 | $ | 9.11 | $ | 8.66 | $ | 8.1 | $ | 8.09 | ||||||||||
| Tangible common equity | $ | 101,668 | $ | 99,502 | $ | 94,655 | $ | 88,446 | $ | 88,333 | ||||||||||
| Interest and dividends on investment securities exempt from Federal income taxes | $ | 1,469 | $ | 1,434 | $ | 1,402 | $ | 1,449 | $ | 1,593 | ||||||||||
| Net interest margin (calculated on a fully tax equivalent basis) (1) | 4.06 | % | 4.09 | % | 4.24 | % | 3.92 | % | 4.66 | % | ||||||||||
| Return on average assets (2) | 0.81 | % | 0.93 | % | 0.93 | % | 0.79 | % | 1.11 | % | ||||||||||
| Return on average equity (2) | 7.10 | % | 8.27 | % | 8.37 | % | 7.04 | % | 9.87 | % | ||||||||||
| Loan to deposit ratio | 54.99 | % | 54.02 | % | 51.91 | % | 51.02 | % | 54.59 | % | ||||||||||
| Tier 1 leverage - Bancorp | 9.09 | % | 8.93 | % | 8.63 | % | 8.14 | % | 8.86 | % | ||||||||||
| Tier 1 leverage - Bank | 9.02 | % | 8.89 | % | 8.59 | % | 8.09 | % | 8.78 | % | ||||||||||
| Tier 1 risk-based capital - Bancorp | 14.95 | % | 14.73 | % | 14.67 | % | 13.88 | % | 14.41 | % | ||||||||||
| Tier 1 risk-based capital - Bank | 14.84 | % | 14.68 | % | 14.60 | % | 13.79 | % | 14.23 | % | ||||||||||
| Total risk-based capital - Bancorp | 16.06 | % | 15.83 | % | 15.92 | % | 15.13 | % | 15.67 | % | ||||||||||
| Total risk based capital - Bank | 15.94 | % | 15.77 | % | 15.85 | % | 15.04 | % | 15.48 | % | ||||||||||
| (1) | Net Interest Margin is computed by dividing annualized quarterly net interest income by quarterly average interest-bearing assets. |
| (2) | Computed by annualizing quarterly net income. |
| CENTRAL VALLEY COMMUNITY BANCORP | ||||||||||||||||
| AVERAGE BALANCES AND RATES | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| AVERAGE AMOUNTS | For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
||||||||||||||
| (Dollars in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
| Federal funds sold | $ | 310 | $ | 98 | $ | 274 | $ | 214 | ||||||||
| Interest-bearing deposits in other banks | 44,877 | 47,770 | 55,463 | 35,910 | ||||||||||||
| Investments | 465,316 | 417,628 | 458,041 | 386,921 | ||||||||||||
| Loans (1) | 541,229 | 508,905 | 525,492 | 426,265 | ||||||||||||
| Federal Home Loan Bank stock | 4,791 | 4,499 | 4,669 | 4,061 | ||||||||||||
| Earning assets | 1,056,523 | 978,900 | 1,043,939 | 853,371 | ||||||||||||
| Allowance for credit losses | (7,439 | ) | (9,635 | ) | (8,333 | ) | (9,720 | ) | ||||||||
| Non-accrual loans | 4,436 | 7,600 | 5,377 | 9,608 | ||||||||||||
| Other real estate owned | - | 163 | 48 | 55 | ||||||||||||
| Other non-earning assets | 107,170 | 94,693 | 106,335 | 87,716 | ||||||||||||
| Total assets | $ | 1,160,690 | $ | 1,071,721 | $ | 1,147,366 | $ | 941,030 | ||||||||
| Interest bearing deposits | $ | 667,380 | $ | 606,386 | $ | 653,122 | $ | 544,007 | ||||||||
| Other borrowings | 5,155 | 5,155 | 5,155 | 5,810 | ||||||||||||
| Total interest-bearing liabilities | 672,535 | 611,541 | 658,277 | 549,817 | ||||||||||||
| Non-interest bearing demand deposits | 340,066 | 332,070 | 345,091 | 261,735 | ||||||||||||
| Non-interest bearing liabilities | 15,631 | 7,803 | 14,790 | 11,666 | ||||||||||||
| Total liabilities | 1,028,232 | 951,414 | 1,018,158 | 823,218 | ||||||||||||
| Total equity | 132,458 | 120,307 | 129,208 | 117,812 | ||||||||||||
| Total liabilities and equity | $ | 1,160,690 | $ | 1,071,721 | $ | 1,147,366 | $ | 941,030 | ||||||||
| AVERAGE RATES | ||||||||||||||||
| Federal funds sold | 0.25 | % | 0.25 | % | 0.25 | % | 0.25 | % | ||||||||
| Interest-earning deposits in other banks | 0.32 | % | 0.37 | % | 0.32 | % | 0.39 | % | ||||||||
| Investments | 3.00 | % | 2.88 | % | 3.10 | % | 2.72 | % | ||||||||
| Loans | 5.35 | % | 6.76 | % | 5.65 | % | 6.12 | % | ||||||||
| Earning assets | 4.16 | % | 4.81 | % | 4.24 | % | 4.32 | % | ||||||||
| Interest-bearing deposits | 0.15 | % | 0.22 | % | 0.17 | % | 0.23 | % | ||||||||
| Other borrowings | 1.77 | % | 1.92 | % | 1.87 | % | 2.09 | % | ||||||||
| Total interest-bearing liabilities | 0.16 | % | 0.24 | % | 0.18 | % | 0.25 | % | ||||||||
| Net interest margin (calculated on a fully tax equivalent basis) (2) | 4.06 | % | 4.66 | % | 4.13 | % | 4.16 | % | ||||||||
| (1) | Average loans do not include non-accrual loans. |
| (2) | Calculated on a fully tax equivalent basis, which includes Federal tax benefits relating to income earned on municipal bonds totaled $757 and $821 for the three months ended September 30, 2014 and 2013, respectively. The Federal tax benefits relating to income earned on municipal bonds totaled $2,217 and $2,230 for the nine months ended September 30, 2014 and 2013, respectively. |