|
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT
OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30,
2009.
|
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT
OF 1934 FOR THE TRANSITION PERIOD FROM
TO .
|
CALIFORNIA
|
91-2112732
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
2126 Inyo Street, Fresno,
California
|
93721
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Facing
Page
|
||
Table
of Contents
|
2
|
|
PART
I. Financial Information
|
3
|
|
Item
1. Financial Statements
|
3
|
|
Consolidated
Balance Sheets
|
3
|
|
Consolidated
Statements of Operations and Comprehensive (Loss) Income
|
4
|
|
Consolidated
Statements of Changes in Shareholders' Equity
|
5
|
|
Consolidated
Statements of Cash Flows
|
6
|
|
Notes
to Consolidated Financial Statements
|
7
|
|
Item
2. Management's Discussion and Analysis of
|
||
Financial
Condition and Results of Operations
|
23
|
|
Overview
|
23
|
|
Results
of Operations
|
23
|
|
Financial
Condition
|
23
|
|
Asset/Liability
Management – Liquidity and Cash Flow
|
39
|
|
Regulatory
Matters
|
40
|
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
41
|
|
Interest Rate Sensitivity and Market Risk
|
41
|
|
Item
4. Controls and Procedures
|
42
|
|
PART
II. Other Information
|
43
|
|
Item
1. Legal Proceedings
|
43
|
|
Item
1A. Risk Factors
|
43
|
|
Item
2. Unregistered Sales of Equity Securities and Use
of Proceeds
|
44
|
|
Item
3. Defaults Upon Senior Securities
|
45
|
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
45
|
|
Item
5. Other Information
|
45
|
|
Item
6. Exhibits
|
45
|
|
Signatures
|
46
|
September
30,
|
December
31,
|
|||||||
(in
thousands except shares)
|
2009
|
2008
|
||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 22,274 | $ | 19,426 | ||||
Federal
funds sold
|
0 | 0 | ||||||
Cash
and cash equivalents
|
22,274 | 19,426 | ||||||
Interest-bearing
deposits in other banks
|
2,526 | 20,431 | ||||||
Investment
securities available for sale (at fair value)
|
80,754 | 92,749 | ||||||
Loans
and leases
|
534,145 | 544,551 | ||||||
Unearned
fees
|
(892 | ) | (1,234 | ) | ||||
Allowance
for credit losses
|
(14,413 | ) | (11,529 | ) | ||||
Net
loans
|
518,840 | 531,788 | ||||||
Accrued
interest receivable
|
2,498 | 2,394 | ||||||
Premises
and equipment – net
|
13,362 | 14,285 | ||||||
Other
real estate owned
|
34,841 | 30,153 | ||||||
Intangible
assets
|
2,274 | 3,001 | ||||||
Goodwill
|
7,391 | 10,417 | ||||||
Cash
surrender value of life insurance
|
14,841 | 14,460 | ||||||
Investment
in limited partnership
|
2,381 | 2,702 | ||||||
Deferred
income taxes - net
|
9,367 | 7,138 | ||||||
Other
assets
|
10,476 | 12,133 | ||||||
Total
assets
|
$ | 721,825 | $ | 761,077 | ||||
Liabilities
& Shareholders' Equity
|
||||||||
Liabilities
|
||||||||
Deposits
|
||||||||
Noninterest
bearing
|
$ | 131,268 | $ | 149,529 | ||||
Interest
bearing
|
440,802 | 358,957 | ||||||
Total
deposits
|
572,070 | 508,486 | ||||||
Federal
funds purchased
|
14,360 | 66,545 | ||||||
Other
borrowings
|
40,000 | 88,500 | ||||||
Accrued
interest payable
|
512 | 648 | ||||||
Accounts
payable and other liabilities
|
6,675 | 5,362 | ||||||
Junior
subordinated debentures (at fair value)
|
11,510 | 11,926 | ||||||
Total
liabilities
|
645,127 | 681,467 | ||||||
Shareholders'
Equity
|
||||||||
Common
stock, no par value 20,000,000 shares authorized, 12,372,771 and
12,010,372 issued
and outstanding, in 2009 and 2008, respectively
|
36,987 | 34,811 | ||||||
Retained
earnings
|
41,498 | 47,722 | ||||||
Accumulated
other comprehensive loss
|
(1,787 | ) | (2,923 | ) | ||||
Total
shareholders' equity
|
76,698 | 79,610 | ||||||
Total
liabilities and shareholders' equity
|
$ | 721,825 | $ | 761,077 |
Quarter
Ended Sept 30,
|
Nine
Months Ended Sept 30,
|
|||||||||||||||
(In thousands except shares
and EPS)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Interest
Income:
|
||||||||||||||||
Loans,
including fees
|
$ | 7,797 | $ | 9,525 | $ | 23,340 | $ | 30,960 | ||||||||
Investment
securities – AFS – taxable
|
1,036 | 1,310 | 3,340 | 3,910 | ||||||||||||
Investment
securities – AFS – nontaxable
|
15 | 15 | 44 | 54 | ||||||||||||
Federal
funds sold
|
0 | 1 | 0 | 18 | ||||||||||||
Interest
on deposits in other banks
|
22 | 85 | 100 | 169 | ||||||||||||
Total
interest income
|
8,870 | 10,936 | 26,824 | 35,111 | ||||||||||||
Interest
Expense:
|
||||||||||||||||
Interest
on deposits
|
1,471 | 2,735 | 4,745 | 9,956 | ||||||||||||
Interest
on other borrowings
|
240 | 774 | 977 | 2,014 | ||||||||||||
Total
interest expense
|
1,711 | 3,509 | 5,722 | 11,970 | ||||||||||||
Net
Interest Income Before Provision for Credit Losses
|
7,159 | 7,427 | 21,102 | 23,141 | ||||||||||||
Provision
for Credit Losses
|
435 | 6,444 | 8,593 | 7,160 | ||||||||||||
Net
Interest Income
|
6,724 | 983 | 12,509 | 15,981 | ||||||||||||
Noninterest
Income:
|
||||||||||||||||
Customer
service fees
|
951 | 1,085 | 2,959 | 3,554 | ||||||||||||
Gain
on redemption of securities
|
0 | 0 | 0 | 24 | ||||||||||||
Loss
(gain) on sale of other real estate owned
|
(611 | ) | 0 | (756 | ) | 67 | ||||||||||
Gain
on swap ineffectiveness
|
0 | 0 | 0 | 9 | ||||||||||||
Gain
(loss) on fair value of financial liability
|
395 | (37 | ) | 290 | 464 | |||||||||||
Shared
appreciation income
|
0 | 122 | 23 | 265 | ||||||||||||
Other
|
284 | 420 | 921 | 1,261 | ||||||||||||
Total
noninterest income
|
1,019 | 1,590 | 3,437 | 5,644 | ||||||||||||
Noninterest
Expense:
|
||||||||||||||||
Salaries
and employee benefits
|
2,116 | 2,455 | 6,402 | 8,200 | ||||||||||||
Occupancy
expense
|
934 | 1,017 | 2,815 | 2,977 | ||||||||||||
Data
processing
|
20 | 67 | 85 | 216 | ||||||||||||
Professional
fees
|
688 | 342 | 1,499 | 1,059 | ||||||||||||
FDIC/DFI
insurance assessments
|
257 | 155 | 872 | 398 | ||||||||||||
Director
fees
|
62 | 65 | 190 | 196 | ||||||||||||
Amortization
of intangibles
|
219 | 202 | 670 | 737 | ||||||||||||
Correspondent
bank service charges
|
76 | 103 | 284 | 329 | ||||||||||||
Impairment
loss on core deposit intangible
|
0 | 0 | 57 | 624 | ||||||||||||
Impairment
loss on investment securities (cumulative total other-than-temporary loss
of $5.0 million, net of $4.3 million recognized in other comprehensive
loss, pre-tax)
|
317 | 0 | 720 | 0 | ||||||||||||
Impairment
loss on goodwill
|
0 | 0 | 3,026 | 0 | ||||||||||||
Impairment
loss on OREO
|
363 | 0 | 866 | 31 | ||||||||||||
Loss
on California tax credit partnership
|
107 | 108 | 321 | 324 | ||||||||||||
OREO
expense
|
307 | 131 | 1,150 | 211 | ||||||||||||
Other
|
1,384 | 579 | 2,656 | 1,779 | ||||||||||||
Total
noninterest expense
|
6,850 | 5,224 | 21,613 | 17,081 | ||||||||||||
Income
(Loss) Before Taxes on Income
|
893 | (2,651 | ) | (5,667 | ) | 4,544 | ||||||||||
Provision
(Benefit) for Taxes on Income
|
200 | (1,309 | ) | (1,555 | ) | 1,316 | ||||||||||
Net
Income (Loss)
|
$ | 693 | $ | (1,342 | ) | $ | (4,112 | ) | $ | 3,228 | ||||||
Other
comprehensive income (loss), net of tax:
|
||||||||||||||||
Unrealized
loss on available for sale securities, interest rate swap, and past
service costs of employee benefit plans - net income tax benefit of
$1,331, $(328), $757 and $(1,260)
|
1,996 | (492 | ) | 1,136 | (1,890 | ) | ||||||||||
Comprehensive
Income (Loss)
|
$ | 2,689 | $ | (1,834 | ) | $ | (2,976 | ) | $ | 1,338 | ||||||
Net
Income (loss) per common share
|
||||||||||||||||
Basic
|
$ | 0.06 | $ | (0.11 | ) | $ | (0.33 | ) | $ | 0.26 | ||||||
Diluted
|
$ | 0.06 | $ | (0.11 | ) | $ | (0.33 | ) | $ | 0.26 | ||||||
Shares
on which net income per common shares were
based
|
||||||||||||||||
Basic
|
12,372,797 | 12,399,402 | 12,372,869 | 12,423,211 | ||||||||||||
Diluted
|
12,372,797 | 12,399,402 | 12,372,869 | 12,428,878 |
Common
stock
|
Common
stock
|
Accumulated
Other
|
||||||||||||||||||
Number
|
Retained
|
Comprehensive
|
||||||||||||||||||
(In
thousands except shares)
|
of
Shares
|
Amount
|
Earnings
|
Income
(Loss)
|
Total
|
|||||||||||||||
Balance
January 1, 2008
|
11,855,192 | 32,587 | 49,997 | (153 | ) | 82,431 | ||||||||||||||
Director/Employee
stock options exercised
|
8,000 | 70 | 70 | |||||||||||||||||
Net
changes in unrealized loss on available for sale securities (net of income
tax benefit of $1,304)
|
(1,956 | ) | (1,956 | ) | ||||||||||||||||
Net
changes in unrealized loss on interest rate swaps (net of income tax of
$1)
|
2 | 2 | ||||||||||||||||||
Net
changes in unrecognized past service cost on employee benefit plans (net
of income tax of $43)
|
64 | 64 | ||||||||||||||||||
Dividends
on common stock ($0.26 per share)
|
(3,072 | ) | (3,072 | ) | ||||||||||||||||
1%
common stock dividend
|
117,732 | 1,846 | (1,846 | ) | 0 | |||||||||||||||
Repurchase
and cancellation of common shares
|
(66,086 | ) | (1,006 | ) | (1,006 | ) | ||||||||||||||
Stock-based
compensation expense
|
91 | 91 | ||||||||||||||||||
Net
Income
|
3,228 | 3,228 | ||||||||||||||||||
Balance
September 30, 2008
|
11,914,838 | 33,588 | 48,307 | (2,043 | ) | 79,852 | ||||||||||||||
Net
changes in unrealized loss on
available for sale securities (net
of income tax benefit of $606)
|
(909 | ) | (909 | ) | ||||||||||||||||
Net
changes in unrecognized past service cost on employee benefit plans (net
of income tax of $20)
|
29 | 29 | ||||||||||||||||||
Dividends
on common stock (cash-in-lieu)
|
(9 | ) | (9 | ) | ||||||||||||||||
1%
common stock dividend
|
118,449 | 1,418 | (1,418 | ) | 0 | |||||||||||||||
Repurchase
and cancellation of common shares
|
(22,915 | ) | (214 | ) | (214 | ) | ||||||||||||||
Stock-based
compensation expense
|
19 | 19 | ||||||||||||||||||
Net
Income
|
842 | 842 | ||||||||||||||||||
Balance
December 31, 2008
|
12,010,372 | 34,811 | 47,722 | (2,923 | ) | 79,610 | ||||||||||||||
Net
changes in unrealized loss on
available for sale securities (net
of income tax of $758)
|
1,136 | 1,136 | ||||||||||||||||||
Dividends
on common stock (cash-in-lieu)
|
(6 | ) | (6 | ) | ||||||||||||||||
1%
common stock dividend
|
362,913 | 2,106 | (2,106 | ) | 0 | |||||||||||||||
Repurchase
and cancellation of common shares
|
(488 | ) | (4 | ) | (4 | ) | ||||||||||||||
Other
|
35 | 35 | ||||||||||||||||||
Stock-based
compensation expense
|
39 | 39 | ||||||||||||||||||
Net
Loss
|
(4,112 | ) | (4,112 | ) | ||||||||||||||||
Balance
September 30, 2009
|
12,372,797 | $ | 36,987 | $ | 41,498 | $ | (1,787 | ) | $ | 76,698 |
Nine
Months Ended Sept 30,
|
||||||||
(In
thousands)
|
2009
|
2008
|
||||||
Cash
Flows From Operating Activities:
|
||||||||
Net
(loss) income
|
$ | (4,112 | ) | $ | 3,228 | |||
Adjustments to reconcile net
(loss) income: to
cash provided by operating activities:
|
||||||||
Provision
for credit losses
|
8,593 | 7,215 | ||||||
Depreciation
and amortization
|
1,834 | 1,999 | ||||||
Accretion
of investment securities
|
(55 | ) | (103 | ) | ||||
Gain
on redemption of securities
|
0 | (24 | ) | |||||
(Increase)
decrease in accrued interest receivable
|
(103 | ) | 986 | |||||
Decrease
in accrued interest payable
|
(136 | ) | (948 | ) | ||||
Decrease
in unearned fees
|
(341 | ) | (374 | ) | ||||
(Decrease)
increase in income taxes payable
|
(1,967 | ) | 538 | |||||
Stock-based
compensation expense
|
40 | 91 | ||||||
Increase
(decrease) in accounts payable and accrued liabilities
|
393 | (467 | ) | |||||
Loss
(gain) on sale of other real estate owned
|
756 | (67 | ) | |||||
Impairment
loss on other real estate owned
|
866 | 31 | ||||||
Impairment
loss on goodwill
|
3,026 | 0 | ||||||
Impairment
loss on core deposit intangible
|
57 | 624 | ||||||
Impairment
loss on investment securities
|
720 | 0 | ||||||
Gain
on swap ineffectiveness
|
0 | (9 | ) | |||||
Increase
in surrender value of life insurance
|
(381 | ) | (470 | ) | ||||
Gain
on fair value option of financial liabilities
|
(290 | ) | (464 | ) | ||||
Loss
on tax credit limited partnership interest
|
321 | 324 | ||||||
Net
decrease (increase) in other assets
|
1,493 | (1,221 | ) | |||||
Net
cash provided by operating activities
|
10,714 | 10,889 | ||||||
Cash
Flows From Investing Activities:
|
||||||||
Net
decrease (increase) in interest-bearing deposits with
banks
|
17,905 | (12,192 | ) | |||||
Purchases
of available-for-sale securities
|
(1,500 | ) | (44,526 | ) | ||||
Maturities
and calls of available-for-sale securities
|
14,704 | 34,765 | ||||||
Net
redemption from limited partnerships
|
32 | 25 | ||||||
Net
purchase of correspondent bank stock
|
(3 | ) | 0 | |||||
Investment
in other bank stock
|
0 | (72 | ) | |||||
Proceeds
from sale of investment in title company
|
99 | 0 | ||||||
Net
increase in loans
|
(11,440 | ) | (14,408 | ) | ||||
Proceeds
from sales of foreclosed assets
|
0 | 56 | ||||||
Net
proceeds from settlement of other real estate owned
|
9,575 | 1,710 | ||||||
Capital
expenditures for premises and equipment
|
(156 | ) | (381 | ) | ||||
Net
cash provided by (used in) investing activities
|
29,216 | (35,023 | ) | |||||
Cash
Flows From Financing Activities:
|
||||||||
Net
increase in demand deposit and savings accounts
|
20,418 | 42,313 | ||||||
Net
increase (decrease) in certificates of deposit
|
43,165 | (74,645 | ) | |||||
Net
(decrease) increase in federal funds purchased
|
(52,185 | ) | 36,529 | |||||
Net
(decrease) increase in FHLB term borrowings
|
(48,500 | ) | 18,000 | |||||
Proceeds
from Director/Employee stock options exercised
|
0 | 70 | ||||||
Repurchase
and retirement of common stock
|
31 | (1,006 | ) | |||||
Payment
of dividends on common stock
|
(11 | ) | (4,555 | ) | ||||
Net
cash (used in) provided by financing activities
|
(37,082 | ) | 16,706 | |||||
Net
increase (decrease) in cash and cash equivalents
|
2,848 | (7,428 | ) | |||||
Cash
and cash equivalents at beginning of period
|
19,426 | 25,300 | ||||||
Cash
and cash equivalents at end of period
|
$ | 22,274 | $ | 17,872 |
1.
|
Organization
and Summary of Significant Accounting and Reporting
Policies
|
Reclassification Amount (in 000's)
|
12/31/2008
|
9/30/2008
|
||||||
Lease
principal claim included in gross loans
|
$ | 5,425 | $ | 5,425 | ||||
Allowance
for credit losses
|
(3,542 | ) | (3,526 | ) | ||||
Net
balance transferred to other assets
|
$ | 1,883 | $ | 1,899 |
2.
|
Investment
Securities Available for Sale
|
Gross
|
Gross
|
Fair
Value
|
||||||||||||||
(In
thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
(Carrying
|
||||||||||||
Cost
|
Gains
|
Losses
|
Amount)
|
|||||||||||||
September
30, 2009:
|
||||||||||||||||
U.S.
Government agencies
|
$ | 37,042 | $ | 1,730 | $ | (6 | ) | $ | 38,766 | |||||||
U.S.
Government agency CMO’s
|
16,187 | 365 | (15 | ) | 16,537 | |||||||||||
Residential
mortgage obligations
|
14,984 | 0 | (4,297 | ) | 10,687 | |||||||||||
Obligations
of state and political subdivisions
|
1,252 | 38 | 0 | 1,290 | ||||||||||||
Other
investment securities
|
13,976 | 5 | (507 | ) | 13,474 | |||||||||||
$ | 83,441 | $ | 2,138 | $ | (4,825 | ) | $ | 80,754 | ||||||||
December
31, 2008:
|
||||||||||||||||
U.S.
Government agencies
|
$ | 43,110 | $ | 1,280 | $ | (204 | ) | $ | 44,186 | |||||||
U.S.
Government agency CMO’s
|
21,317 | 189 | (40 | ) | 21,466 | |||||||||||
Residential
mortgage obligations
|
17,751 | 0 | (4,951 | ) | 12,800 | |||||||||||
Obligations
of state and political subdivisions
|
1,252 | 28 | 0 | 1,280 | ||||||||||||
Other
investment securities
|
13,880 | 0 | (863 | ) | 13,017 | |||||||||||
$ | 97,310 | $ | 1,497 | $ | (6,058 | ) | $ | 92,749 |
September 30, 2008
|
||||||||
Amortized
|
Fair Value
|
|||||||
(In thousands)
|
Cost
|
(Carrying Amount)
|
||||||
Due
in one year or less
|
$ | 13,976 | $ | 13,474 | ||||
Due
after one year through five years
|
4,781 | 4,897 | ||||||
Due
after five years through ten years
|
7,931 | 8,446 | ||||||
Due
after ten years
|
25,582 | 26,713 | ||||||
Collateralized
mortgage obligations
|
31,171 | 27,224 | ||||||
$ | 83,441 | $ | 80,754 |
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
(In thousands)
|
Fair Value
|
Fair Value
|
Fair Value
|
|||||||||||||||||||||
(Carrying
|
Unrealized
|
(Carrying
|
Unrealized
|
(Carrying
|
Unrealized
|
|||||||||||||||||||
Securities available for sale:
|
Amount)
|
Losses
|
Amount)
|
Losses
|
Amount)
|
Losses
|
||||||||||||||||||
U.S.
Government agencies
|
$ | 1,636 | $ | (6 | ) | $ | 0 | $ | 0 | $ | 1,636 | $ | (6 | ) | ||||||||||
U.S.
Government agency CMO’s
|
2,682 | (15 | ) | 0 | 0 | 2,682 | (15 | ) | ||||||||||||||||
Residential
mortgage obligations
|
0 | 0 | 10,688 | (4,297 | ) | 10,688 | (4,297 | ) | ||||||||||||||||
Obligations
of state and political subdivisions
|
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other
investment securities
|
0 | 0 | 7,493 | (507 | ) | 7,493 | (507 | ) | ||||||||||||||||
Total
impaired securities
|
$ | 4,318 | $ | (21 | ) | $ | 18,181 | $ | (4,804 | ) | $ | 22,499 | $ | (4,825 | ) |
Less than 12
Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
(In thousands)
|
Fair Value
|
Fair Value
|
Fair Value
|
|||||||||||||||||||||
(Carrying
|
Unrealized
|
(Carrying
|
Unrealized
|
(Carrying
|
Unrealized
|
|||||||||||||||||||
Securities available for sale:
|
Amount)
|
Losses
|
Amount)
|
Losses
|
Amount)
|
Losses
|
||||||||||||||||||
U.S.
Government agencies
|
$ | 7,214 | $ | (51 | ) | $ | 4,746 | $ | (133 | ) | $ | 11,960 | $ | (184 | ) | |||||||||
U.S.
Government agency CMO’s
|
10,583 | (180 | ) | 0 | 0 | 10,583 | (180 | ) | ||||||||||||||||
Residential
mortgage obligations
|
15,684 | (2,457 | ) | 0 | 0 | 15,684 | (2,457 | ) | ||||||||||||||||
Obligations
of state and political subdivisions
|
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other
investment securities
|
0 | 0 | 12,368 | (632 | ) | 12,368 | (632 | ) | ||||||||||||||||
Total
impaired securities
|
$ | 33,481 | $ | (2,688 | ) | $ | 17,114 | $ | (765 | ) | $ | 50,595 | $ | (3,453 | ) |
RALI 2006-QS1G
A10
|
RALI 2006 QS8 A1
|
CWALT 2007-8CB
A9
|
||||||||||||||
Rated CCC
|
Rated CCC
|
Rated CCC
|
Total
|
|||||||||||||
Amortized
cost – before OTTI
|
$ | 5,836,353 | $ | 1,751,450 | $ | 8,116,068 | $ | 15,703,871 | ||||||||
Credit
loss - YTD 6/30/09
|
(333,416 | ) | (69,728 | ) | 0 | (403,144 | ) | |||||||||
Credit
loss - QTD 9/30/09
|
(127,102 | ) | (101,939 | ) | (87,714 | ) | (316,755 | ) | ||||||||
Credit
loss - YTD 9/30/09
|
(460,518 | ) | (171,667 | ) | (87,714 | ) | (719,899 | ) | ||||||||
Other
impairment (OCI)
|
(1,355,093 | ) | (468,713 | ) | (2,472,377 | ) | (4,296,183 | ) | ||||||||
Carrying
amount - 9/30/09
|
4,020,742 | 1,111,070 | 5,555,977 | 10,687,789 | ||||||||||||
Total
impairment - QTD 9/30/09
|
$ | (1,482,195 | ) | $ | (570,652 | ) | $ | (2,560,091 | ) | (4,612,938 | ) | |||||
Total
impairment - YTD 9/30/09
|
$ | (1,815,611 | ) | $ | (640,380 | ) | $ | (2,560,091 | ) | $ | (5,016,082 | ) |
3.
|
Loans
and Leases
|
Sept 30,
|
% of
|
December 31,
|
% of
|
|||||||||||||
(In thousands)
|
2009
|
Loans
|
2008
|
Loans
|
||||||||||||
Commercial
and industrial
|
$ | 243,424 | 45.5 | % | $ | 223,581 | 41.1 | % | ||||||||
Real
estate – mortgage
|
136,862 | 25.6 | % | 126,689 | 23.3 | % | ||||||||||
Real
estate – construction
|
75,749 | 14.2 | % | 119,884 | 21.9 | % | ||||||||||
Agricultural
|
57,461 | 10.8 | % | 52,020 | 9.6 | % | ||||||||||
Installment/other
|
19,797 | 3.7 | % | 20,782 | 3.8 | % | ||||||||||
Lease
financing
|
852 | 0.2 | % | 1,595 | 0.3 | % | ||||||||||
Total
Gross Loans
|
$ | 534,145 | 100.0 | % | $ | 544,551 | 100.0 | % |
Sept 30,
|
December 31,
|
Sept 30,
|
||||||||||
(In thousands)
|
2009
|
2008
|
2008
|
|||||||||
Balance,
beginning of year
|
$ | 11,529 | $ | 7,431 | $ | 7,431 | ||||||
Provision
charged to operations
|
8,593 | 9,526 | 7,160 | |||||||||
Losses
charged to allowance
|
(5,962 | ) | (5,545 | ) | (2,106 | ) | ||||||
Recoveries
on loans previously charged off
|
253 | 117 | 96 | |||||||||
Balance
at end-of-period
|
$ | 14,413 | $ | 11,529 | $ | 12,581 |
September 30,
|
December 31,
|
|||||||
(in 000's)
|
2009
|
2008
|
||||||
Impaired
loans
|
$ | 70,051 | $ | 48,946 | ||||
Classified
loans not considered impaired
|
12,814 | 33,758 | ||||||
Total
classified loans
|
$ | 82,865 | $ | 82,704 |
(in
thousands)
|
Sept
30,
2009
|
December
31,
2008
|
Sept
30,
2008
|
|||||||||
Total
impaired loans at period-end
|
$ | 70,051 | $ | 48,946 | $ | 48,230 | ||||||
Impaired
loans which have specific allowance
|
41,829 | 25,541 | 21,908 | |||||||||
Total
specific allowance on impaired loans
|
7,393 | 4,972 | 4,427 | |||||||||
Total
impaired loans which as a result of write-downs or the fair value of the
collateral, did not have a specific allowance
|
28,222 | 23,405 | 26,322 | |||||||||
(in
thousands)
|
YTD –
9/30/09
|
YTD - 12/31/08
|
YTD –
9/30/08
|
|||||||||
Average
recorded investment in impaired loans during period
|
$ | 61,046 | $ | 31,677 | $ | 27,360 | ||||||
Income
recognized on impaired loans during period
|
0 | 0 | 0 |
4.
|
Deposits
|
Sept
30,
|
December
31,
|
|||||||
(In
thousands)
|
2009
|
2008
|
||||||
Noninterest-bearing
deposits
|
$ | 131,268 | $ | 149,529 | ||||
Interest-bearing
deposits:
|
||||||||
NOW
and money market accounts
|
179,591 | 136,612 | ||||||
Savings
accounts
|
33,287 | 37,586 | ||||||
Time
deposits:
|
||||||||
Under
$100,000
|
64,674 | 66,128 | ||||||
$100,000
and over
|
163,250 | 118,631 | ||||||
Total
interest-bearing deposits
|
440,802 | 358,957 | ||||||
Total
deposits
|
$ | 572,070 | $ | 508,486 | ||||
Total
brokered deposits included in time deposits above
|
$ | 130,267 | $ | 93,375 |
5.
|
Short-term
Borrowings/Other Borrowings
|
FHLB term borrowings at September 30, 2009 (in
000’s):
|
||||||||||
Term
|
Balance
at 9/30/09
|
Fixed
Rate
|
Maturity
|
|||||||
2-month
|
$ | 29,000 | 0.28 | % |
10/31/09
|
|||||
2
year
|
11,000 | 2.67 | % |
2/11/10
|
||||||
$ | 40,000 | 0.94 | % |
6.
|
Supplemental
Cash Flow Disclosures
|
Nine
Months Ended September 30,
|
||||||||
(In
thousands)
|
2009
|
2008
|
||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 5,858 | $ | 12,918 | ||||
Income
Taxes
|
$ | 411 | 1,610 | |||||
Noncash
investing activities:
|
||||||||
Loans
transferred to foreclosed assets
|
$ | 16,375 | $ | 2,803 |
7.
|
Common
Stock Dividend
|
Quarter Ended Sept 30,
|
Nine Months Ended Sept 30,
|
|||||||||||||||
(In thousands except earnings per share data)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Net
(loss) income available to common shareholders
|
$ | 693 | $ | (1,342 | ) | $ | (4,112 | ) | $ | 3,228 | ||||||
Weighted
average shares issued
|
12,373 | 12,399 | 12,373 | 12,423 | ||||||||||||
Add:
dilutive effect of stock options
|
0 | 0 | 0 | 6 | ||||||||||||
Weighted
average shares outstanding adjusted for potential dilution
|
12,373 | 12,399 | 12,373 | 12,429 | ||||||||||||
Basic
earnings per share
|
$ | 0.06 | $ | (0.11 | ) | $ | (0.33 | ) | $ | 0.26 | ||||||
Diluted
earnings per share
|
$ | 0.06 | $ | (0.11 | ) | $ | (0.33 | ) | $ | 0.26 | ||||||
Anti-dilutive
shares excluded from earnings per share calculation
|
181 | 182 | 181 | 113 |
9.
|
Common
Stock Repurchase Plan
|
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
2005
|
Exercise
|
1995
|
Exercise
|
|||||||||||||
Plan
|
Price
|
Plan
|
Price
|
|||||||||||||
Options
outstanding January 1, 2009
|
159,645 | $ | 16.13 | 16,322 | $ | 11.96 | ||||||||||
1%
common stock dividends – 2009
|
4,838 | (0.48 | ) | 494 | (0.35 | ) | ||||||||||
Options
outstanding September 30, 2009
|
164,483 | $ | 15.65 | 16,816 | $ | 11.61 | ||||||||||
Options
exercisable at September 30, 2009
|
111,512 | $ | 15.36 | 16,816 | $ | 11.61 |
Nine Months
Ended
|
Nine Months
Ended
|
|||||||
Sept 30,
2009
|
Sept 30,
2008
|
|||||||
Weighted
average grant-date fair value of stock options granted
|
n/a
|
n/a | ||||||
Total
fair value of stock options vested
|
$ | 150,582 | $ | 171,676 | ||||
Total
intrinsic value of stock options exercised
|
n/a | $ | 55,000 |
11.
|
Income
Taxes
|
Balance at
January 1, 2009
|
$ | 1,473 | ||
Additions
for tax provisions of prior years
|
43 | |||
Balance
at September 30, 2009
|
$ | 1,516 |
12.
|
Junior
Subordinated Debt/Trust Preferred
Securities
|
13.
|
Fair
Value Measurements and Disclosure
|
September
30, 2009
|
December
31, 2008
|
|||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
(In
thousands)
|
Amount
|
Value
|
Amount
|
Value
|
||||||||||||
On-Balance sheet:
|
||||||||||||||||
Financial
Assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 22,274 | $ | 22,274 | $ | 19,426 | $ | 19,426 | ||||||||
Interest-bearing
deposits
|
2,526 | 2,614 | 20,431 | 20,490 | ||||||||||||
Investment
securities
|
80,754 | 80,754 | 92,749 | 92,749 | ||||||||||||
Loans,
net
|
533,253 | 522,553 | 543,317 | 534,115 | ||||||||||||
Cash
surrender value of life insurance
|
14,841 | 14,841 | 14,460 | 14,460 | ||||||||||||
Investment
in bank stock
|
141 | 141 | 121 | 121 | ||||||||||||
Investment
in limited partnerships
|
2,381 | 2,381 | 2,702 | 2,702 | ||||||||||||
Financial
Liabilities:
|
||||||||||||||||
Deposits
|
572,070 | 571,677 | 508,486 | 507,847 | ||||||||||||
Borrowings
|
54,360 | 54,264 | 155,045 | 154,689 | ||||||||||||
Junior
Subordinated Debt
|
11,510 | 11,510 | 11,926 | 11,926 | ||||||||||||
Off-Balance sheet:
|
||||||||||||||||
Commitments
to extend credit
|
— | — | — | — | ||||||||||||
Standby
letters of credit
|
— | — | — | — |
Quoted Prices in
Active Markets
for Identical
Assets
|
Significant Other
Observable Inputs
|
Significant
Unobservable
Inputs
|
||||||||||||||
Description of Assets
|
Sept 30, 2009
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
AFS
Securities (2)
|
$ | 80,895 | $ | 13,615 | $ | 56,593 | $ | 10,687 | ||||||||
Impaired
Loans (1)
|
40,664 | 9,817 | 30,847 | |||||||||||||
Goodwill
(1)
|
5,764 | 5,764 | ||||||||||||||
Core
deposit intangibles (1)
|
882 | 882 | ||||||||||||||
Total
|
$ | 128,205 | $ | 13,615 | $ | 66,410 | $ | 48,180 |
(1)
|
nonrecurring
|
(2)
|
Includes
$141 in equity securities reported in other assets on the balance
sheet
|
Quoted Prices in
Active Markets
for Identical
Assets
|
Significant Other
Observable Inputs
|
Significant
Unobservable
Inputs
|
||||||||||||||
Description of Liabilities
|
Sept 30, 2009
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Junior
subordinated debt
|
$ | 11,510 | $ | 11,510 | ||||||||||||
Total
|
$ | 11,510 | $ | 0 | $ | 0 | $ | 11,510 |
Quoted Prices in
Active Markets
for Identical
Assets
|
Significant Other
Observable Inputs
|
Significant
Unobservable
Inputs
|
||||||||||||||
Description of Assets
|
December 31,
2008
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
AFS
securities (2)
|
$ | 92,870 | $ | 13,138 | $ | 66,932 | $ | 12,800 | ||||||||
Purchased
intangible asset (1)
|
206 | $ | 206 | |||||||||||||
Impaired
loans
|
20,569 | 4,602 | $ | 15,967 | ||||||||||||
Core
deposit intangible (1)
|
1,283 | $ | 1,283 | |||||||||||||
Total
|
$ | 114,928 | $ | 13,138 | $ | 71,534 | $ | 30,256 |
(1)
|
Nonrecurring
items
|
(2)
|
Includes
$121 in equity securities reported in other assets on the balance
sheet
|
Quoted Prices in
Active Markets
for Identical
Assets
|
Significant Other
Observable Inputs
|
Significant
Unobservable
Inputs
|
||||||||||||||
Description of Liabilities
|
December 31,
2008
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Junior
subordinated debt
|
$ | 11,926 | $ | 11,926 | ||||||||||||
Total
|
$ | 11,926 | $ | 0 | $ | 0 | $ | 11,926 |
9/30/09
|
9/30/09
|
9/30/09
|
9/30/08
|
9/30/08
|
||||||||||||||||
Reconciliation of Assets:
|
Impaired
loans
|
CMO’s
|
Intangible
assets
|
Impaired
loans
|
Intangible
assets
|
|||||||||||||||
Beginning
balance
|
$ | 15,967 | $ | 12,800 | $ | 1,283 | $ | 2,211 | $ | 0 | ||||||||||
Total
gains or (losses) included in earnings (or other comprehensive
loss)
|
(21,411 | ) | (2,113 | ) | (401 | ) | (1,267 | ) | (624 | ) | ||||||||||
Transfers
in and/or out of Level 3
|
36,291 | 0 | 0 | 15,281 | 2,030 | |||||||||||||||
Ending
balance
|
$ | 30,847 | $ | 10,687 | $ | 882 | $ | 16,225 | $ | 1,406 | ||||||||||
The
amount of total gains or (losses) for the period included in earnings (or
other comprehensive loss) attributable to the change in unrealized gains
or losses relating to assets still held at the reporting
date
|
$ | (1,845 | ) | $ | (2,113 | ) | $ | (401 | ) | $ | (338 | ) | $ | 0 |
9/30/2009
|
9/30/2008
|
|||||||
Reconciliation of
Liabilities:
|
Junior Sub
Debt
|
Junior Sub
Debt
|
||||||
Beginning
balance
|
$ | 11,926 | $ | 0 | ||||
Total
gains included in earnings (or changes in net assets)
|
(416 | ) | (464 | ) | ||||
Transfers
in and/or out of Level 3
|
0 | 13,247 | ||||||
Ending
balance
|
$ | 11,510 | $ | 12,783 | ||||
The
amount of total gains for the period included in earnings attributable to
the change in unrealized gains or losses relating to liabilities still
held at the reporting date
|
$ | (416 | ) | $ | (464 | ) |
14.
|
Goodwill
and Intangible Assets
|
September 30, 2009
|
December 31, 2008
|
|||||||
Goodwill
|
$ | 7,391 | $ | 10,417 | ||||
Core
deposit intangible assets
|
2,152 | 2,795 | ||||||
Other
identified intangible assets
|
122 | 206 | ||||||
Total
goodwill and intangible assets
|
$ | 9,665 | $ | 13,418 |
15.
|
Subsequent
Events
|
YTD Average
|
YTD Average
|
YTD Average
|
||||||||||
9/30/09
|
12/31/08
|
9/30/08
|
||||||||||
Loans
and Leases
|
85.35 | % | 84.23 | % | 84.15 | % | ||||||
Investment
securities available for sale
|
13.57 | % | 14.30 | % | 14.69 | % | ||||||
Interest-bearing
deposits in other banks
|
1.08 | % | 1.39 | % | 1.05 | % | ||||||
Federal
funds sold
|
0.00 | % | 0.08 | % | 0.11 | % | ||||||
Total
earning assets
|
100.00 | % | 100.00 | % | 100.00 | % | ||||||
NOW
accounts
|
8.55 | % | 7.92 | % | 8.04 | % | ||||||
Money
market accounts
|
21.32 | % | 22.89 | % | 23.47 | % | ||||||
Savings
accounts
|
6.86 | % | 7.50 | % | 7.62 | % | ||||||
Time
deposits
|
38.03 | % | 42.51 | % | 45.74 | % | ||||||
Other
borrowings
|
22.97 | % | 16.84 | % | 12.78 | % | ||||||
Subordinated
debentures
|
2.27 | % | 2.34 | % | 2.35 | % | ||||||
Total
interest-bearing liabilities
|
100.00 | % | 100.00 | % | 100.00 | % |
2009
|
2008
|
|||||||||||||||||||||||
|
Average
|
Yield/
|
Average
|
Yield/
|
||||||||||||||||||||
(dollars
in thousands)
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Loans
and leases (1)
|
$ | 540,116 | $ | 23,340 | 5.78 | % | $ | 582,222 | $ | 30,960 | 7.10 | % | ||||||||||||
Investment
Securities – taxable
|
84,645 | 3,340 | 5.28 | % | 100,152 | 3,910 | 5.21 | % | ||||||||||||||||
Investment
Securities – nontaxable (2)
|
1,252 | 44 | 4.70 | % | 1,520 | 54 | 4.75 | % | ||||||||||||||||
Interest-bearing deposits
in other banks
|
6,865 | 100 | 1.95 | % | 7,262 | 169 | 3.11 | % | ||||||||||||||||
Federal
funds sold and reverse repos
|
15 | 0 | 0.00 | % | 730 | 18 | 3.29 | % | ||||||||||||||||
Total
interest-earning assets
|
632,893 | $ | 26,824 | 5.67 | % | 691,886 | $ | 35,111 | 6.78 | % | ||||||||||||||
Allowance
for credit losses
|
(12,172 | ) | (7,533 | ) | ||||||||||||||||||||
Noninterest-bearing
assets:
|
||||||||||||||||||||||||
Cash
and due from banks
|
17,799 | 20,926 | ||||||||||||||||||||||
Premises
and equipment, net
|
13,848 | 15,148 | ||||||||||||||||||||||
Accrued
interest receivable
|
2,449 | 2,915 | ||||||||||||||||||||||
Other
real estate owned
|
33,915 | 7,619 | ||||||||||||||||||||||
Other
assets
|
49,962 | 45,941 | ||||||||||||||||||||||
Total
average assets
|
$ | 738,694 | $ | 776,902 | ||||||||||||||||||||
Liabilities
and Shareholders' Equity:
|
||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
NOW
accounts
|
$ | 44,414 | $ | 140 | 0.42 | % | $ | 43,594 | $ | 169 | 0.52 | % | ||||||||||||
Money
market accounts
|
110,679 | 1,600 | 1.93 | % | 127,252 | 2,307 | 2.42 | % | ||||||||||||||||
Savings
accounts
|
35,626 | 176 | 0.66 | % | 41,299 | 386 | 1.25 | % | ||||||||||||||||
Time
deposits
|
197,437 | 2,829 | 1.92 | % | 247,959 | 7,094 | 3.82 | % | ||||||||||||||||
Other
borrowings
|
119,266 | 706 | 0.79 | % | 69,280 | 1,478 | 2.85 | % | ||||||||||||||||
Junior
subordinated debentures
|
11,781 | 271 | 3.08 | % | 12,742 | 536 | 5.62 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
519,203 | $ | 5,722 | 1.47 | % | 542,126 | $ | 11,970 | 2.95 | % | ||||||||||||||
Noninterest-bearing
liabilities:
|
||||||||||||||||||||||||
Noninterest-bearing
checking
|
133,789 | 143,413 | ||||||||||||||||||||||
Accrued
interest payable
|
647 | 1,224 | ||||||||||||||||||||||
Other
liabilities
|
5,991 | 6,868 | ||||||||||||||||||||||
Total
Liabilities
|
659,630 | 693,631 | ||||||||||||||||||||||
Total
shareholders' equity
|
79,064 | 83,271 | ||||||||||||||||||||||
Total average liabilities
and shareholders'
equity
|
$ | 738,694 | $ | 776,902 | ||||||||||||||||||||
Interest income as a
percentage of
average earning assets
|
5.67 | % | 6.78 | % | ||||||||||||||||||||
Interest expense as a
percentage of
average earning assets
|
1.21 | % | 2.31 | % | ||||||||||||||||||||
Net
interest margin
|
4.46 | % | 4.47 | % |
(1)
|
Loan
amounts include nonaccrual loans, but the related interest income has been
included only if collected for the period prior to the loan being
placed on a nonaccrual basis. Loan interest income includes loan fees of
approximately $1,102,000 and $2,523,000 for the nine months ended
September 30, 2009 and 2008,
respectively.
|
(2)
|
Applicable
nontaxable securities yields have not been calculated on a tax-equivalent
basis because they are not material to the Company’s results of
operations.
|
Increase
(decrease) in the nine months ended
|
||||||||||||
Sept 30, 2009 compared to Sept 30,
2008
|
||||||||||||
(In thousands)
|
Total
|
Rate
|
Volume
|
|||||||||
Increase
(decrease) in interest income:
|
||||||||||||
Loans
and leases
|
$ | (7,620 | ) | $ | (5,510 | ) | $ | (2,110 | ) | |||
Investment
securities available for sale
|
(580 | ) | 34 | (614 | ) | |||||||
Interest-bearing
deposits in other banks
|
(69 | ) | (64 | ) | (5 | ) | ||||||
Federal
funds sold and securities purchased under agreements to
resell
|
(18 | ) | (9 | ) | (9 | ) | ||||||
Total
interest income
|
(8,287 | ) | (5,549 | ) | (2,738 | ) | ||||||
Increase
(decrease) in interest expense:
|
||||||||||||
Interest-bearing
demand accounts
|
(736 | ) | (524 | ) | (212 | ) | ||||||
Savings
accounts
|
(210 | ) | (163 | ) | (47 | ) | ||||||
Time
deposits
|
(4,265 | ) | (3,030 | ) | (1,235 | ) | ||||||
Other
borrowings
|
(772 | ) | (1,454 | ) | 682 | |||||||
Subordinated
debentures
|
(265 | ) | (227 | ) | (38 | ) | ||||||
Total
interest expense
|
(6,248 | ) | (5,398 | ) | (850 | ) | ||||||
Increase
(decrease) in net interest income
|
$ | (2,039 | ) | $ | (151 | ) | $ | (1,888 | ) |
(In thousands)
|
2009
|
2008
|
Amount of
Change
|
Percent
Change
|
||||||||||||
Customer
service fees
|
$ | 2,959 | $ | 3,554 | $ | (595 | ) | -16.74 | % | |||||||
Gain
on redemption of securities
|
0 | 24 | (24 | ) | -100.00 | % | ||||||||||
(Loss)
gain on sale of OREO
|
(756 | ) | 67 | (823 | ) | -1,228.36 | % | |||||||||
Loss
on swap ineffectiveness
|
0 | 9 | (9 | ) | -100.00 | % | ||||||||||
Gain(loss)
on fair value of financial liabilities
|
290 | 464 | (174 | ) | -37.50 | % | ||||||||||
Shared
appreciation income
|
23 | 265 | (242 | ) | -91.32 | % | ||||||||||
Other
|
921 | 1,261 | (340 | ) | -26.96 | % | ||||||||||
Total
noninterest income
|
$ | 3,437 | $ | 5,644 | $ | (2,207 | ) | -39.10 | % |
(In thousands)
|
2009
|
2008
|
Amount of
Change
|
Percent
Change
|
||||||||||||
Salaries
and employee benefits
|
$ | 6,402 | $ | 8,200 | $ | (1,798 | ) | -21.93 | % | |||||||
Occupancy
expense
|
2,815 | 2,977 | (162 | ) | -5.44 | % | ||||||||||
Data
processing
|
85 | 216 | (131 | ) | -60.65 | % | ||||||||||
Professional
fees
|
1,499 | 1,059 | 440 | 41.55 | % | |||||||||||
Directors
fees
|
190 | 196 | (6 | ) | -3.06 | % | ||||||||||
FDIC/DFI
insurance assessments
|
872 | 398 | 474 | 119.10 | % | |||||||||||
Amortization
of intangibles
|
670 | 737 | (67 | ) | -9.09 | % | ||||||||||
Correspondent
bank service charges
|
284 | 329 | (45 | ) | -13.68 | % | ||||||||||
Impairment
loss on core deposit intangible
|
57 | 624 | (567 | ) | -90.87 | % | ||||||||||
Impairment
loss on investment securities
|
720 | 0 | 720 | — | ||||||||||||
Impairment
loss on goodwill
|
3,026 | 0 | 3,026 | — | ||||||||||||
Impairment
loss on OREO
|
866 | 31 | 835 | 2,693.55 | % | |||||||||||
Loss
on California tax credit partnership
|
321 | 324 | (3 | ) | -0.93 | % | ||||||||||
OREO
expense
|
1,150 | 211 | 939 | 445.02 | % | |||||||||||
Other
|
2,656 | 1,779 | 877 | 49.30 | % | |||||||||||
Total
expense
|
$ | 21,613 | $ | 17,081 | $ | 4,532 | 26.53 | % |
September 30, 2009
|
December 31, 2008
|
|||||||||||||||||||||||
Dollar
|
%
of
|
Dollar
|
%
of
|
Net
|
%
|
|||||||||||||||||||
(In thousands)
|
Amount
|
Loans
|
Amount
|
Loans
|
Change
|
Change
|
||||||||||||||||||
Commercial
and industrial
|
$ | 243,424 | 45.5 | % | $ | 223,581 | 41.1 | % | $ | 19,843 | 8.88 | % | ||||||||||||
Real
estate – mortgage
|
136,862 | 25.6 | % | 126,689 | 23.3 | % | 10,173 | 8.03 | % | |||||||||||||||
Real
estate – construction
|
75,749 | 14.2 | % | 119,884 | 21.9 | % | (44,135 | ) | -36.81 | % | ||||||||||||||
Agricultural
|
57,461 | 10.8 | % | 52,020 | 9.6 | % | 5,441 | 10.46 | % | |||||||||||||||
Installment/other
|
19,797 | 3.7 | % | 20,782 | 3.8 | % | (985 | ) | -4.74 | % | ||||||||||||||
Lease
financing
|
852 | 0.2 | % | 1,595 | 0.3 | % | (743 | ) | -46.60 | % | ||||||||||||||
Total
Gross Loans
|
$ | 534,145 | 100.0 | % | $ | 544,551 | 100.0 | % | $ | (10,406 | ) | -1.91 | % |
September
30,
|
December
31,
|
Net
|
Percentage
|
|||||||||||||
(In thousands)
|
2009
|
2008
|
Change
|
Change
|
||||||||||||
Noninterest
bearing deposits
|
$ | 131,268 | $ | 149,529 | $ | (18,261 | ) | -12.21 | % | |||||||
Interest
bearing deposits:
|
||||||||||||||||
NOW
and money market accounts
|
179,591 | 136,612 | 42,979 | 31.46 | % | |||||||||||
Savings
accounts
|
33,287 | 37,586 | (4,299 | ) | -11.44 | % | ||||||||||
Time
deposits:
|
||||||||||||||||
Under
$100,000
|
64,674 | 66,128 | (1,454 | ) | -2.20 | % | ||||||||||
$100,000
and over
|
163,250 | 118,631 | 44,619 | 37.61 | % | |||||||||||
Total
interest bearing deposits
|
440,802 | 358,957 | 81,845 | 22.80 | % | |||||||||||
Total
deposits
|
$ | 572,070 | $ | 508,486 | $ | 63,584 | 12.50 | % |
FHLB term borrowings at September 30, 2009 (in
000’s):
|
|||||||||
Term
|
Balance at 9/30/09
|
Rate
|
Maturity
|
||||||
2
months
|
$ | 29,000 | 0.28 | % |
10/31/09
|
||||
2
year
|
11,000 | 2.67 | % |
2/11/10
|
|||||
$ | 40,000 | 0.94 | % |
September
30,
|
June
30,
|
December
31,
|
||||||||||
(in 000's)
|
2009
|
2009
|
2008
|
|||||||||
Specific
allowance – impaired loans
|
$ | 7,393 | $ | 7,819 | $ | 4,972 | ||||||
Formula
allowance – classified loans not impaired
|
1,021 | 2,105 | 2,113 | |||||||||
Formula
allowance – special mention loans
|
1,470 | 1,104 | 752 | |||||||||
Total
allowance for special mention and classified loans
|
9,884 | 11,028 | 7,837 | |||||||||
Formula
allowance for pass loans
|
4,520 | 4,814 | 3,550 | |||||||||
Unallocated
allowance
|
9 | 0 | 142 | |||||||||
Total
allowance for loan losses
|
$ | 14,413 | $ | 15,842 | $ | 11,529 | ||||||
Impaired
loans
|
70,051 | 67,158 | 48,946 | |||||||||
Classified
loans not considered impaired
|
12,814 | 17,675 | 33,758 | |||||||||
Total
classified loans
|
$ | 82,865 | $ | 84,833 | $ | 82,704 | ||||||
Special
mention loans
|
$ | 40,505 | $ | 44,295 | $ | 32,285 |
Balance
|
Reserve
|
Balance
|
Reserve
|
Balance
|
Reserve
|
|||||||||||||||||||
(in 000’s)
|
9/30/2009
|
9/30/2009
|
6/30/2009
|
6/30/2009
|
12/31/2008
|
12/31/2008
|
||||||||||||||||||
Commercial
and industrial
|
$ | 25,587 | $ | 4,630 | $ | 25,681 | $ | 4,118 | $ | 12,244 | $ | 2,340 | ||||||||||||
Real
estate – mortgage
|
9,151 | 142 | 4,219 | 229 | 3,689 | 226 | ||||||||||||||||||
Real
estate – construction
|
26,470 | 1,535 | 32,952 | 2,703 | 28,927 | 2,338 | ||||||||||||||||||
Agricultural
|
8,651 | 945 | 4,129 | 769 | 4,086 | 68 | ||||||||||||||||||
Installment/other
|
192 | 150 | 177 | 0 | 0 | 0 | ||||||||||||||||||
Lease
financing
|
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total
|
$ | 70,051 | $ | 7,402 | $ | 67,158 | $ | 7,819 | $ | 48,946 | $ | 4,972 |
Sept
30,
|
Sept
30,
|
|||||||
(In thousands)
|
2009
|
2008
|
||||||
Total
loans outstanding at end of period before deducting allowances for credit
losses
|
$ | 533,253 | $ | 600,787 | ||||
Average
net loans outstanding during period
|
540,116 | 582,222 | ||||||
Balance
of allowance at beginning of period
|
11,529 | 7,431 | ||||||
Loans
charged off:
|
||||||||
Real
estate
|
(2,875 | ) | (473 | ) | ||||
Commercial
and industrial
|
(2,927 | ) | (1,105 | ) | ||||
Lease
financing
|
(76 | ) | (273 | ) | ||||
Installment
and other
|
(84 | ) | (255 | ) | ||||
Total
loans charged off
|
(5,962 | ) | (2,106 | ) | ||||
Recoveries
of loans previously charged off:
|
||||||||
Real
estate
|
0 | 0 | ||||||
Commercial
and industrial
|
239 | 72 | ||||||
Lease
financing
|
1 | 13 | ||||||
Installment
and other
|
13 | 11 | ||||||
Total
loan recoveries
|
253 | 96 | ||||||
Net
loans charged off
|
(5,709 | ) | (2,010 | ) | ||||
Provision
charged to operating expense
|
8,593 | 7,160 | ||||||
Balance
of allowance for credit losses at end of period
|
$ | 14,413 | $ | 12,581 | ||||
Net
loan charge-offs to total average loans (annualized)
|
1.41 | % | 0.46 | % | ||||
Net
loan charge-offs to loans at end of period (annualized)
|
1.43 | % | 0.45 | % | ||||
Allowance
for credit losses to total loans at end of period
|
2.70 | % | 2.09 | % | ||||
Net
loan charge-offs to allowance for credit losses
(annualized)
|
52.96 | % | 21.34 | % | ||||
Net
loan charge-offs to provision for credit losses
(annualized)
|
66.44 | % | 28.07 | % |
Sept
30,
|
June
30,
|
December
31,
|
||||||||||
(In thousands)
|
2009
|
2009
|
2008
|
|||||||||
Nonaccrual
Loans
|
$ | 55,177 | $ | 56,170 | $ | 45,671 | ||||||
Restructured
Loans (1)
|
16,733 | 10,377 | 0 | |||||||||
Total
nonperforming loans
|
71,910 | 66,547 | 45,671 | |||||||||
Other
real estate owned
|
34,841 | 37,065 | 30,153 | |||||||||
Total
nonperforming assets
|
$ | 106,751 | $ | 103,612 | $ | 75,824 | ||||||
Loans
past due 90 days or more, still accruing
|
$ | 547 | $ | 0 | $ | 680 | ||||||
Nonperforming
loans to total gross loans
|
13.46 | % | 12.13 | % | 8.39 | % | ||||||
Nonperforming
assets to total gross loans
|
19.99 | % | 18.88 | % | 13.92 | % |
Balance
|
Balance
|
Balance
|
Change
from
|
Change
from
|
||||||||||||||||
Nonaccrual Loans (in 000's):
|
Sept 30,
2009
|
June 30,
2009
|
December
31, 2008
|
June 30,
2009
|
December
31, 2008
|
|||||||||||||||
Commercial
and industrial
|
$ | 15,720 | $ | 17,026 | $ | 9,507 | $ | (1,306 | ) | $ | 6,213 | |||||||||
Real
estate - mortgage
|
6,311 | 2,938 | 3,714 | 3,373 | 2,597 | |||||||||||||||
Real
estate - construction
|
24,165 | 31,721 | 28,928 | (7,556 | ) | (4,763 | ) | |||||||||||||
Agricultural
|
8,651 | 4,129 | 3,406 | 4,522 | 5,245 | |||||||||||||||
Installment/other
|
260 | 185 | 55 | 75 | 205 | |||||||||||||||
Lease
financing
|
70 | 171 | 61 | (101 | ) | 9 | ||||||||||||||
Total
Nonaccrual Loans
|
$ | 55,177 | $ | 56,170 | $ | 45,671 | $ | (993 | ) | $ | 9,506 |
Balance
|
||||
December
31, 2007
|
$ | 25,300 | ||
September
30, 2008
|
$ | 17,872 | ||
December
31, 2008
|
$ | 19,426 | ||
September
30, 2009
|
$ | 22,274 |
Company
|
Bank
|
To
be Well
Capitalized under
Prompt Corrective
|
||||||||||||||
Actual
|
Actual
|
Minimum
|
Action
|
|||||||||||||
Capital Ratios
|
Capital Ratios
|
Capital Ratios
|
Provisions
|
|||||||||||||
Total
risk-based capital ratio
|
13.82 | % | 13.32 | % | 10.00 | % | 10.00 | % | ||||||||
Tier
1 capital to risk-weighted assets
|
12.56 | % | 12.10 | % | 9.00 | % | 6.00 | % | ||||||||
Leverage
ratio
|
11.62 | % | 11.19 | % | 9.00 | % | 5.00 | % |
September 30, 2009
|
December 31, 2008
|
|||||||||||||||||||||||
Change in
|
Estimated
MV
|
Change in
MV
|
Change in
MV
|
Estimated
MV
|
Change in
MV
|
Change in
MV
|
||||||||||||||||||
Rates
|
of Equity
|
of Equity $
|
of Equity $
|
Of Equity
|
of Equity $
|
of Equity %
|
||||||||||||||||||
+
200 BP
|
$ | 73,093 | $ | 8,780 | 13.65 | % | $ | 78,206 | $ | 2,935 | 3.90 | % | ||||||||||||
+
100 BP
|
71,128 | 6,815 | 10.60 | % | 77,483 | 2,212 | 2.94 | % | ||||||||||||||||
0
BP
|
64,313 | 0 | 0.00 | % | 75,270 | 0 | 0.00 | % | ||||||||||||||||
-
100 BP
|
66,092 | 1,779 | 2.77 | % | 76,528 | 1,258 | 1.67 | % | ||||||||||||||||
-
200 BP
|
68,876 | 4,563 | 7.09 | % | 78,732 | 3,462 | 4.60 | % |
•
|
Commercial Real Estate Loans.
Repayment is dependent upon income being generated in amounts
sufficient to cover operating expenses and debt
service.
|
||
•
|
Commercial Loans.
Repayment is dependent upon the successful operation of the
borrower’s business.
|
•
|
Consumer Loans.
Consumer loans (such as personal lines of credit) are
collateralized, if at all, with assets that may not provide an adequate
source of payment of the loan due to depreciation, damage, or
loss.
|
||
•
|
Agricultural Loans.
Repayment is dependent upon the successful operation of the
business, which is greatly dependent on many things outside the control of
either the Bank or the borrowers. These factors include weather, commodity
prices, and interest rates.
|
•
|
announcements
of developments related to the Company’s business;
|
||
•
|
fluctuations
in the Company’s results of operations;
|
||
•
|
sales
or purchases of substantial amounts of the Company’s securities in the
marketplace;
|
||
•
|
general
conditions in the Company’s banking market or the worldwide
economy;
|
||
•
|
a
shortfall or excess in revenues or earnings compared to securities
analysts’ expectations; and
|
||
•
|
changes
in analysts’ recommendations or
projections.
|
11
|
Computation
of Earnings per Share*
|
31.1
|
Certification
of the Chief Executive Officer of United Security Bancshares pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002
|
31.2
|
Certification
of the Chief Financial Officer of United Security Bancshares pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002
|
32.1
|
Certification
of the Chief Executive Officer of United Security Bancshares pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002
|
32.2
|
Certification
of the Chief Financial Officer of United Security Bancshares pursuant to
Section 906 of the Sarbanes-Oxley Act of
2002
|
United
Security Bancshares
|
|
Date:
November 9, 2009
|
/S/ Dennis R. Woods
|
Dennis
R. Woods
|
|
President
and
Chief
Executive Officer
|
|
/S/ Kenneth L. Donahue
|
|
Kenneth
L. Donahue
|
|
Senior
Vice President and
|
|
Chief
Financial Officer
|