Attached files

file filename
8-K - FORM 8-K FILING DOCUMENT - HERITAGE OAKS BANCORPdocument.htm

EXHIBIT 99.1

Heritage Oaks Bancorp Reports Second Quarter 2011 Net Income of $954 Thousand, 83% or $432 Thousand Above First Quarter; Asset Quality Significantly Improved as Classified Assets and Non-Performing Loans Decreased 25% and 14% Respectively; Allowance for Loan Loss 3.27% of Gross Loans; Net Interest Margin Grew 7bps to 4.80%

PASO ROBLES, Calif., July 28, 2011 (GLOBE NEWSWIRE) -- Heritage Oaks Bancorp (the "Company"), (Nasdaq:HEOP), the parent company of Heritage Oaks Bank (the "Bank"), today reported its third consecutive quarter of profitability with second quarter net income of $954 thousand, $432 thousand higher than first quarter's $522 thousand and $6.8 million above second quarter, 2010. The increase in pre-tax earnings on a linked quarter basis was largely driven by a $0.7 million decrease in non-interest expenses, $0.2 million increase in non-interest income, primarily from higher security gains, partly offset by a $0.3 million increase in the provision for loan losses. Most of current quarter credit provisioning expense was attributable to charge-offs recorded in conjunction with the sale of $9.1 million of classified loans. Asset quality was substantially improved this quarter as both loan workouts and the sale of classified loans and other real estate owned ("OREO") contributed toward a $20.8 million reduction in classified assets and a $3.9 million reduction in non-accrual loans. After incorporating accrued dividends and accretion on preferred stock of $0.4 million, net income applicable to common shareholders for second quarter, 2011 was $584 thousand. Net income per basic and diluted common share was $0.02 in the second quarter; $0.01 higher than first quarter, 2011. Net income for the six months ended June 30, 2011 is $1.5 million, representing an increase of $8.7 million as compared to the same period ended a year earlier. Pre-tax earnings improved $14.8 million on a year-to-date basis as compared to the same period in 2010 largely due to decreased credit provisioning expense, which declined by $17.1 million as compared to the six months ended June 30, 2010.

Second Quarter, 2011 Highlights

  • Third consecutive quarter of profitability;
  • Second consecutive quarter of declining classified assets;
  • Second consecutive quarter of declining non-performing loans;
  • Sold $9.1 million of classified loans, including $5.2 million of non-performing loans;
  • Sold $3.4 million of OREO reducing total balances to $3.6 million;
  • Allowance for loan losses at $21.7 million or 3.27% of loans and increased coverage over non-performing loans to 93%;
  • Increased net interest margin 7 bps to 4.80%;
  • Increased core deposits to record level as average, non-interest bearing DDA balances increased $14 million or 8% to $198 million in second quarter;
  • Increased Tier 1 Leverage ratio to 11.4% and tangible common equity ratio to 9.0%, up 29 bps and 25 bps, respectively, above first quarter.

"I am encouraged by the overall progress Heritage Oaks Bank is making in resolving problem loans, increasing profitability and building franchise value through increases in core deposits. While it has been a long time since the economic winds were at our back, the progress we made and progress still to come this year in improving asset quality and earnings should position us very well for resolving all regulatory matters brought on by the downturn in credit quality at the start of this very challenging economic cycle," said Larry Ward, Chief Executive Officer of the Company. "During the second quarter, we completed our second problem loan sale this year and continued to work with our borrowers to cure problem loans and shore up collateral, thereby providing the path for continuing credit improvement. I am confident that as we continue to focus on credit quality, growing core deposits, maintaining healthy net interest margins and improving operating efficiency, the Company will be very well positioned to capitalize on this strength and return to building the franchise in the months and quarters ahead," continued Mr. Ward.

In second quarter classified loans were reduced $18.2 million and non-accrual loans declined $3.9 million. Our quarterly provision for loan losses was $2.3 million, $1.8 million of which was provisioned to cover charge-offs taken on the problem loan sale.

Excluding the provisioning required for the problem loan sale, the provision for loan losses was $0.5 million for the second quarter. The allowance for loan losses was 3.27% in the second quarter and now represents coverage of 93% of non-accrual loans, up from 76% at year-end 2010 and 63% at June 30, 2010.

"While credit quality is moving in the right direction, I am also pleased to report our third consecutive quarterly profit and large increase in core deposits. Where 2010 was a year of substantial provisioning for loan losses and the establishment of a deferred tax asset valuation allowance, both of which placed earnings under substantial stress, we are now beginning to see clear improvement in the overall credit profile of the Company, such that more of our core profitability can emerge in the quarters ahead," said Mr. Ward.

Net interest margin grew 7 basis points from 4.73% to 4.80% on a linked quarter basis. Non-interest income increased $0.2 million over first quarter primarily due to increases in securities gains. In addition, the Company reduced non-interest expenses 7% or $0.7 million during the second quarter largely due to less OREO expenses and lower compensation expense.

Mr. Ward concluded by saying, "This is likely my last earnings release for the Company before I retire as CEO. I would very much like to thank everyone who has helped make Heritage Oaks Bank what it is today -- the preeminent and one of the largest community banks headquartered on California's central coast serving commercial businesses and consumers. I would like to thank all of our customers, shareholders, and team members for all their loyalty, trust and dedication.  It has been a wonderful experience that I am very grateful for and it is one that has given me great joy and satisfaction over the last 18 years of my career.  While I will continue with the Company as CEO until my successor is announced shortly and remain on the Board of Directors of the Company into the future, I am confident the progress you are seeing will continue to build and that the Company will continue to stay true to its roots serving the central coastal communities of California."

Improved Asset Quality: Overall classified assets decreased $20.8 million in second quarter, largely due to the sale of $9.1 million of classified loans, of which $5.2 million were non-performing, reduction in OREO balances of $3.4 million and upgrade of loans where cash flows and collateral were strengthened.  OREO outstanding at June 30, 2011 was $3.6 million, 41% lower than first quarter 2011.  Non-performing assets as a percent of total assets declined from 3.43% in first quarter to 2.76% in second quarter.  Non-performing loans decreased 14% or $3.9 million on a linked quarter basis to $23.3 million.  Loans delinquent 30-89 days remained very low at $0.8 million or 0.1% of total gross loans.

Overall provision for loan losses increased $0.3 million to $2.3 million during the second quarter of 2011 as compared to $2.0 million reported in first quarter.  As noted previously, second quarter marked our second classified loan sale where the loss upon sale was taken as an increase to provision for loan loss and simultaneously charged-off.  Excluding the provisioning required to cover the charge-offs related to the loan sales in first and second quarters, the provision for loan losses were $0.4 million and $0.5 million, respectively.  Second quarter charge-offs totaled $5.3 million of which $2.2 million related to loans sold. Of the $3.1 million in non-loan sale related charge-offs, $2.6 million had been previously provisioned resulting in only $0.5 million of incremental provision requirement in the quarter to address these charge-offs. Recoveries for the second quarter of 2011 were $0.4 million, down from $1.0 million in the prior quarter. Total net charge-offs (inclusive of loan sale charge-offs) were $5.0 million for the second quarter, 2011, $2.4 million higher than the prior quarter.

At June 30, 2011 the allowance for loan losses was $21.7 million or 3.27% of total loans.  The allowance for loan losses reflected 93% coverage over non-performing loans of $23.3 million, substantially improved over year-end, 2010 where coverage was 76%.  Importantly, total classified assets as a percent of Tier 1 capital plus allowance for loan losses was 47.4%, down from 67.0% at year-end, 2010. A summary of key metrics related to asset quality follows:

       
  June 30, 2011 March 31, 2011 June 30, 2010
Classified Loans  $56.6 $74.8 $66.4
Classified Assets $61.0 $81.8 $81.3
Classified Assets / Tier 1 + ALLL 47.42% 62.46% 63.41%
Non-Performing Assets / Total Assets 2.76% 3.43% 3.96%
ALLL / Gross Loans 3.27% 3.65% 3.17%
Non-Performing Loans $23.3 $27.2 $35.1
ALLL / Non-Performing Assets 93.07% 89.69% 63.12%
Net Charge-Offs / Average Loans 0.74% 0.38% 1.73%
OREO  $3.6 $6.1 $5.0
30-89 Day Deliquent Loans $0.8 $2.4 $1.2
       

Core Business: Second quarter loan originations increased 41% above first quarter to $72.4 million, of which $26.4 million was 1 – 4 family residential mortgages which were largely sold to investors for gains. This compares to first quarter's loan originations of $58.7 million, of which $31.5 million was 1 – 4 family residential mortgages. We anticipate commercial loan production will largely offset run-off and help grow the performing loan portfolio modestly in 2011, while mortgage production volumes are expected to tick up as recent hires gain traction and interest rates remain low.

Total deposit balances at June 30, 2011 increased $16.2 million in second quarter due to a $20.0 million increase in non-interest bearing DDA. While some of these deposits are transient, we expect to retain a significant portion. Since year-end, 2010 non-interest bearing DDA balances are up 16% or $30 million. In second quarter the Company drew down excess cash balances and, combined with increased deposits, proceeds from the loan sale, and other cash inflows, paid down $16 million in FHLB borrowings and added $15.2 million to the security portfolio.  

Core Earnings: In second quarter, core earnings (defined as earnings before taxes and loan loss provision expense) grew 33% from $2.7 million in first quarter to $3.6 million in second quarter.  These earnings were primarily driven by lower non-interest expenses and higher security gains.  Net interest income was $10.7 million in second quarter, flat to first quarter.  Net interest margin grew 7 basis points to 4.80% due to an increase in earning asset yields and a decrease in the cost of funds.  The yield on earning assets increased 3 basis points quarter to quarter as the securities portfolio yield increased by 17 basis points, more than covering the 7 basis point decline in yield on the loan portfolio. In addition to the improvement on asset yields, the Bank's cost of funds declined by 3 basis points on a linked-quarter basis driven by a 6 basis point decline in cost of total deposits. The cost of deposits are likely to decline modestly as higher interest rate CDs mature and roll into lower rate ones upon renewal and the increase in non-interest bearing DDAs in second quarter are largely retained. Gross loans declined $3.5 million in second quarter due to the $9.1 million loan sale. At this time the business is seeing the potential to increase CRE and small business loans; however the market continues to be strained with demand for new loans still modest and competitive pressures on loan pricing are still evident.    

Non-interest income totaled $2.1 million in second quarter, $0.2 million higher than first quarter. This increase was primarily driven by $0.4 million higher security gains, $0.1 million increase in deposit account fees and card transaction fees, partly offset by a $0.3 million loss on sale of a foreclosed property.  

Non-interest expense declined $0.7 million or 7% on a linked quarter basis from $9.9 million in first quarter to $9.2 million in second quarter.  The primary drivers for the decrease was $0.4 million less in OREO write-downs and their related costs, $0.2 million less in salaries and benefits due to reductions in certain payroll taxes (as annual wage limits on particular payroll tax components have now been reached for most employees) and to a one-time reduction in healthcare insurance costs due to an audit of billing rates which resulted in credits from the Bank's insurance providers.

The Company recorded $354 thousand of provision for income taxes based on its estimated 2011 effective annual tax rate of 29% and made no adjustments to the valuation allowance for deferred tax assets.

Deferred Tax Assets: The Company's net deferred tax assets decreased by $1.8 million during the second quarter, due to increases in the fair value of the investment portfolio and increases in operating profits. The Company maintained the same $7.1 million valuation allowance for deferred tax assets at quarter end that existed at December 31, 2010. The Company will continue to analyze its deferred tax assets, including those for which a valuation allowance has been established, on a quarterly basis, for changes affecting the ability to realize those assets and, as such, the valuation allowance may be adjusted in future periods. The Company will analyze changes in near-term market conditions and consider both positive and negative evidence as well as other factors which may impact future operating results in making any decision to adjust the valuation allowance in future periods.

Capital Position: As of June 30, 2011, Heritage Oaks Bancorp maintained its strong capital position with Tier 1 Capital increasing 29 basis points to 11.44%.  Tangible Common Equity as a percentage of Tangible Assets increased 25 basis points to 9.04%.  Total Risk-Based Capital ended at 15.20%, a decrease of 45 basis points from that reported in first quarter, which primarily resulted from purchase of higher risk weighted corporate bonds.

Heritage Oaks Bank reported a Tier 1 Leverage ratio of 11.15% and Total Risk-Based Capital ratio of 14.80% at June 30, 2011. Both these ratios exceed the minimum Tier 1 Leverage ratio of 10.0% and Total Risk Based Capital ratio of 11.5% set forth by the FDIC and DFI Consent Order dated March 4, 2010.

Liquidity: On balance sheet liquidity as measured by our Liquidity Ratio (total cash and equivalents plus unpledged marketable securities divided by the sum of total deposits and short-term liabilities less pledged securities) remained very strong at 31% at the end of second quarter, 2011, 1% higher than prior quarter. At end of June, the Bank had remaining borrowing capacity with the Federal Home Loan Bank ("FHLB") of approximately $124.8 million, has a collateralized borrowing facility with the Federal Reserve Bank of $6.2 million and had the ability to purchase federal funds under a correspondent bank line of credit in the aggregate amount of $15.0 million.  Additionally, $210.1 million of the Company's $218.4 million investment portfolio was unpledged and available as on-balance sheet liquidity as of June 30, 2011.

Balance Sheet: Total assets as of June 30, 2011 were $973.5 million, $2.6 million higher than reported in prior quarter.  Excluding the $9.1 million loan sale, total assets would have increased $11.7 million or just under 2%.  The increase in assets is primarily due to $15.2 million increase in the securities portfolio. This increase was largely funded through deposit increases, draw down of cash held in lower yielding money market funds, proceeds from the loan sale and loan prepayments.  Total deposits as of quarter-end were $802.5 million, $16.2 million higher on a linked quarter basis.  Total core deposits (non-interest bearing DDA, NOW, savings, money market, and CD's less than $100,000) totaled $698.6 million as of June 30, 2011, an increase of $22.6 million or 3.3% compared to March 31, 2011. Core deposits comprised 87% of total deposit balances. Some of the excess liquidity was also used to pay down $16 million in FHLB borrowings in second quarter which ended at $29 million.

Total gross loans were $664.3 million at June 30, 2011, a decrease of $3.5 million on a linked quarter basis.  The linked quarter decrease is attributed to the sale of $9.1 million of classified loans, $5.0 million in net charge-offs, and $1.0 million of loans transferred to foreclosed real estate.  Excluding the loan sale, loan balances increased $5.6 million.

Conference Call

Heritage Oaks Bancorp will host a conference call to discuss these first quarter results at 8:00 a.m. PDT on July 29th, 2011.  Media representatives, analysts and the public are invited to listen to this discussion by calling (877) 312 - 8825 and entering the passcode 80485536, or via on-demand webcast.  A link to the webcast will be available on the Heritage Oaks Bancorp's website at www.heritageoaksbancorp.com.  A replay of the call will be available on Heritage Oaks Bancorp's website later that day and will remain on its site for up to 14 calendar days.

About the Company

Heritage Oaks Bancorp is the holding company for Heritage Oaks Bank which operates as Heritage Oaks Bank and Business First, a division of Heritage Oaks Bank. Heritage Oaks Bank is headquartered in Paso Robles and has two branches in Paso Robles and San Luis Obispo, single branch in Cambria, Arroyo Grande, Atascadero, Templeton, and Morro Bay and three branches in Santa MariaHeritage Oaks Bank conducts commercial banking business in San Luis Obispo County and Northern Santa Barbara County. The Business First division has two branches in Santa Barbara. Visit Heritage Oaks Bancorp on the Web at www.heritageoaksbank.com.

The Heritage Oaks Bancorp logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=7045

Forward Looking Statements

Statements concerning future performance, developments or events, expectations for growth, income forecasts, sales activity for collateral, credit quality and any other guidance on future periods constitute forward-looking statements that are subject to a number of risks and uncertainties. Actual results may differ materially from stated expectations. Specific factors include, but are not limited to the ongoing financial crisis in the United States and the markets in which the Company operates, and the response of the federal and state government and our regulators thereto, the effects on our operations of the enforcement actions we are subject to, continued growth, the Bank's beliefs as to the adequacy of its existing and anticipated allowances for loan losses, beliefs and expectations regarding actions that may be taken by regulatory authorities having oversight of the Bank's operations, interest rates and financial policies of the United States government, continued weakness in the real estate markets within which we operate and general economic conditions. Additional information on these and other factors that could affect financial results are included in Heritage Oaks Bancorp's Securities and Exchange Commission filings. If any of these risks or uncertainties materialize or if any of the assumptions underlying such forward-looking statements proves to be incorrect, Heritage Oaks Bancorp's results could differ materially from those expressed in, implied or projected by such forward-looking statements. Heritage Oaks Bancorp assumes no obligation to update such forward-looking statements.

Heritage Oaks Bancorp
 Consolidated Balance Sheets
       
  (unaudited) (unaudited) (unaudited)
(dollar amounts in thousands) 6/30/2011 3/31/2011 6/30/2010
Assets      
Cash and due from banks  $ 17,696  $ 19,145  $ 17,849
Interest bearing due from banks  22,115  27,719  38,682
Federal funds sold  --   --   5,500
Total cash and cash equivalents  39,811  46,864  62,031
       
Interest bearing deposits with other banks  99  119  119
Securities available for sale  218,430  203,210  192,904
Federal Home Loan Bank stock, at cost  4,761  4,974  5,611
Loans held for sale  3,662  4,115  9,429
Gross loans  664,331  667,831  697,176
Net deferred loan fees  (1,167)  (1,420)  (1,698)
Allowance for loan losses  (21,700)  (24,367)  (22,134)
Net loans  641,464  642,044  673,344
Property, premises and equipment  5,926  6,228  6,410
Deferred tax assets, net  18,823  20,605  19,174
Bank owned life insurance  14,103  13,972  12,811
Goodwill  11,049  11,049  11,049
Core deposit intangible  1,867  1,962  2,385
Other real estate owned  3,587  6,085  4,953
Other assets  9,936  9,634  10,302
Total assets  $ 973,518  $ 970,861  $ 1,010,522
       
Liabilities      
Deposits      
Demand, non-interest bearing  $ 213,251  $ 193,283  $ 182,846
Savings, NOW, and money market  372,686  367,975  380,257
Time deposits of $100K or more  103,857  110,292  116,372
Time deposits under $100K  112,716  114,778  116,358
Total deposits  802,510  786,328  795,833
Short term FHLB borrowing  3,500  23,500  65,000
Long term FHLB borrowing  25,500  21,500  --
Junior subordinated debentures  8,248  8,248  8,248
Other liabilities  9,362  9,462  8,091
Total liabilities  849,120  849,038  877,172
       
Stockholders' equity      
Preferred stock, 5,000,000 shares authorized:      
Series A senior preferred stock; $1,000 per share stated value      
issued and outstanding: 21,000 shares  19,975  19,883  19,610
Series C preferred stock, $3.25 per share stated value;      
issued and outstanding: 1,189,538 shares   3,604  3,604  3,608
Common stock, no par value; authorized: 100,000,000 shares;      
issued and outstanding: 25,081,819, 25,081,819 and 25,062,682      
as of June 30, 2011; March 31, 2011; and June 30, 2010, respectively  101,140  101,140  101,197
Additional paid in capital  6,856  6,803  6,886
Retained (deficit) / earnings  (8,288)  (9,004)  2,073
Accumulated other comprehensive income / (loss)  1,111  (603)  (24)
Total stockholders' equity  124,398  121,823  133,350
Total liabilities and stockholders' equity  $ 973,518  $ 970,861  $ 1,010,522
       
Common book value per common share  $ 3.98  $ 3.88  $ 4.34
       
Heritage Oaks Bancorp
Consolidated Statements of Operations
       
  (unaudited) (unaudited) (unaudited)
  For the Three Months Ended
(dollar amounts in thousands except per share data) 6/30/2011 3/31/2011 6/30/2010
Interest Income      
Interest and fees on loans  $ 10,434  $ 10,534  $ 11,429
Interest on investment securities      
Mortgage backed securities  1,026  995  1,425
State and municipal securities  495  515  287
Interest on time deposits with other banks  --   --   1
Interest on balances due from banks  7  9  24
Interest on federal funds sold  --   1  1
Interest on other securities  78  58  9
Total interest income  12,040  12,112  13,176
Interest Expense      
Interest on savings, NOW and money market deposits  385  425  802
Interest on time deposits in denominations of $100 or more  411  439  519
Interest on time deposits under $100  379  409  577
Other borrowings  136  117  138
Total interest expense  1,311  1,390  2,036
Net interest income before provision for loan losses  10,729  10,722  11,140
Provision for loan losses  2,299  1,985  16,100
Net interest income after provision for loan losses  8,430  8,737  (4,960)
Non Interest Income      
Fees and service charges  591  570  614
Mortgage gain on sale and origination fees   553  615  724
Debit/credit card transaction fee income  368  333  323
Earnings on bank owned life insurance  149  148  143
Bancard merchant fee income  32  47  48
Gain / (loss) on sale of investment securities  518  73  (97)
(Loss) / gain on sale of foreclosed assets  (294)  (27)  62
(Loss) / gain on sale of furniture, fixtures and equipment  (4)  --   58
Gain on sale of SBA loans  --   --   209
Gain on extinguishment of debt  --   --   1,700
Other commissions and fees  145  133  92
Total non interest income  2,058  1,892  3,876
Non Interest Expense      
Salaries and employee benefits  4,386  4,551  4,614
Equipment  476  452  370
Occupancy  937  944  941
Promotional   163  172  173
Data processing  718  734  680
OREO related costs  295  99  178
Write-downs of foreclosed assets  146  733  7
Regulatory assessment costs  615  715  690
Audit and tax advisory costs  163  163  142
Director fees  133  103  128
Outside services  392  347  432
Telephone / communication costs  95  84  79
Amortization of intangible assets  96  165  128
Stationery and supplies  95  112  107
(Recovery of) / provision for unfunded loan commitments  (32)  30  -- 
Other general operating costs  502  461  422
Total non interest expense  9,180  9,865  9,091
Income / (loss) before provision for income taxes / (benefit)  1,308  764  (10,175)
Provision / (benefit) for income taxes  354  242  (4,340)
Net income / (loss)  954  522  (5,835)
Dividends and accretion on preferred stock  370  365  3,809
Net income / (loss) available to common shareholders  $ 584  $ 157  $ (9,644)
       
Weighted Average Shares Outstanding      
Basic  25,050,584  25,035,012  11,250,989
Diluted  26,252,066  26,251,608  11,250,989
Earnings / (Loss) Per Common Share      
Basic  $ 0.02  $ 0.01  $ (0.86)
Diluted  $ 0.02  $ 0.01  $ (0.86)
       
Heritage Oaks Bancorp
Consolidated Statements of Operations
     
  (unaudited) (unaudited)
  For the Six Months Ended
(dollar amounts in thousands except per share data) 6/30/2011 6/30/2010
Interest Income    
Interest and fees on loans  $ 20,958  $ 22,570
Interest on investment securities    
Mortgage backed securities  2,021  2,444
State and municipal securities  1,009  544
Interest on time deposits with other banks  1  1
Interest on balances due from Federal Reserve Bank  17  52
Interest on federal funds sold  1  2
Interest on other securities  136  13
Total interest income  24,143  25,626
Interest Expense    
Interest on savings, NOW and money market deposits  809  1,884
Interest on time deposits in denominations of $100 or more  850  1,095
Interest on time deposits under $100  788  1,190
Other borrowings  253  370
Total interest expense  2,700  4,539
Net interest income before provision for loan losses  21,443  21,087
Provision for loan losses  4,284  21,300
Net interest income / (loss) after provision for loan losses  17,159  (213)
Non Interest Income    
Fees and service charges  1,161  1,239
Mortgage gain on sale and origination fees   1,167  1,251
Debit/credit card transaction fee income  701  582
Earnings on bank owned life insurance  297  294
Bancard merchant fee income  79  84
Gain / (loss) on sale of investment securities  592  (97)
(Loss) / gain on sale of foreclosed assets  (321)  62
(Loss) / gain on sale of furniture, fixtures and equipment  (4)  58
Gain on sale of SBA loans  --  209
Gain on extinguishment of debt  --  1,700
Other commissions and fees  288  267
Total non interest income  3,960  5,649
Non Interest Expense    
Salaries and employee benefits  8,937  9,179
Equipment  928  698
Occupancy  1,880  1,874
Promotional   335  352
Data processing  1,452  1,335
OREO related costs  393  261
Write-downs of foreclosed assets  879  217
Regulatory assessment costs  1,330  1,302
Audit and tax advisory costs  326  285
Director fees  235  256
Outside services  739  835
Telephone / communication costs  179  161
Amortization of intangible assets  261  257
Stationery and supplies  207  229
Recovery of unfunded loan commitments  (2)  --
Other general operating costs  968  903
Total non interest expenses  19,047  18,144
Income / (loss) before provision for income taxes / (benefit)  2,072  (12,708)
Provision / (benefit) for income taxes  596  (5,534)
Net income / (loss)  1,476  (7,174)
Dividends and accretion on preferred stock  735  4,160
Net income / (loss) available to common shareholders  $ 741  $ (11,334)
     
Weighted Average Shares Outstanding    
Basic  25,042,531  9,492,421
Diluted  26,251,570  9,492,421
Earnings / (Loss) Per Common Share    
Basic  $ 0.03  $ (1.19)
Diluted  $ 0.03  $ (1.19)
     
Heritage Oaks Bancorp
Key Ratios
       
  Three Months Ended
PROFITABILITY / PERFORMANCE RATIOS 6/30/2011 3/31/2011 6/30/2010
Net interest margin 4.80% 4.73% 4.69%
Return on average equity 3.10% 1.73% -17.35%
Return on average common equity 2.37% 0.65% -55.46%
Return on average tangible equity 4.46% 1.56% -28.12%
Return on average tangible common equity 2.73% 0.57% -46.47%
Return on average assets 0.40% 0.22% -2.32%
Non interest income to average assets 0.86% 0.78% 1.54%
Non interest expense to average assets 3.84% 4.08% 3.61%
Net interest income to average assets 4.49% 4.44% 4.43%
Non interest income to total net revenue 16.09% 15.00% 25.81%
Yield on interest earning assets 5.38% 5.35% 5.54%
Cost of interest bearing liabilities 0.84% 0.85% 1.19%
Cost of funds 0.64% 0.67% 0.94%
Operating efficiency ratio (1) 68.78% 70.56% 59.38%
       
ASSET QUALITY RATIOS      
       
Non-performing loans to total gross loans 3.51% 4.07% 5.03%
Allowance for loan losses to non-performing loans 93.07% 89.69% 63.12%
Non-performing loans to total assets 2.40% 2.80% 3.47%
Non-performing loans to equity 18.74% 22.30% 26.30%
Non-performing assets to total assets 2.76% 3.43% 3.96%
Allowance for loan losses to total gross loans 3.27% 3.65% 3.17%
Net charge-offs to average loans outstanding 0.74% 0.38% 1.73%
       
CAPITAL RATIOS      
       
Company      
Leverage ratio 11.44% 11.15% 11.89%
Tier I Risk-Based Capital Ratio 13.93% 14.37% 15.19%
Total Risk-Based Capital Ratio 15.20% 15.65% 16.46%
       
Bank      
Leverage ratio 11.15% 10.83% 11.34%
Tier I Risk-Based Capital Ratio 13.53% 13.93% 14.44%
Total Risk-Based Capital Ratio 14.80% 15.20% 15.71%
       
(1) The efficiency ratio is defined as total non interest expense as a percent of the combined net interest income plus non interest income, exclusive of gains and losses on securities sales, other than temporary impairment losses, gains and losses on sale of OREO, operating and administrative costs of OREO and gains and losses on sale of fixed assets.
       
Heritage Oaks Bancorp
Average Balances
             
  Three Months Ended
  6/30/2011 3/31/2011
(dollars in thousands) Balance Yield/Rate Inc/Exp Balance Yield/Rate Inc/Exp
Interest Earning Assets            
Investments with other banks  $ 99 1.30%  $ --   $ 119 1.10%  $ -- 
Interest bearing due from banks  15,026 0.19%  7  16,933 0.22%  9
Federal funds sold  --  0.00%  --   2,839 0.14%  1
Investment securities taxable  172,427 2.84%  1,223  182,999 2.64%  1,190
Investment securities non taxable  36,598 4.13%  376  36,130 4.24%  378
Loans (1) (2)  673,297 6.22%  10,434  679,611 6.29%  10,534
Total earning assets  897,447 5.38%  12,040  918,631 5.35%  12,112
Allowance for loan losses  (24,242)      (25,375)    
Other assets  86,266      86,429    
Total assets  $ 959,471      $ 979,685    
             
Interest Bearing Liabilities            
Interest bearing demand  $ 65,216 0.15%  $ 25  $ 63,802 0.22%  $ 34
Savings  31,056 0.19%  15  28,583 0.17%  12
Money market  270,278 0.51%  345  281,581 0.55%  379
Time deposits  220,648 1.44%  790  228,693 1.50%  848
Total interest bearing deposits  587,198 0.80%  1,175  602,659 0.86%  1,273
Other secured borrowing  --  0.00%  --   --  0.00%  -- 
Federal Home Loan Bank borrowings  32,544 1.16%  94  52,222 0.58%  75
Junior subordinated debentures  8,248 2.05%  42  8,248 2.07%  42
Total borrowed funds  40,792 1.34%  136  60,470 0.78%  117
Total interest bearing liabilities  627,990 0.84%  1,311  663,129 0.85%  1,390
Non interest bearing demand  197,864      183,880    
Total funding  825,854 0.64%  1,311  847,009 0.67%  1,390
Other liabilities  10,254      10,127    
Total liabilities  $ 836,108      $ 857,136    
             
Stockholders' Equity            
Total shareholders' equity  123,363      122,549    
Total liabilities and shareholders' equity  $ 959,471      $ 979,685    
             
Net interest margin   4.80%     4.73%  
             
(1) Nonaccrual loans have been included in total loans.            
(2) Loan fees of $220 and $108 for the three months ending June 30, 2011 and March 31, 2011, respectively have been included in interest income computation.            
             
             
Heritage Oaks Bancorp
Loans and Deposits
       
(dollar amounts in thousands) For the Quarters Ended
Loans 6/30/2011 3/31/2011 6/30/2010
Real Estate Secured      
Multi-family residential  $ 16,287  $ 16,380  $ 18,911
Residential 1 to 4 family  19,310  21,674  29,476
Home equity lines of credit  31,532  31,413  30,541
Commercial  368,583  352,471  351,598
Farmland  11,129  12,670  13,032
Total real estate secured  446,841  434,608  443,558
Commercial      
Commercial and industrial  140,084  141,516  144,928
Agriculture  16,092  15,278  16,071
Other  113  126  246
Total commercial  156,289  156,920  161,245
Construction      
Single family residential  11,110  10,940  9,501
Single family residential - Spec.  500  898  2,750
Multi-family  1,704  1,728  1,883
Commercial  11,124  26,755  31,398
Total construction  24,438  40,321  45,532
Land  29,802  28,716  39,356
Installment loans to individuals  6,748  7,070  7,232
All other loans (including overdrafts)  213  196  253
Total gross loans  664,331  667,831  697,176
Deferred loan fees  1,167  1,420  1,698
Reserve for loan losses  21,700  24,367  22,134
Net loans  $ 641,464  $ 642,044  $ 673,344
Loans held for sale  $ 3,662  $ 4,115  $ 9,429
       
  For the Quarters Ended
Allowance for Loan Losses 6/30/2011 3/31/2011 6/30/2010
Balance, beginning of period   $ 24,367  $ 24,940  $ 18,559
Provision for loan losses  2,299  1,985  16,100
Loans charge-off      
Residential 1 to 4 family  --   --   282
Home equity lines of credit  128  --   -- 
Commercial real estate  704  286  2,583
Farmland  226  --   235
Commercial and industrial  1,879  963  7,869
Agriculture  --   --   1,209
Construction  --   --   525
Land  94  9  956
Installment loans to individuals  114  19  9
Total loan charge-offs  3,145  1,277  13,668
Loan sale charge-off      
Residential 1 to 4 family  --   3  -- 
Commercial real estate  2,193  1,288  -- 
Commercial and industrial  --   12  -- 
Construction  --   291  -- 
Land  --   665  -- 
Total loan sale charge-offs  2,193  2,259  -- 
Recoveries of loans previously charged-off  372  978  1,143
Balance, end of period   $ 21,700  $ 24,367  $ 22,134
       
Net charge-offs  $ 4,966  $ 2,558  $ 12,525
       
       
  For the Quarters Ended
Deposits 6/30/2011 3/31/2011 6/30/2010
Demand, non-interest bearing  $ 213,251  $ 193,283  $ 182,846
Interest-bearing demand  65,636  64,918  68,295
Savings  39,942  28,368  26,844
Money market  267,108  274,689  285,118
Time deposits  216,573  225,070  232,730
Total deposits  $ 802,510  $ 786,328  $ 795,833
       
Heritage Oaks Bancorp
Non-Performing and Classified Assets
       
  For the Quarters Ended
Non-Performing Assets 6/30/2011 3/31/2011 6/30/2010
Loans on non-accrual status      
Residential 1-4 family  $ 672  $ 531  $ 1,310
Home equity lines of credit  1,379  1,074  320
Commercial real estate  10,988  14,376  14,160
Farmland  857  875  2,936
Commercial and industrial  3,235  4,477  4,610
Agriculture  1,199  404  706
Construction  1,293  1,293  2,454
Land  3,683  4,061  8,284
Installment  11  76  286
Total non-accruing loans  $ 23,317  $ 27,167  $ 35,066
Loans more than 90 days delinquent, still accruing  --   --   -- 
Total non-performing loans  23,317  27,167  35,066
Other real estate owned (OREO)  3,587  6,085  4,953
Other repossessed assets  --   92  78
Total non-performing assets  $ 26,904  $ 33,344  $ 40,097
       
       
  For the Quarters Ended
Classified assets 6/30/2011 3/31/2011 6/30/2010
Loans  $ 56,565  $ 74,812  $ 66,437
Other real estate owned (OREO)  3,587  6,085  4,953
Other classified assets  882  887  9,891
Total classified assets  $ 61,034  $ 81,784  $ 81,281
       
Classified assets to Tier I + ALLL 47.42% 62.46% 63.41%
       
Note: Classified assets consists of substandard and non-performing loans, OREO, non-
investment grade securities, other repossesed assets and substandard letters of credit.
       

The following tables reconcile the quarter to date and year to date changes in the balance of loans on non-performing status during 2011:

                 
  Balance     Transfers Returns to    Transfers Balance
  March 31,   Net to Foreclosed Accrual   to Held  June 30,
(dollars in thousands) 2011 Additions Paydowns Collateral Status Charge-offs for Sale 2011
Real Estate Secured                
Multi-family residential  $ --   $ --   $ --   $ --   $ --   $ --   $ --   $ -- 
Residential 1 to 4 family  531  153  (12)  --   --   --   --   672
Home equity line of credit  1,074  440  (7)  --   --   (128)  --   1,379
Commercial  14,376  3,927  (473)  (993)  --   (1,758)  (4,091)  10,988
Farmland  875  226  (18)  --   --   (226)  --   857
Commercial                
Commercial and industrial  4,477  1,586  (918)  (41)  --   (1,910)  --   3,194
Agriculture  404  813  (18)  --   --   --   --   1,199
Construction                
Single family residential  1,293  --   --   --   --   --   --   1,293
Land  4,061  --   (81) --   (163)  (93)  --   3,724
Installment loans to individuals  76  35  (16)  --   --   (84)  --   11
                  
Totals  $ 27,167  $ 7,180  $ (1,543)  $ (1,034)  $ (163)  $ (4,199)  $ (4,091)  $ 23,317
                 
                 
  Balance     Transfers Returns to    Transfers Balance
  December 31,   Net to Foreclosed Accrual   to Held  June 30,
(dollars in thousands) 2010 Additions Paydowns Collateral Status Charge-offs for Sale 2011
Real Estate Secured                
Multi-family residential  $ --   $ --   $ --   $ --   $ --   $ --   $ --   $ -- 
Residential 1 to 4 family  748  165  (19)  --   --   (3)  (219)  672
Home equity line of credit  1,019  504  (16)  --   --   (128)  --   1,379
Commercial  17,752  4,844  (760)  (2,578)  (821)  (2,560)  (4,889)  10,988
Farmland  2,626  226  (74)  --   (1,695)  (226)  --   857
Commercial                
Commercial and industrial  3,921  3,692  (1,445) (41)  --   (2,894)  (39)  3,194
Agriculture  246  977  (24)  --   --   --   --   1,199
Construction                
Single family residential  1,311  --   (18)  --   --   --   --   1,293
Single family residential - Spec.  1,250  --   --   --   --   (291)  (959)  -- 
Multi-family  479  --   (479)  --   --   --   --   -- 
Land  3,371  838  (219) --   (163)  (103)  --   3,724
Installment loans to individuals  96  120  (20)  (92)  --   (93)  --   11
                 
Totals  $ 32,819  $ 11,366  $ (3,074)  $ (2,711)  $ (2,679)  $ (6,298)  $ (6,106)  $ 23,317
                 

The following tables reconcile the quarter to date and year to date changes in the balance of OREO during 2011:

           
  Balance       Balance
  March 31,       June 30,
(dollars in thousands) 2011 Additions Sales Writedowns 2011
Commercial real estate  $ 4,850  $ 993  $ (3,386)  $ (72)  $ 2,385
Commercial and industrial  --   --   --   --   -- 
Single family residential - Spec.  459  --   --   (15)  444
Tract  251  --   --   (9)  242
Land  525  41  --   (50)  516
           
Totals  $ 6,085  $ 1,034  $ (3,386)  $ (146)  $ 3,587
           
           
  Balance       Balance
  December 31,       June 30,
(dollars in thousands) 2010 Additions Sales Writedowns 2011
Residential 1 to 4 family  $ 160  $ --   $ (160)  $ --   $ -- 
Commercial real estate  3,953  2,578  (3,386)  (760)  2,385
Commercial and industrial  464  --   (464)  --   -- 
Single family residential - Spec.  475  --   --   (31)  444
Tract  251  --   --   (9)  242
Land  1,365  41  (811)  (79)  516
           
Totals  $ 6,668  $ 2,619  $ (4,821)  $ (879)  $ 3,587
           
CONTACT:  Lawrence P. Ward, CEO
          805-369-5200
          Tom Tolda, CFO
          805-369-5107