Exhibit 99.1

THE PRIVATE BANK OF CALIFORNIA

FINANCIAL STATEMENTS

MARCH 31, 2013

---

CONTENTS

 

 

FINANCIAL STATEMENTS

 

Balance Sheet			1
Statements of Income			2
Statements of Comprehensive Income (Loss)			3
Statements of Changes in Shareholders’ Equity			4
Statements of Cash Flows			5
Notes to Financial Statements			6-23

 

 

---

THE PRIVATE BANK OF CALIFORNIA

BALANCE SHEET

MARCH 31, 2013

(UNAUDITED)

 

ASSETS
Cash and Noninterest-Bearing Due from Banks		$	24,171,000
Interest-Bearing Due from Banks			1,351,000
TOTAL CASH AND CASH EQUIVALENTS			25,522,000
Interest-Bearing Time Deposits in Other Financial Institutions			2,235,000
Securities Available-for-Sale, at Fair Value (Amortized Cost of $263,546,000)			267,312,000
Loans			376,280,000
Allowance for Credit Losses			(6,857,000	)
NET LOANS			369,423,000
Premises and Equipment			1,226,000
Federal Home Loan Bank Stock, at Cost			4,011,000
Accrued Interest Receivable and Other Assets			4,592,000
TOTAL ASSETS		$	674,321,000
LIABILITIES AND SHAREHOLDERS’ EQUITY
Noninterest-Bearing Deposits		$	244,849,000
Interest-Bearing Deposits			335,881,000
TOTAL DEPOSITS			580,730,000
Borrowings			39,949,000
Accrued Interest Payable and Other Liabilities			1,404,000
TOTAL LIABILITIES			622,083,000
Shareholders’ Equity:
Preferred Stock - 10,000,000 Shares Authorized; Series C 10,000 Shares Issued and Outstanding			10,000,000
Common Stock - No Par Value; 20,000,000 Shares Authorized; 3,872,801 Shares Issued and Outstanding			37,315,000
Additional Paid-In Capital			2,865,000
Accumulated Deficit			(158,000	)
Accumulated Other Comprehensive Income			2,216,000
TOTAL SHAREHOLDERS’ EQUITY			52,238,000
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY		$	674,321,000

The accompanying notes are an integral part of these financial statements.

 

1

---

THE PRIVATE BANK OF CALIFORNIA

STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED MARCH 31, 2013 and 2012

(UNAUDITED)

 

		2013				2012
INTEREST INCOME
Interest and Fees on Loans		$	3,671,000			$	3,300,000
Interest on Securities Available-for-Sale			1,130,000				1,458,000
Other Interest Income			30,000				9,000
TOTAL INTEREST INCOME			4,831,000				4,767,000
INTEREST EXPENSE
Interest on Interest-Bearing Demand Deposits			3,000				6,000
Interest on Money Market and Savings Accounts			144,000				182,000
Interest on Time Deposits			208,000				259,000
Interest on Borrowings			29,000				22,000
TOTAL INTEREST EXPENSE			384,000				469,000
NET INTEREST INCOME			4,447,000				4,298,000
Provision for Credit Losses			320,000				438,000
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES			4,127,000				3,860,000
NONINTEREST INCOME
Gain on Sale of Securities, Net			671,000				518,000
Other			148,000				71,000
TOTAL NONINTEREST INCOME			819,000				589,000
NONINTEREST EXPENSE
Salaries and Employee Benefits			2,812,000				2,511,000
Occupancy			299,000				299,000
Furniture and Equipment			151,000				129,000
Other			1,035,000				847,000
TOTAL NONINTEREST EXPENSE			4,297,000				3,786,000
INCOME BEFORE INCOME TAXES			649,000				663,000
Income Taxes			202,000				190,000
NET INCOME			447,000				473,000
Preferred Stock Dividends			(25,000	)			(25,000	)
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS		$	422,000			$	448,000
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS - PER SHARE:
Basic		$	0.11			$	0.12
Diluted			0.11				0.12

The accompanying notes are an integral part of these financial statements.

 

2

---

THE PRIVATE BANK OF CALIFORNIA

STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

FOR THE THREE MONTHS ENDED MARCH 31, 2013 and 2012

(UNAUDITED)

 

		2013				2012
Net income		$	447,000			$	473,000
Other comprehensive (loss), before tax:
Unrealized gain (loss) on securities:
Unrealized holding gains (losses) arising during the period			(464,000	)			422,000
Less reclassification adjustment for gains included in net income			(671,000	)			(518,000	)
OTHER COMPREHENSIVE (LOSS), BEFORE TAX			(1,135,000	)			(96,000	)
Income taxes related to other comprehensive income (loss)			(467,000	)			(34,000	)
OTHER COMPREHENSIVE (LOSS), AFTER TAX			(668,000	)			(62,000	)
COMPREHENSIVE INCOME (LOSS)		$	(221,000	)		$	411,000

The accompanying notes are an integral part of these financial statements.

 

3

---

THE PRIVATE BANK OF CALIFORNIA

STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

FOR THE THREE MONTHS ENDED MARCH 31, 2013 and 2012

(UNAUDITED)

 

						Common Stock								Additional								Accumulated Other
		Preferred Stock				Number of Shares				Amount				Paid-In Capital				Accumulated Deficit				Comprehensive Income (Loss)				Total
Balance at December 31, 2011		$	10,000,000				3,820,854			$	36,870,000			$	2,633,000			$	(2,719,000	)		$	2,398,000			$	49,182,000
Stock-Based Compensation and Net Issuance of Restricted Shares of Common Stock			—				8,647				—				62,000				—				—				62,000
Dividends Declared on Preferred Stock			—				—				—				—				(25,000	)			—				(25,000	)
Net Income			—				—				—				—				473,000				—				473,000
Other Comprehensive (Loss), After Tax			—				—				—				—				—				(62,000	)			(62,000	)
Balance at March 31, 2012		$	10,000,000				3,829,501			$	36,870,000			$	2,695,000			$	(2,271,000	)		$	2,336,000			$	49,630,000
Balance at December 31, 2012		$	10,000,000				3,872,801			$	37,315,000			$	2,829,000			$	(580,000	)		$	2,884,000			$	52,448,000
Stock-Based Compensation and Net Issuance of Restricted Shares of Common Stock			—				—				—				36,000				—				—				36,000
Dividends Declared on Preferred Stock			—				—				—				—				(25,000	)			—				(25,000	)
Net Income			—				—				—				—				447,000				—				447,000
Other Comprehensive (Loss), After Tax			—				—				—				—				—				(668,000	)			(668,000	)
Balance March 31, 2013		$	10,000,000				3,872,801			$	37,315,000			$	2,865,000			$	(158,000	)		$	2,216,000			$	52,238,000

The accompanying notes are an integral part of these financial statements.

 

4

---

THE PRIVATE BANK OF CALIFORNIA

STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 and 2012

(UNAUDITED)

 

		2013				2012
OPERATING ACTIVITIES:
Net Income		$	447,000			$	473,000
Adjustments to Reconcile Net Income to Net Cash From Operating Activities:
Depreciation and Amortization			173,000				136,000
Securities Amortization and Accretion, net			857,000				914,000
Provision for Credit Losses			320,000				438,000
Deferred Tax Expense (Benefit)			(248,000	)			120,000
Gain on Sale of Securities, net			(671,000	)			(518,000	)
Stock-Based Compensation Expense			36,000				62,000
Other, net			(832,000	)			(512,000	)
NET CASH FROM OPERATING ACTIVITIES			82,000				1,113,000
INVESTING ACTIVITIES:
Purchase of Securities Available-for-Sale			(35,607,000	)			(60,252,000	)
Proceeds from Maturities and Principal Reductions of Securities Available-for-Sale			11,908,000				11,677,000
Proceeds from Sale of Securities Available-for-Sale			54,107,000				27,250,000
Net Increase in Loans			(2,340,000	)			(17,866,000	)
Purchase of Federal Home Loan Bank Stock			(467,000	)			(460,000	)
Purchases of Premises and Equipment			(15,000	)			(169,000	)
NET CASH FROM (USED IN) INVESTING ACTIVITIES			27,586,000				(39,820,000	)
FINANCING ACTIVITIES:
Net Increase (Decrease) in Noninterest-Bearing Deposits			(15,460,000	)			40,119,000
Net Increase in Interest-Bearing Deposits			14,088,000				32,426,000
Net Change in Borrowings			(35,460,000	)			(28,275,000	)
Dividends Paid on Preferred Stock			(25,000	)			(25,000	)
NET CASH FROM (USED IN) FINANCING ACTIVITIES			(36,857,000	)			44,245,000
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS			(9,189,000	)			5,538,000
Cash and Cash Equivalents at Beginning of Period			34,711,000				23,941,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD		$	25,522,000			$	29,479,000
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Interest Paid		$	333,000			$	453,000
Taxes Paid			450,000				70,000

The accompanying notes are an integral part of these financial statements.

 

5

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

NOTE A - BASIS OF PRESENTATION

The accompanying unaudited financial statements of The Private Bank of California (the “Bank”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”), prevailing practices in the banking industry and the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures, normally included in financial statements prepared in accordance with GAAP, have been condensed or omitted pursuant to SEC rules and regulations. Nevertheless, the Bank believes that the disclosures are adequate to make the information presented not misleading. These interim financial statements should be read in conjunction with the 2012 audited financial statements and notes thereto of The Private Bank of California included in the current report on Form 8-K filed by First PacTrust Bancorp, Inc. with the SEC dated April 10, 2013.

In the opinion of management, the accompanying unaudited financial statements contain all adjustments necessary to present fairly the financial position of the Bank and the results of its operations for the interim periods presented. The results of operations for interim periods are not necessarily indicative of the results expected for any subsequent period or for the full year.

The Bank has evaluated subsequent events for recognition and disclosure through June 3, 2013, which is the date the financial statements were available to be issued.

NOTE B - ADOPTION OF RECENT ACCOUNTING STANDARDS

The following accounting pronouncement applicable to the Bank was recently issued or became effective during the three months ended March 31, 2013:

In February 2013, the Financial Accounting Standards Board issued Accounting Standards Update (“ASU”) No. 2013-02, Other Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. The amendments in this update supersede and replace the presentation requirements for reclassifications out of accumulated other comprehensive income in ASUs 2011-05 (issued in June 2011) and 2011-12 (issued in December 2011). These amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. However, the amendments require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. These amendments are effective prospectively for reporting periods beginning after December 15, 2013.

 

6

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE C - SECURITIES

Debt and equity securities have been classified in the balance sheet according to management’s intent. The carrying amount of securities available-for-sale and their approximate fair values at March 31, 2013 were as follows:

 

		Amortized Cost				Gross Unrealized Gains				Gross Unrealized Losses				Fair Value
U.S. Treasury Securities		$	211,000			$	—			$	—			$	211,000
U.S. Government Agency:
Obligations			3,901,000				21,000				—				3,922,000
Mortgage -Backed Securities			215,518,000				2,180,000				(438,000	)			217,260,000
State and Municipal Bonds			39,567,000				1,695,000				(71,000	)			41,191,000
Corporate Bonds			4,349,000				379,000				—				4,728,000
		$	263,546,000			$	4,275,000			$	(509,000	)		$	267,312,000

The Bank had two state and municipal bonds at March 31, 2013, with a fair value of $843,000 and an unrealized loss of $19,000, that had been in a continuous loss position for more than 12 months.

All unrealized losses are considered to be temporary and the unrealized losses have not been recognized into earnings because the issuers are of high credit quality, management has the intent and ability to hold the securities for the foreseeable future, and the unrealized losses are primarily due to changes in interest rates subsequent to purchase of the securities. As the securities approach maturity, fair value and the Bank’s amortized cost are expected to converge.

At March 31, 2013, the fair value of securities pledged to secure the borrowing capacity and borrowings discussed in Note F, as well as bankruptcy deposits, was $219,475,000.

The scheduled contractual maturities of securities at March 31, 2013 were as follows. Expected maturities may differ from contractual maturities as mortgage-backed securities and certain state and municipal bonds in the Bank’s portfolio can be prepaid, called or refunded without penalty.

 

		Amortized Cost				Fair Value
Less Than One Year		$	872,000			$	880,000
One Year to Five Years			2,609,000				2,770,000
Over Five Years to Ten Years			45,898,000				47,048,000
Over Ten Years			214,167,000				216,614,000
		$	263,546,000			$	267,312,000

 

7

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE C - SECURITIES - Continued

 

During the three months ended March 31, 2013, the Bank received proceeds of $54,107,000 and recognized gross gains and losses of $797,000 and $126,000, respectively, on the sale of securities available-for-sale. During the three months ended March 31, 2012, the Bank received proceeds of $27,250,000 and recognized gross gains of $518,000 on the sale of securities available-for-sale.

NOTE D - LOANS

The Bank’s loan portfolio consists primarily of loans to borrowers within Los Angeles County, California. A summary of the Bank’s loans as of March 31, 2013 is as follows:

 

Commercial		$	133,753,000
Real Estate:
Home Equity Lines of Credit			65,942,000
Other Residential			26,522,000
Commercial			113,941,000
Acquisition, Development and Construction			18,552,000
Consumer and Other			17,765,000
			376,475,000
Net Deferred Loan Fees			(195,000	)
		$	376,280,000

A summary of the changes in the allowance for credit losses follows for the three months ended March 31, 2013 and 2012:

 

		2013				2012
Beginning Balance		$	6,532,000			$	5,322,000
Additions to the Allowance Charged to Expense			320,000				438,000
Recoveries on Loans Charged Off			5,000				28,000
			6,857,000				5,788,000
Less Loans Charged Off			—				—
Ending Balance		$	6,857,000			$	5,788,000

The table on the following page presents the activity in the allowance for credit losses for the three months ended March 31, 2013 and 2012, and the recorded investment in loans and impairment evaluation method as of March 31, 2013 and 2012, by portfolio segment.

 

8

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE D - LOANS - Continued

 

March 31, 2013		Commercial				Real Estate				Consumer and Other				Total
Allowance for Credit Losses:
Beginning of Year		$	2,049,000			$	4,138,000			$	345,000			$	6,532,000
Provisions			83,000				181,000				56,000				320,000
Charge -offs			—				—				—				—
Recoveries			3,000				2,000				—				5,000
End of Period		$	2,135,000			$	4,321,000			$	401,000			$	6,857,000
Reserves:
Specific		$	5,000			$	393,000			$	—			$	398,000
General			2,130,000				3,928,000				401,000				6,459,000
		$	2,135,000			$	4,321,000			$	401,000			$	6,857,000
Loans Evaluated for Impairment:
Individually		$	94,000			$	6,271,000			$	—			$	6,365,000
Collectively			133,716,000				218,415,000				17,784,000				369,915,000
		$	133,810,000			$	224,686,000			$	17,784,000			$	376,280,000
March 31, 2012
Allowance for Credit Losses:
Beginning of Year		$	1,925,000			$	3,306,000			$	91,000			$	5,322,000
Provisions			168,000				173,000				97,000				438,000
Charge -offs			—				—				—				—
Recoveries			26,000				2,000				—				28,000
End of Period		$	2,119,000			$	3,481,000			$	188,000			$	5,788,000
Reserves:
Specific		$	387,000			$	87,000			$	—			$	474,000
General			1,732,000				3,394,000				188,000				5,314,000
		$	2,119,000			$	3,481,000			$	188,000			$	5,788,000
Loans Evaluated for Impairment:
Individually		$	1,023,000			$	1,717,000			$	—			$	2,740,000
Collectively			117,209,000				190,538,000				9,216,000				316,963,000
		$	118,232,000			$	192,255,000			$	9,216,000			$	319,703,000

 

9

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE D - LOANS - Continued

 

The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, collateral adequacy, credit documentation and current economic trends, among other factors. The Bank analyzes loans individually by classifying the loans as to credit risk. This analysis typically includes larger, non-homogeneous loans such as commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. The Bank uses the following definitions for risk ratings:

Pass - Loans classified as pass include loans not meeting the risk ratings defined below.

Special Mention - Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Bank’s credit position at some future date.

Substandard - Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Impaired - A loan is considered impaired, when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Additionally, all loans classified as troubled debt restructurings are considered impaired.

The risk category of loans was as follows as of March 31, 2013:

 

March 31, 2013		P ass				Special Mention				Substandard				Impaired				Total
Commercial		$	131,126,000			$	2,590,000			$	—			$	94,000			$	133,810,000
Real Estate:
Home Equity Lines of Credit			63,658,000				—				740,000				1,643,000				66,041,000
Other Residential			26,102,000				—				—				388,000				26,490,000
Commercial			110,231,000				128,000				3,252,000				—				113,611,000
Acquisition, Development and Construction			14,304,000				—				—				4,240,000				18,544,000
Consumer and Other			17,528,000				256,000				—				—				17,784,000
		$	362,949,000			$	2,974,000			$	3,992,000			$	6,365,000			$	376,280,000

 

10

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE D - LOANS - Continued

 

Past due and nonaccrual loans were as follows as of March 31, 2013:

 

		Still Accruing
		30-89 Days Past Due				Over 90 Days Past Due				Nonaccrual
Commercial		$	—			$	—			$	94,000
Real Estate:
Home Equity Lines of Credit			—				—				1,643,000
Other Residential			—				—				388,000
Acquisition, Development and Construction			—				—				4,240,000
Consumer and Other			—				—				—
		$	—			$	—			$	6,365,000

Information relating to individually impaired loans was as follows as of March 31, 2013:

 

														Impaired Loans - With
		Impaired Loans - With Allowance												No Allowance
		Unpaid Principal Balance				Recorded Investment				Related Allowance				Unpaid Principal Balance				Recorded Investment
Commercial		$	100,000			$	94,000			$	5,000			$	—			$	—
Real Estate:
Home Equity Lines of Credit			1,734,000				1,643,000				87,000				—				—
Other Residential			400,000				388,000				56,000				—				—
Acquisition, Development and Construction			4,333,000				4,240,000				250,000				—				—
		$	6,567,000			$	6,365,000			$	398,000			$	—			$	—

The average balance of individually impaired loans during the three months ended March 31, 2013 and 2012 was $6,416,000 and $2,770,000, respectively. No interest income was recognized on individually impaired loans during the three months ended March 31, 2013 and 2012.

As of March 31, 2013, the Bank had a recorded investment of $6,365,000, primarily in real estate loans on nonaccrual status that are classified as troubled debt restructurings.

 

11

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE E - DEPOSITS

A summary of deposits as of March 31, 2013 is as follows:

 

Noninterest-Bearing Demand		$	244,849,000
Interest-Bearing Demand			25,153,000
Money Market and Savings			219,366,000
Time Deposits Under $100,000			1,707,000
Time Deposits $100,000 and Over			89,655,000
		$	580,730,000

At March 31, 2013, the scheduled maturities of time deposits were:

 

Less Than One Year		$	49,203,000
One to Five Years			29,937,000
Over Five to Ten Years			12,222,000
		$	91,362,000

As of March 31, 2013, time deposits $100,000 and over include negotiable certificates of deposit issued by the Bank for interest rate risk management purposes totaling $36,756,000. $24,091,000 and $12,222,000 of these negotiable certificates of deposit mature in one to five years and over five to 10 years, respectively. Also, the Bank has the option to call $36,756,000 of these negotiable certificates of deposit at least quarterly with appropriate notice.

As of March 31, 2013, the Bank had four deposit relationships that represent approximately 14% of the Bank’s total deposits.

NOTE F - BORROWING ARRANGEMENTS

As a member of the Federal Home Loan Bank of San Francisco (“FHLBSF”), the Bank may borrow against a line of credit with a maximum financing availability of 25% of its total assets, adjusted quarterly, subject to the pledge of eligible collateral as well as other terms and conditions. As of March 31, 2013, the Bank had a total financing availability of $85,332,000 based upon the amount of FHLBSF capital stock owned and collateralized by securities available-for-sale, with an estimated fair value of approximately $127,302,000. As of March 31, 2013, the Bank had one overnight FHLBSF advance outstanding totaling $39,949,000 and maturing on April 1, 2013 at an interest rate of 0.10%.

The Bank may also borrow from the discount window and other financing facilities available through the Federal Reserve Bank of San Francisco (“FRBSF”), subject to the pledge of eligible collateral. As of March 31, 2013, the Bank had pledged securities available-for-sale with an estimated fair value of $88,601,000 to the FRBSF and had no outstanding FRBSF borrowings.

 

12

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE F - BORROWING ARRANGEMENTS - Continued

 

The Bank may borrow up to $9,000,000 on an unsecured basis from two of its correspondent banks to meet short-term liquidity needs. As of March 31, 2013, there were no borrowings under the lines. The Bank also has a $10,000,000 secured line of credit from one of its correspondent banks relating to standby letters of credit generally issued on behalf of Bank customers. As of March 31, 2013, the Bank had pledged securities available-for-sale with an estimated fair value of $3,572,000 to collateralize $3,097,000 of standby letters of credit issued under this arrangement.

NOTE G - INCOME TAXES

The asset and liability method is used in accounting for income taxes. Under this method, deferred tax assets and deferred tax liabilities are determined based on the differences between financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse.

The Bank’s effective tax rate for the three months ended March 31, 2013 and 2012 was 31.12% and 28.66%, respectively, and is lower than the statutory rate of 41.15% primarily due to state and municipal bond interest income, which is exempt from federal income taxes. There have not been any material changes to the Bank’s deferred taxes as of March 31, 2013 from that which was reported at December 31, 2012, except for deferred taxes related to the decreased unrealized gain on the sale of securities available-for-sale.

NOTE H - OTHER NONINTEREST EXPENSE

Other noninterest expense for the three months ended March 31, 2013 and 2012 comprised the following:

 

		2013				2012
Legal and Other Professional Fees		$	217,000			$	133,000
Data Processing			164,000				144,000
Board of Directors Fees and Expenses			45,000				59,000
FDIC and DFI Assessments			149,000				120,000
Printing, Stationery and Supplies			23,000				33,000
Client-Related Services and Costs			146,000				140,000
Other			291,000				218,000
		$	1,035,000			$	847,000

 

13

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE I - EARNINGS PER SHARE (“EPS”)

The following is a reconciliation of net income and shares outstanding to the income and the number of shares used to compute EPS for the three months ended March 31, 2013 and 2012:

 

		2013								2012
		Income				Shares				Income				Shares
Net Income as Reported		$	447,000				—			$	473,000				—
Less Preferred Stock Dividends			(25,000	)			—				(25,000	)			—
Weighted-Average Shares Outstanding			—				3,872,801				—				3,823,081
Used for Basic EPS		$	422,000				3,872,801			$	448,000				3,823,081
Dilutive Effect of Stock Options							106,559								—
Used in Diluted EPS		$	422,000				3,979,360			$	448,000				3,823,081

NOTE J - STOCK-BASED COMPENSATION

On May 17, 2008, shareholders approved amendments to the Bank’s 2005 Stock Option Plan (the “Plan”) to provide for the grant of restricted stock awards and other types of equity-based compensation in addition to stock options. The maximum number of shares to be issued under the amended Plan (the “2005 Stock Incentive Plan”) did not change from the 1,089,000 shares of common stock authorized in the Plan.

Officers and key employees may be granted both incentive and nonqualified stock options, while directors and other consultants, who are not also an officer or employee, may be granted nonqualified stock options only. Stock options will be granted at a price not less than 100% of the fair market value of the Bank’s common stock on the date of the grant, generally vest over a period of three to four years, and expire no later than 10 years from the date of the grant. As of March 31, 2013, there were 784,750 fully vested incentive and nonqualified stock options outstanding under the terms of the 2005 Stock Incentive Plan, with a weighted-average price of $10.24 and weighted-average remaining contractual term of 2.7 years. During the three months ended March 31, 2013, no options were granted, exercised or forfeited. During the three months ended March 31, 2012, no options were granted or exercised and options to acquire 2,500 shares of common stock were forfeited.

 

14

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE J - STOCK-BASED COMPENSATION - Continued

 

Restricted stock awards may be granted to employees and directors for no cash consideration or for such amount as determined by the Board of Directors with discretionary terms and conditions. As of March 31, 2013, all of the outstanding restricted stock awards were granted by the Bank for no cash consideration with a vesting term of three years. A summary of changes in the Bank’s unvested restricted stock awards for the three months ended March 31, 2013 and 2012 is as follows:

 

		2013								2012
		Shares				Weighted- Average Grant Date Fair Value				Shares				Weighted- Average Grant Date Fair Value
Outstanding at Beginning of Year			61,000			$	8.63				112,916			$	8.26
Granted			—								9,980				8.78
Shares Vested and Issued			(13,333	)			8.19				(41,083	)			8.08
Forfeited or Expired			—								(1,333	)			8.34
Outstanding at End of Period			47,667			$	8.75				80,480			$	8.42

As of March 31, 2013, there was $155,000 of total unrecognized compensation cost related to unvested shares of restricted stock granted under the Plan, to be recognized as $84,000 in the nine months ending December 31, 2013, $56,000 in 2014 and $15,000 in 2015.

The Bank recognized stock-based compensation expense related to outstanding stock options and restricted stock grants of $36,000 and $62,000 for the three months ended March 31, 2013 and 2012, respectively.

NOTE K - REGULATORY MATTERS

The Bank is subject to various regulatory capital requirements administered by the Federal Deposit Insurance Corporation (“FDIC”) and the Department of Financial Institutions (“DFI”). Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

 

15

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE K - REGULATORY MATTERS - Continued

 

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined). Management believes, as of March 31, 2013, that the Bank meets all capital adequacy requirements to which it is subject.

As of March 31, 2013, the most recent notification from the FDIC categorized the Bank as well-capitalized under the regulatory framework for prompt corrective action; there are no conditions or events since that notification that management believes have changed the Bank’s category. To be categorized as well-capitalized, the Bank must maintain minimum ratios as set forth in the table below. The following table also sets forth the Bank’s actual capital amounts and ratios (dollar amounts in thousands):

 

										Amount of Capital Required
		Actual								For Capital Adequacy Purposes								To Be Well- Capitalized Under Prompt Corrective Provisions
		Amount				Ratio				Amount				Ratio				Amount				Ratio
As of March 31, 2013:
Total Capital (to Risk-Weighted Assets)		$	54,975				13.95	%		$	31,526				8.00	%		$	39,408				10.00	%
Tier 1 Capital (to Risk-Weighted Assets)		$	50,022				12.69	%		$	15,763				4.00	%		$	23,645				6.00	%
Tier 1 Capital (to Average Assets)		$	50,022				7.20	%		$	27,782				4.00	%		$	34,728				5.00	%

The California Financial Code provides that a bank may not make cash distributions to its shareholders in excess of the lesser of the Bank’s undivided profits or the Bank’s net income for its last three fiscal years less the amount of any distributions made by the Bank to shareholders during the same period without the prior approval of the Commissioner of the DFI.

During the three months ended March 31, 2013 and 2012, the Bank made cash dividend payments totaling $25,000 and $25,000, respectively, to the United States Department of the Treasury (the “Treasury”) on issued Variable Rate Non-Cumulative Perpetual Preferred Stock, Series C (“Series C Preferred Stock”). The dividend payments were approved by the Commissioner of the DFI.

 

16

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE L - COMMITMENTS AND CONTINGENCIES

In the ordinary course of business, the Bank enters into financial commitments to meet the financing needs of its clients. These financial commitments are primarily commitments to extend credit, which involve, to varying degrees, elements of credit risk not recognized in the Bank’s financial statements. The Bank’s exposure to credit loss in the event of nonperformance on commitments to extend credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments as it does for loans reflected in the financial statements.

As of March 31, 2013, the Bank had undisbursed loan commitments of $120,000,000, whose contractual amount represents credit risk, and established related allowance for potential losses of $264,000, which is reported in other liabilities in the balance sheet.

The Bank leases various facilities under noncancelable operating leases expiring though 2019. At March 31, 2013, the future minimum lease rental payable under noncancelable operating lease commitments was as follows:

 

2013		$	751,000
2014			964,000
2015			683,000
2016			99,000
2017			103,000
Thereafter			151,000
		$	2,751,000

In the ordinary course of business, the Bank is involved in matters of litigation. In the opinion of management, disposition of such matters is not expected to have a material effect on the Bank’s financial statements as of March 31, 2013.

NOTE M - PREFERRED STOCK

On September 1, 2011, as part of the Treasury’s Small Business Lending Fund (“SBLF”) program, the Bank entered into a Small Business Lending Fund Securities Purchase Agreement (the “SBLF Purchase Agreement”) with the Treasury. Under the SBLF Purchase Agreement, the Bank issued 10,000 shares of Series C Preferred Stock and received $10,000,000 from the Treasury. The Series C Preferred Stock shares qualify as Tier 1 capital and pay quarterly dividends at a variable rate that can range from 1% to 9% per annum.

Each quarter for the first 10 quarters, the dividend rate will vary based on the percent change in the Bank’s outstanding small business loan balances over an established baseline. The rate computed in the tenth quarter will be the rate that is used for the next two years. After four and one-half years, the dividend rate will be 9% per annum regardless of the change in the Bank’s small business loan balances. For the three months ended March 31, 2013 and 2012, the Bank qualified for a 1% per annum dividend rate.

 

17

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE N - FAIR VALUE OF ASSETS AND LIABILITIES

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date. Accounting Standards Codification Topic 825 requires disclosure of the fair value of financial assets and liabilities, including financial assets and liabilities that are measured and reported at fair value on a recurring and nonrecurring basis. The methodologies for estimating the fair value of financial assets and liabilities that are measured at fair value on a recurring or nonrecurring basis are discussed below.

In accordance with accounting guidance, the Bank groups its financial assets and liabilities measured at fair value into three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are as follows:

 

•

Level 1 - Observable unadjusted quoted market prices in active markets for identical assets and liabilities that the reporting entity has the ability to access at the measurement date.

 

•

Level 2 - Significant other observable market-based inputs, other than Level 1 prices, such as quoted prices for similar assets or liabilities or unobservable inputs that are corroborated by market data. This includes quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data, either directly or indirectly. This would include those financial instruments that are valued using models or other valuation methodologies where substantially all of the assumptions are observable in the marketplace, can be derived from observable market data or are supported by observable levels at which transactions are executed in the marketplace.

 

•

Level 3 - Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. Assets measured utilizing Level 3 are for positions that are not traded in active markets or are subject to transfer restrictions, and/or where valuations are adjusted to reflect illiquidity and/or non-transferability. These assumptions are not corroborated by market data. This is composed of financial instruments whose fair value is estimated based on internally developed models or methodologies utilizing significant inputs that are generally less readily observable from objective sources. Management uses a combination of reviews of the underlying financial statements, appraisals and management’s judgment regarding credit quality to determine the value of the financial asset or liability.

The following is a description of valuation methodologies used for assets and liabilities recorded at fair value:

Securities: The fair values of securities available-for-sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1) or matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2).

 

18

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE N - FAIR VALUE OF ASSETS AND LIABILITIES - Continued

 

Collateral-Dependent Impaired Loans: The Bank does not record loans at fair value on a recurring basis. However, from time to time, fair value adjustments are recorded on these loans to reflect (1) partial write-downs, through charge-offs or specific reserve allowances, that are based on the current appraised or market-quoted value of the underlying collateral or (2) the full charge-off of the loan’s carrying value. In some cases, the properties for which market quotes or appraised values have been obtained are located in areas where comparable sales data is limited, outdated or unavailable. Fair value estimates for collateral-dependent impaired loans are obtained from real estate brokers or other third-party consultants. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available, and such adjustments are typically significant (Level 3).

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table summarizes the financial assets and liabilities measured at fair value on a recurring basis, aggregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value, as of March 31, 2013:

 

		Total Carrying Value				Level 1				Level 2				Level 3
Securities Available-for-Sale		$	267,312,000			$	—			$	267,312,000			$	—

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Bank may be required periodically to measure certain financial assets and liabilities at fair value on a nonrecurring basis. These instruments are subject to fair value adjustments in certain circumstances such as when there is evidence of impairment and when fair value is below cost at the end of or during the reporting period for assets measured at the lower of cost or market.

The following table presents the balances of financial assets and liabilities measured at fair value on a nonrecurring basis, by caption and by level within the fair value hierarchy, as of March 31, 2013:

 

		Total Carrying Value				Level 1				Level 2				Level 3
Collateral-Dependent Impaired Loans, Net of Specific Reserves of $393,000		$	5,878,000			$	—			$	—			$	5,878,000

 

19

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE N - FAIR VALUE OF ASSETS AND LIABILITIES - Continued

 

The following table presents the significant unobservable inputs used in the fair value measurements for Level 3 assets and liabilities measured at fair value on a nonrecurring basis as of March 31, 2013:

 

		Fair Value				Valuation Technique		Significant Unobservable Inputs		Significant Unobservable Input Values
Collateral-Dependent Impaired Loans, Net of Specific Reserves of $393,000		$	5,878,000			Appraisal value		Estimated collateral value of property or asset		Various depending on property type and location or asset type

During the three months ended March 31, 2013 and 2012, there were no transfers between Levels 1, 2 and 3.

Fair Value of Financial Instruments

The estimated fair value amounts have been determined by the Bank using available market information and appropriate valuation methodologies. Due to the considerable judgment required to develop estimates of fair value, the estimates presented below are not necessarily indicative of the amounts the Bank could have realized in a current market exchange as of March 31, 2013. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

The table below presents the carrying amounts and estimated fair values of financial instruments as of March 31, 2013:

 

		Carrying								Fair Value Measurements Using:
		Amount				Fair Value				Level 1				Level 2				Level 3
Financial Assets:
Cash and Cash Equivalents		$	25,522,000			$	25,522,000			$	25,522,000			$	—			$	—
Interest-Bearing Time Deposits			2,235,000				2,235,000				—				2,235,000				—
Securities Available-for-Sale			267,312,000				267,312,000				—				267,312,000				—
Loans, Net			369,423,000				368,947,000				—				—				368,947,000
Federal Home Loan Bank Stock			4,011,000				4,011,000				—				4,011,000				—
Accrued Interest Receivable			1,923,000				1,923,000				—				1,923,000				—
Financial Liabilities:
Noninterest-Bearing Deposits			244,849,000				244,849,000				244,849,000				—				—
Time Deposits			91,362,000				90,900,000				—				90,900,000				—
Other Interest-Bearing Deposits			244,519,000				240,440,000				—				240,440,000				—
Borrowings			39,949,000				39,949,000				—				39,949,000				—
Accrued Interest Payable			112,000				112,000				—				112,000				—

 

20

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE N - FAIR VALUE OF ASSETS AND LIABILITIES - Continued

 

The following methods and assumptions were used by the Bank in estimating fair values of financial instruments. Many of these estimates are subjective in nature and involve uncertainties and matters of judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect these estimates.

Cash and Cash Equivalents

The carrying amounts reported in the balance sheet for cash and cash equivalents approximate the fair values of those assets due to the short-term nature of the assets.

Interest-Bearing Time Deposits at Other Financial Institutions

The carrying amounts reported in the balance sheet for interest-bearing time deposits at other financial institutions approximate the fair value of these assets due to the short-term nature of the assets.

Securities Available-for-Sale

The fair values of securities available-for-sale are determined using matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities.

Loans, Net

For the balances reported at March 31, 2013, the fair value for loans is estimated by discounting the expected future cash flows using current interest rates at which similar loans would be made to borrowers with similar credit ratings for the same remaining maturities, adjusted for the allowance for credit losses. Loans are segregated by type such as commercial and industrial, commercial real estate, construction and other loans with similar credit characteristics, and are further segmented into fixed and variable interest rate loan categories. Expected future cash flows are projected based on contractual cash flows, adjusted for estimated prepayments.

 

21

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE N - FAIR VALUE OF ASSETS AND LIABILITIES - Continued

 

Impaired Loans

The fair value of impaired loans is determined based on an evaluation at the time the loan is originally identified as impaired, and periodically thereafter, at the lower of cost or fair value. Fair value on impaired loans is measured based on the value of the collateral securing these loans if the loan is collateral dependent, or based on the discounted cash flows for noncollateral-dependent loans, and these loans are classified at Level 3 in the fair value hierarchy. Collateral on collateral-dependent loans may be real estate and/or business assets, including equipment, inventory and/or accounts receivable, and is determined based on appraisals performed by qualified licensed appraisers hired by the Company. Appraised and reported values may be discounted based on management’s historical knowledge, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the client and client’s business. Such discounts are typically significant and result in a Level 3 classification of the inputs for determining fair value. For unsecured loans, the estimated future discounted cash flows of the business or borrower are used in evaluating the fair value. Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on the same factors identified above.

Federal Home Loan Bank Stock

Federal Home Loan Bank stock is considered to be a restricted equity security whose carrying value approximates its fair value.

Accrued Interest Receivable and Accrued Interest Payable

The carrying amounts of accrued interest receivable and accrued interest payable approximate their fair values.

Non-Maturing Deposits

The fair values for non-maturing deposits (deposits with no contractual termination date), which include the Bank’s noninterest-bearing demand deposits, interest-bearing demand deposits, and money market and savings deposits, are equal to their carrying amounts, which represent the amounts payable on demand.

Time Deposits

The fair values of time deposits are estimated using a discounted cash flow calculation that applies current market deposit interest rates to the Bank’s current certificate of deposit interest rates for similar term certificates.

Borrowings

The fair value of borrowings is based upon the market price of similar instruments issued with similar contractual terms.

 

22

---

THE PRIVATE BANK OF CALIFORNIA

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2013

(UNAUDITED)

 

NOTE N - FAIR VALUE OF ASSETS AND LIABILITIES - Continued

 

Off-Balance-Sheet Financial Instruments

The fair value of commitments to extend credit and standby letters of credit is estimated using the fees currently charged to enter into similar agreements. The fair value of these financial instruments is not material.

NOTE O - PENDING MERGER

On August 21, 2012, First PacTrust Bancorp, Inc. (the “Company”), a Maryland corporation, entered into an Agreement and Plan of Merger (the “Merger Agreement”) by and among the Company; Beach Business Bank (“Beach”), a California corporation, state-chartered bank and wholly owned subsidiary of the Company; and the Bank. The Merger Agreement provides that, subject to the terms and conditions set forth in the Merger Agreement, the Bank will merge with and into Beach (the “Merger”), with Beach as the surviving corporation.

Subject to the terms and conditions set forth in the Merger Agreement, which has been unanimously approved by each Board of Directors of the Company, Beach and the Bank, at the effective date of the Merger, each outstanding share of the Bank’s common stock will be converted to the right to receive (i) a pro rata share of 2,083,333 shares of common stock of the Company (“Company Common Stock”), subject to the payment of cash in lieu of fractional shares and (ii) a pro rata share of $24,887,513 in cash (the “Merger Consideration”). If the value of the Merger Consideration would otherwise exceed an amount equal to 1.30 times the Bank’s tangible common equity as reflected in the Bank’s balance sheet as of the last business day of the calendar month immediately preceding the closing of the Merger after subtracting certain unaccrued one-time Merger-related costs and expenses, the cash portion of the Merger Consideration will be adjusted downward until the value of the Merger Consideration is equal to such amount. For the purposes of determining the value of the Merger Consideration in the foregoing calculation, the value of the Company Common Stock to be issued in the Merger will be deemed to be $12.00 per share. In the Merger, each outstanding share of the Bank’s Series C Preferred Stock will be converted into one share of a new series of Company preferred stock.

Under the terms of the Merger Agreement or existing Bank agreements, each stock option to acquire the Bank’s common stock that is outstanding immediately prior to the completion of the Merger will be converted into an option to purchase a number of whole shares of the Company’s stock in accordance with an option exchange ratio defined in the Merger Agreement or will be canceled in consideration for an amount equal to the per-share Merger consideration value (based on the aforementioned agreed-upon Company Common Stock share value of $12.00 per share) minus the per-share exercise price of the option to be canceled; each restricted share of the Bank’s common stock that is outstanding immediately prior to the closing of the Merger will vest in full and become free of all restrictions as of the closing of the Merger; and certain employees, including certain executive officers, are covered by severance and retention plans that provide for defined compensation and benefit payments under certain terms and conditions.

The Merger has been approved by the applicable banking regulatory agencies governing the Company, Beach and the Bank and is subject to the approval of the Bank’s shareholders.

 

23