Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - CENTRAL VALLEY COMMUNITY BANCORPFinancial_Report.xls
EX-32.1 - EXHIBIT 32.1 - CENTRAL VALLEY COMMUNITY BANCORPexhibit321q32014.htm
EX-32.2 - EXHIBIT 32.2 - CENTRAL VALLEY COMMUNITY BANCORPexhibit322q32014.htm
EX-31.1 - EXHIBIT 31.1 - CENTRAL VALLEY COMMUNITY BANCORPexhibit311q32014.htm
EX-31.2 - EXHIBIT 31.2 - CENTRAL VALLEY COMMUNITY BANCORPexhibit312q32014.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
 
FORM 10-Q
(Mark One)
 
ý QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
FOR THE QUARTERLY PERIOD ENDED September 30, 2014
 
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
FOR THE TRANSITION PERIOD FROM                        TO
 
COMMISSION FILE NUMBER: 000—31977
 
CENTRAL VALLEY COMMUNITY BANCORP
(Exact name of registrant as specified in its charter)
 
California
 
77-0539125
(State or other jurisdiction of incorporation or organization)
 
(I.R.S. Employer Identification No.)
 
7100 N. Financial Dr, Suite 101, Fresno, California
 
93720
(Address of principal executive offices)
 
(Zip code)
 
Registrant’s telephone number (559) 298-1775
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  ý  No  o
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes  ý  No  o
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
 
Large accelerated filer o
 
Accelerated filer o
 
 
 
Non-accelerated filer o
 
Smaller reporting company x
(Do not check if a smaller reporting company)
 
 
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes  o No  ý
As of November 1, 2014 there were 10,979,790 shares of the registrant’s common stock outstanding.

1




CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
 
2014 QUARTERLY REPORT ON FORM 10-Q
 
TABLE OF CONTENTS
 
 


2


PART 1: FINANCIAL INFORMATION
 

ITEM 1: FINANCIAL STATEMENTS

CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
 
(In thousands, except share amounts)
 
September 30, 2014
 
December 31, 2013
 
 
(Unaudited)
 
 
ASSETS
 
 

 
 

Cash and due from banks
 
$
28,059

 
$
25,878

Interest-earning deposits in other banks
 
26,658

 
85,956

Federal funds sold
 
331

 
218

Total cash and cash equivalents
 
55,048

 
112,052

Available-for-sale investment securities (Amortized cost of $439,576 at September 30, 2014 and $447,108 at December 31, 2013)
 
447,016

 
443,224

Held-to-maturity investment securities (Fair value of $34,523 at September 30, 2014)
 
31,837

 

Loans, less allowance for credit losses of $7,489 at September 30, 2014 and $9,208 at December 31, 2013
 
547,247

 
503,149

Bank premises and equipment, net
 
10,443

 
10,541

Other real estate owned
 

 
190

Bank owned life insurance
 
20,802

 
19,443

Federal Home Loan Bank stock
 
4,791

 
4,499

Goodwill
 
29,917

 
29,917

Core deposit intangibles
 
1,428

 
1,680

Accrued interest receivable and other assets
 
15,590

 
20,940

Total assets
 
$
1,164,119

 
$
1,145,635

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 

Deposits:
 
 

 
 

Non-interest bearing
 
$
345,003

 
$
356,392

Interest bearing
 
663,860

 
647,751

Total deposits
 
1,008,863

 
1,004,143

 
 
 
 
 
Junior subordinated deferrable interest debentures
 
5,155

 
5,155

Accrued interest payable and other liabilities
 
17,088

 
16,294

Total liabilities
 
1,031,106

 
1,025,592

Commitments and contingencies (Note 9)
 


 


Shareholders’ equity:
 
 

 
 

Preferred stock, no par value, $1,000 per share liquidation preference; 10,000,000 shares authorized, none issued and outstanding
 

 

Common stock, no par value; 80,000,000 shares authorized; issued and outstanding: 10,979,370 at September 30, 2014 and 10,914,680 at December 31, 2013
 
54,125

 
53,981

Retained earnings
 
74,367

 
68,348

Accumulated other comprehensive income (loss), net of tax
 
4,521

 
(2,286
)
Total shareholders’ equity
 
133,013

 
120,043

Total liabilities and shareholders’ equity
 
$
1,164,119

 
$
1,145,635

 
See notes to unaudited consolidated financial statements.

3



CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
 
 
 
For the Three Months
Ended September 30,
 
For the Nine Months
Ended September 30,
(In thousands, except share and per share amounts) 
 
2014
 
2013
 
2014
 
2013
INTEREST INCOME:
 
 
 
 
 
 

 
 

Interest and fees on loans
 
$
7,301

 
$
8,677

 
$
22,197

 
$
19,523

Interest on deposits in other banks
 
37

 
45

 
134

 
104

Interest on Federal funds sold
 

 

 
1

 

Interest and dividends on investment securities:
 
 
 
 
 
 
 
 
Taxable
 
1,341

 
588

 
4,127

 
1,341

Exempt from Federal income taxes
 
1,469

 
1,593

 
4,305

 
4,329

Total interest income
 
10,148

 
10,903

 
30,764

 
25,297

INTEREST EXPENSE:
 
 
 
 
 
 

 
 

Interest on deposits
 
249

 
342

 
813

 
947

Interest on junior subordinated deferrable interest debentures
 
23

 
25

 
72

 
74

Other
 

 

 

 
17

Total interest expense
 
272

 
367

 
885

 
1,038

Net interest income before provision for credit losses
 
9,876

 
10,536

 
29,879

 
24,259

PROVISION FOR CREDIT LOSSES
 

 

 
(400
)
 

Net interest income after provision for credit losses
 
9,876

 
10,536

 
30,279

 
24,259

NON-INTEREST INCOME:
 
 
 
 
 
 

 
 

Service charges
 
811

 
911

 
2,441

 
2,282

Appreciation in cash surrender value of bank owned life insurance
 
156

 
149

 
459

 
342

Interchange fees
 
295

 
268

 
924

 
678

Net gain on disposal of other real estate owned
 

 

 
63

 

Net realized gains on sales of investment securities
 
240

 

 
573

 
1,133

Federal Home Loan Bank dividends
 
86

 
59

 
237

 
113

Loan placement fees
 
212

 
128

 
401

 
507

Other income
 
261

 
298

 
983

 
811

Total non-interest income
 
2,061

 
1,813

 
6,081

 
5,866

NON-INTEREST EXPENSES:
 
 
 
 
 
 

 
 

Salaries and employee benefits
 
5,076

 
5,048

 
14,833

 
12,916

Occupancy and equipment
 
1,222

 
1,134

 
3,671

 
2,936

Data processing
 
448

 
357

 
1,362

 
949

Regulatory assessments
 
177

 
220

 
569

 
517

ATM/Debit card expenses
 
166

 
170

 
476

 
388

License and maintenance contracts
 
128

 
139

 
384

 
338

Advertising
 
155

 
124

 
462

 
346

Audit and accounting fees
 
185

 
135

 
492

 
406

Internet banking expense
 
134

 
109

 
359

 
257

Acquisition and integration
 

 
271

 

 
784

Amortization of core deposit intangibles
 
84

 
84

 
252

 
184

Other
 
1,276

 
1,200

 
3,660

 
3,126

Total non-interest expenses
 
9,051

 
8,991

 
26,520

 
23,147

Income before provision for income taxes
 
2,886

 
3,358

 
9,840

 
6,978

Provision for income taxes
 
535

 
389

 
2,180

 
939

Net income
 
$
2,351

 
$
2,969

 
$
7,660

 
$
6,039

Preferred stock dividends and accretion
 

 
87

 

 
262

Net income available to common shareholders
 
$
2,351

 
$
2,882

 
$
7,660

 
$
5,777

Earnings per common share:
 
 
 
 
 
 

 
 

Basic earnings per share
 
$
0.22

 
$
0.26

 
$
0.70

 
$
0.58

Weighted average common shares used in basic computation
 
10,919,630

 
10,899,086

 
10,917,892

 
10,020,057

Diluted earnings per share
 
$
0.21

 
$
0.26

 
$
0.70

 
$
0.57

Weighted average common shares used in diluted computation
 
11,014,907

 
10,958,811

 
11,005,553

 
10,080,034

Cash dividend per common share
 
$
0.05

 
$
0.05

 
$
0.15

 
$
0.15

 
See notes to unaudited consolidated financial statements.

4



CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
 
 
 
For the Three Months
Ended September 30,
 
For the Nine Months
Ended September 30,
(In thousands)
 
2014
 
2013
 
2014
 
2013
Net income
 
$
2,351

 
$
2,969

 
$
7,660

 
$
6,039

Other Comprehensive Income (Loss):
 
 
 
 
 
 
 
 
Unrealized gains (losses) on securities:
 
 
 
 
 
 
 
 
Unrealized holdings gains (losses) arising and transferred during the period
 
619

 
797

 
12,060

 
(13,195
)
Less: reclassification for net gains included in net income
 
240

 

 
573

 
1,133

Amortization of net unrealized gains transferred during the period
 
(2
)
 


 
(20
)
 

Other comprehensive income (loss), before tax
 
377

 
797

 
11,467

 
(14,328
)
Tax (expense) benefit related to items of other comprehensive income
 
(156
)
 
(328
)
 
(4,660
)
 
5,896

Total other comprehensive income (loss)
 
221

 
469

 
6,807

 
(8,432
)
Comprehensive income (loss)
 
$
2,572

 
$
3,438

 
$
14,467

 
$
(2,393
)

See notes to unaudited consolidated financial statements.




5


CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
 
 
For the Nine Months
Ended September 30,
(In thousands)
 
2014
 
2013
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 

 
 

Net income
 
$
7,660

 
$
6,039

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 

Net decrease in deferred loan fees
 
(336
)
 
(217
)
Depreciation
 
1,019

 
801

Accretion
 
(730
)
 
(614
)
Amortization
 
5,841

 
7,031

Stock-based compensation
 
93

 
73

Tax benefit from exercise of stock options
 
(6
)
 
(16
)
Provision for credit losses
 
(400
)
 

Net realized gains on sales of available-for-sale investment securities
 
(573
)
 
(1,133
)
Net gain (loss) on disposal of premises and equipment
 
191

 
(1
)
Net gain on sale of other real estate owned
 
(63
)
 

Increase in bank owned life insurance, net of expenses
 
(459
)
 
(342
)
Net (increase) decrease in accrued interest receivable and other assets
 
(505
)
 
873

Net decrease in prepaid FDIC assessments
 

 
1,542

Net increase in accrued interest payable and other liabilities
 
(409
)
 
(1,741
)
Provision for (benefit from) deferred income taxes
 
1,201

 
(1,191
)
Net cash provided by operating activities
 
12,524

 
11,104

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 

 
 

Net cash and cash equivalents acquired in acquisition
 

 
40,729

Purchases of available-for-sale investment securities
 
(137,360
)
 
(129,572
)
Proceeds from sales or calls of available-for-sale investment securities
 
73,982

 
37,428

Proceeds from maturity and principal repayments of available-for-sale investment securities
 
36,133

 
63,666

Net increase in loans
 
(43,598
)
 
(6,633
)
Proceeds from sale of other real estate owned
 
488

 
139

Purchases of premises and equipment
 
(1,112
)
 
(852
)
Purchases of bank owned life insurance
 
(900
)
 

FHLB stock (purchased) redeemed
 
(292
)
 
48

Proceeds from sale of premises and equipment
 
1

 
1

Net cash (used in) provided by investing activities
 
(72,658
)
 
4,954

CASH FLOWS FROM FINANCING ACTIVITIES:
 
 

 
 

Net increase in demand, interest bearing and savings deposits
 
12,745

 
11,334

Net (decrease) increase in time deposits
 
(8,025
)
 
6,816

Repayments of short-term borrowings to Federal Home Loan Bank
 

 
(4,000
)
Proceeds from exercise of stock options
 
45

 
782

Excess tax benefit from exercise of stock options
 
6

 
16

Cash dividend payments on common stock
 
(1,641
)
 
(1,502
)
Cash dividend payments on preferred stock
 

 
(262
)
Net cash provided by financing activities
 
3,130

 
13,184

(Decrease) increase in cash and cash equivalents
 
(57,004
)
 
29,242

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
 
112,052

 
52,956

CASH AND CASH EQUIVALENTS AT END OF PERIOD
 
$
55,048

 
$
82,198

 

6


 
 
For the Nine Months
Ended September 30,
(In thousands)
 
2014
 
2013
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
 
 

 
 

Cash paid during the period for:
 
 

 
 

Interest
 
$
904

 
$
1,078

Income taxes
 
$
1,030

 
$
1,340

Non-cash investing and financing activities:
 
 

 
 

Foreclosure of loan collateral and recognition of other real estate owned
 
$
235

 
$

Transfer of securities from available-for-sale to held-to-maturity
 
$
31,346

 

Unrealized gain on transfer of securities from available-for-sale to held-to-maturity
 
$
163

 

Accrued preferred stock dividends
 
$

 
$
87

Purchases of available-for-sale investment securities, not yet settled
 
$
1,203

 
$

Common stock issued in Visalia Community Bank acquisition
 
$

 
$
12,494


See notes to unaudited consolidated financial statements.

7




Note 1.  Basis of Presentation
 
The interim unaudited condensed consolidated financial statements of Central Valley Community Bancorp and subsidiary have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC). These interim condensed consolidated financial statements include the accounts of Central Valley Community Bancorp and its wholly owned subsidiary Central Valley Community Bank (the Bank) (collectively, the Company). All significant intercompany accounts and transactions have been eliminated in consolidation.  As discussed in Note 2, on July 1, 2013, the Company completed an acquisition under which Visalia Community Bank merged with and into Central Valley Community Bancorp’s subsidiary, Central Valley Community Bank. Certain information and footnote disclosures normally included in the annual consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) have been omitted. The Company believes that the disclosures are adequate to make the information presented not misleading. These interim consolidated financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Company’s 2013 Annual Report to Shareholders on Form 10-K. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the Company’s financial position at September 30, 2014, and the results of its operations and its cash flows for the three and nine month interim periods ended September 30, 2014 and 2013 have been included. Certain reclassifications have been made to prior year amounts to conform to the 2014 presentation. Reclassifications had no effect on prior period net income or shareholders’ equity. The results of operations for interim periods are not necessarily indicative of results for the full year.
     The preparation of these consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
     Management has determined that since all of the banking products and services offered by the Company are available in each branch of the Bank, all branches are located within the same economic environment, and management does not allocate resources based on the performance of different lending or transaction activities, it is appropriate to aggregate the Bank branches and report them as a single operating segment. No customer accounts for more than 10 percent of revenues for the Company or the Bank.
  


Note 2.  Acquisition of Visalia Community Bank
 
Effective July 1, 2013, the Company acquired Visalia Community Bank, headquartered in Visalia, California, wherein Visalia Community Bank, with three full-service offices in Visalia and one in Exeter, merged with and into Central Valley Community Bancorp’s subsidiary, Central Valley Community Bank. Visalia Community Bank’s assets (unaudited) as of July 1, 2013 totaled approximately $197 million. The acquired assets and liabilities were recorded at fair value at the date of acquisition.

Under the terms of the merger agreement, the Company issued an aggregate of approximately 1.263 million shares of its common stock and cash totaling approximately $11.05 million to the former shareholders of Visalia Community Bank. Each Visalia Community Bank common shareholder of record at the effective time of the merger became entitled to receive 2.971 shares of common stock of the Company for each of their former shares of Visalia Community Bank common stock.

The Company recorded $6.2 million of goodwill and $1.4 million of other intangible assets at the date of acquisition. The other intangible assets are primarily related to core deposits and are being amortized using a straight-line method over a period of ten years with no significant residual value. For tax purposes purchase accounting adjustments, including goodwill are all non-taxable and/or non-deductible.

The acquisition was consistent with the Company’s strategy to build a regional presence in Central California. The acquisition offers the Company the opportunity to increase profitability by introducing existing products and services to the acquired customer base as well as add new customers in the expanded region.

Pro Forma Results of Operations

The following table presents pro forma results of operations information for the periods presented as if the acquisition had occurred as of January 1, 2013. The pro forma results of operations for the nine months ended September 30, 2013 include the historical accounts of the Company and Visalia Community Bank and pro forma adjustments as may be required, including the amortization of intangibles with definite lives and the amortization or accretion of any premiums or discounts arising from fair

8


value adjustments for assets acquired and liabilities assumed. The pro forma information is intended for informational purposes only and is not necessarily indicative of the Company’s future operating results or operating results that would have occurred had the acquisition been completed at the beginning of 2013. No assumptions have been applied to the pro forma results of operations regarding possible revenue enhancements, expense efficiencies or asset dispositions.
Pro Forma Results of Operations
 
For the Nine Months
Ended September 30,
(In thousands, except per share amounts) 
 
2013
Net interest income
 
$
27,581

Provision for credit losses
 
298

Non-interest income
 
6,611

Non-interest expense
 
28,619

Income before provision for income taxes
 
5,275

Provision for income taxes
 
375

Net income
 
$
4,900

Basic earnings per share
 
$
0.46

Diluted earnings per share
 
$
0.46


Note 3.  Fair Value Measurements
 
Fair Value Hierarchy
 
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. In accordance with applicable guidance, the Company groups its assets and liabilities measured at fair value in 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.  Valuations within these levels are based upon:
 
Level 1 — Quoted market prices (unadjusted) for identical instruments traded in active exchange markets that the Company has the ability to access as of the measurement date.
 
Level 2 — Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable or can be corroborated by observable market data.
 
Level 3 — Model-based techniques that use at least one significant assumption not observable in the market.  These unobservable assumptions reflect the Company’s estimates of assumptions that market participants would use on pricing the asset or liability.  Valuation techniques include management judgment and estimation which may be significant.
Management monitors the availability of observable market data to assess the appropriate classification of financial instruments within the fair value hierarchy. Changes in economic conditions or model-based valuation techniques may require the transfer of financial instruments from one fair value level to another. In such instances, we report the transfer at the beginning of the reporting period. The estimated carrying and fair values of the Company’s financial instruments are as follows (in thousands):

9


 
 
September 30, 2014
 
 
Carrying
Amount
 
Fair Value
(In thousands)
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial assets:
 
 

 
 

 
 

 
 
 
 

Cash and due from banks
 
$
28,059

 
$
28,059

 
$

 
$

 
$
28,059

Interest-earning deposits in other banks
 
26,658

 
26,658

 

 

 
26,658

Federal funds sold
 
331

 
331

 

 

 
331

Available-for-sale investment securities
 
447,016

 
7,529

 
439,487

 

 
447,016

Held-to-maturity investment securities
 
31,837

 

 
34,523

 

 
34,523

Loans, net
 
547,247

 

 

 
550,002

 
550,002

Federal Home Loan Bank stock
 
4,791

 
N/A

 
N/A

 
N/A

 
N/A

Accrued interest receivable
 
5,223

 
22

 
2,819

 
2,382

 
5,223

Financial liabilities:
 
 

 
 

 
 

 
 
 
 

Deposits
 
1,008,863

 
847,644

 
161,213

 

 
1,008,857

Junior subordinated deferrable interest debentures
 
5,155

 

 

 
3,175

 
3,175

Accrued interest payable
 
110

 

 
86

 
24

 
110


 
 
December 31, 2013
 
 
Carrying
Amount
 
Fair Value
(In thousands)
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
25,878

 
$
25,878

 
$

 
$

 
$
25,878

Interest-earning deposits in other banks
 
85,956

 
85,956

 

 

 
85,956

Federal funds sold
 
218

 
218

 

 

 
218

Available-for-sale investment securities
 
443,224

 
7,514

 
435,710

 

 
443,224

Loans, net
 
503,149

 

 

 
507,361

 
507,361

Federal Home Loan Bank stock
 
4,499

 
N/A

 
N/A

 
N/A

 
N/A

Accrued interest receivable
 
5,026

 
21

 
2,976

 
2,029

 
5,026

Financial liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits
 
1,004,143

 
834,864

 
169,065

 

 
1,003,929

Junior subordinated deferrable interest debentures
 
5,155

 

 

 
2,750

 
2,750

Accrued interest payable
 
129

 

 
105

 
24

 
129


These estimates do not reflect any premium or discount that could result from offering the Company’s entire holdings of a particular financial instrument for sale at one time, nor do they attempt to estimate the value of anticipated future business related to the instruments.  In addition, the tax ramifications related to the realization of unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of these estimates.
These estimates are made at a specific point in time based on relevant market data and information about the financial instruments.  Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding current economic conditions, risk characteristics of various financial instruments and other factors.  These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision.  Changes in assumptions could significantly affect the fair values presented.
The methods and assumptions used to estimate fair values are described as follows:

(a) Cash and Cash Equivalents The carrying amounts of cash and due from banks, interest-earning deposits in other banks, and Federal funds sold approximate fair values and are classified as Level 1.

(b) Investment Securities — Investment securities in Level 1 are mutual funds and fair values are based on quoted market prices for identical instruments traded in active markets. Fair values for investment securities classified in Level 2 are based on quoted market prices for similar securities in active markets. For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators.

10



(c) Loans — Fair values of loans are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Purchased credit impaired (PCI) loans are measured at estimated fair value on the date of acquisition. Carrying value is calculated as the present value of expected cash flows and approximates fair value. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans are initially valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for credit losses. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management's historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

(d) FHLB Stock — It is not practicable to determine the fair value of FHLB stock due to restrictions placed on its transferability.

(e) Other real estate owned — OREO is measured at fair value less estimated costs to sell when acquired, establishing a new cost basis. Fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process to adjust for differences between the comparable sales and income data available. The Company records OREO as non-recurring with level 3 measurement inputs.

(f) Deposits — Fair value of demand deposit, savings, and money market accounts are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount), resulting in a Level 1 classification. Fair value for fixed and variable rate certificates of deposit are estimated using discounted cash flow analyses using interest rates offered at each reporting date by the Company for certificates with similar remaining maturities resulting in a Level 2 classification.

(g) Short-Term Borrowings — The fair values of the Company's federal funds purchased, borrowings under repurchase agreements, and other short-term borrowings, generally maturing within ninety days, are based on the market rates for similar types of borrowing arrangements resulting in a Level 2 classification.

(h) Other Borrowings — The fair values of the Company’s long-term borrowings are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

The fair values of the Company’s Subordinated Debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.

(i) Accrued Interest Receivable/Payable — The fair value of accrued interest receivable and payable is based on the fair value hierarchy of the related asset or liability.

(j) Off-Balance Sheet Instruments — Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is not material.
 
Assets Recorded at Fair Value
 
The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring and non-recurring basis as of September 30, 2014:
 
Recurring Basis
 
The Company is required or permitted to record the following assets at fair value on a recurring basis as of September 30, 2014 (in thousands). 

11


Description
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
Available-for-sale securities
 
 

 
 

 
 

 
 

Debt Securities:
 
 

 
 

 
 

 
 

U.S. Government agencies
 
$
33,742

 
$

 
$
33,742

 
$

Obligations of states and political subdivisions
 
148,150

 

 
148,150

 

U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
 
252,778

 

 
252,778

 

Private label residential mortgage backed securities
 
4,817

 

 
4,817

 

Other equity securities
 
7,529

 
7,529

 

 

Total assets measured at fair value on a recurring basis
 
$
447,016

 
$
7,529

 
$
439,487

 
$

 
Securities in Level 1 are mutual funds and fair values are based on quoted market prices for identical instruments traded in active markets.  Fair values for available-for-sale investment securities in Level 2 are based on quoted market prices for similar securities in active markets. For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators.
Management evaluates the significance of transfers between levels based upon the nature of the financial instrument and size of the transfer relative to total assets, total liabilities or total earnings. During the nine months ended September 30, 2014, no transfers between levels occurred.
There were no Level 3 assets measured at fair value on a recurring basis at or during the nine month period ended September 30, 2014. Also there were no liabilities measured at fair value on a recurring basis at September 30, 2014.

Non-recurring Basis
 
The Company may be required, from time to time, to measure certain assets and liabilities at fair value on a non-recurring basis. These include assets and liabilities that are measured at the lower of cost or fair value that were recognized at fair value which was below cost at September 30, 2014 (in thousands).
Description
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
Assets:
 
 
 
 
 
 
 
 
Impaired loans:
 
 

 
 

 
 

 
 

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
$
145

 
$

 
$

 
$
145

Total assets measured at fair value on a non-recurring basis
 
$
145

 
$

 
$

 
$
145


At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for credit losses. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. The fair value of impaired loans is based on the fair value of the collateral. Impaired loans were determined to be collateral dependent and categorized as Level 3 due to ongoing real estate market conditions resulting in inactive market data, which in turn required the use of unobservable inputs and assumptions in fair value measurements. Impaired loans evaluated under the discounted cash flow method are excluded from the table above. The discounted cash flow methods as prescribed by ASC Topic 310 is not a fair value measurement since the discount rate utilized is the loan’s effective interest rate which is not a market rate. There were no changes in valuation techniques used during the nine month period ended September 30, 2014.
Appraisals for collateral-dependent impaired loans are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value is compared with independent data sources such as recent market data or industry-wide statistics.    
Impaired loans that are measured for impairment using the fair value of the collateral for collateral dependent loans, had a principal balance of $174,000 with a valuation allowance of $29,000 at September 30, 2014, resulting in fair value of $145,000.  The valuation allowance represents specific allocations for the allowance for credit losses for impaired loans.

12


During the three and nine months ended September 30, 2014, there was no provision for credit losses recorded related to loans carried at fair value. During the three months ended September 30, 2014, there was a net recovery of $131,000, and for the nine months then ended, there were net charge-offs of $177,000 related to loans carried at fair value.

During the three and nine months ended September 30, 2013, there was no provision for credit losses recorded related to loans carried at fair value. During the three and nine months ended September 30, 2013, there were no charge-offs related to loans carried at fair value.

The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring and nonrecurring basis as of December 31, 2013:

Recurring Basis
 
The Company is required or permitted to record the following assets at fair value on a recurring basis as of December 31, 2013 (in thousands).
Description
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
Available-for-sale securities
 
 

 
 

 
 

 
 

Debt Securities:
 
 

 
 

 
 

 
 

U.S. Government agencies
 
$
18,203

 
$

 
$
18,203

 
$

Obligations of states and political subdivisions
 
158,407

 

 
158,407

 

U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
 
253,709

 

 
253,709

 

Private label residential mortgage backed securities
 
5,391

 

 
5,391

 

Other equity securities
 
7,514

 
7,514

 

 

Total assets measured at fair value on a recurring basis
 
$
443,224

 
$
7,514

 
$
435,710

 
$

 
Securities in Level 1 are mutual funds and fair values are based on quoted market prices for identical instruments traded in active markets.  Fair values for available-for-sale investment securities in Level 2 are based on quoted market prices for similar securities in active markets. For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators.
     Management evaluates the significance of transfers between levels based upon the nature of the financial instrument and size of the transfer relative to total assets, total liabilities or total earnings. During the year ended December 31, 2013, no transfers between levels occurred.
There were no Level 3 assets measured at fair value on a recurring basis at or during the year ended December 31, 2013. Also there were no liabilities measured at fair value on a recurring basis at December 31, 2013.

Non-recurring Basis
 
The Company may be required, from time to time, to measure certain assets and liabilities at fair value on a non-recurring basis.  These include assets and liabilities that are measured at the lower of cost or fair value that were recognized at fair value which was below cost at December 31, 2013 (in thousands).
Description
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
Impaired loans:
 
 

 
 

 
 

 
 

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
$
133

 
$

 
$

 
$
133

Total assets measured at fair value on a non-recurring basis
 
$
133

 
$

 
$

 
$
133


At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for credit losses. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and

13


management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. The fair value of impaired loans is based on the fair value of the collateral. Impaired loans were determined to be collateral dependent and categorized as Level 3 due to ongoing real estate market conditions resulting in inactive market data, which in turn required the use of unobservable inputs and assumptions in fair value measurements. Impaired loans were determined to be collateral dependent and categorized as Level 3 due to ongoing real estate market conditions resulting in inactive market data, which in turn required the use of unobservable inputs and assumptions in fair value measurements. Impaired loans evaluated under the discounted cash flow method are excluded from the table above. The discounted cash flow method as prescribed by ASC Topic 310 is not a fair value measurement since the discount rate utilized is the loan’s effective interest rate which is not a market rate. There were no changes in valuation techniques used during the year ended December 31, 2013.
Appraisals for collateral-dependent impaired loans are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value is compared with independent data sources such as recent market data or industry-wide statistics.    
Impaired loans that are measured for impairment using the fair value of the collateral for collateral dependent loans, had a principal balance of $194,000 with a valuation allowance of $61,000 at December 31, 2013, resulting in fair value of $133,000. The valuation allowance represents specific allocations for the allowance for credit losses for impaired loans.


14


Note 4.  Investments
 
The investment portfolio consists primarily of U.S. Government sponsored entity and agency securities collateralized by residential mortgage obligations, private label residential mortgage backed securities (PLRMBS), and obligations of states and political subdivisions securities.  As of September 30, 2014, $102,793,000 of these securities were held as collateral for borrowing arrangements, public funds, and for other purposes.
     The fair value of the available-for-sale investment portfolio reflected a net unrealized gain of $7,440,000 at September 30, 2014 compared to an unrealized loss of $3,884,000 at December 31, 2013.
     The following table sets forth the carrying values and estimated fair values of our investment securities portfolio at the dates indicated (in thousands): 
 
 
September 30, 2014
Available-for-Sale Securities
 
Amortized Cost
 
Gross
Unrealized
 Gains
 
Gross
Unrealized
Losses
 
Estimated
 Fair Value
Debt securities:
 
 

 
 

 
 

 
 

U.S. Government agencies
 
$
33,827

 
$
154

 
$
(239
)
 
$
33,742

Obligations of states and political subdivisions
 
143,027

 
5,581

 
(458
)
 
148,150

U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
 
251,870

 
2,023

 
(1,115
)
 
252,778

Private label residential mortgage backed securities
 
3,352

 
1,465

 

 
4,817

Other equity securities
 
7,500

 
29

 

 
7,529

Total available-for-sale
 
$
439,576

 
$
9,252

 
$
(1,812
)
 
$
447,016

 
 
September 30, 2014
Held-to-Maturity Securities
 
Amortized Cost
 
Gross
Unrecognized
 Gains
 
Gross
Unrecognized
Losses
 
Estimated
 Fair Value
Debt securities:
 
 

 
 

 
 

 
 

Obligations of states and political subdivisions
 
$
31,837

 
$
2,701

 
$
(15
)
 
$
34,523


 
 
December 31, 2013
Available-for-Sale Securities
 
Amortized Cost
 
Gross
Unrealized
 Gains
 
Gross
Unrealized
Losses
 
Estimated
Fair Value
Debt securities:
 
 

 
 

 
 

 
 

U.S. Government agencies
 
$
18,172

 
$
115

 
$
(84
)
 
$
18,203

Obligations of states and political subdivisions
 
162,018

 
2,906

 
(6,517
)
 
158,407

U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
 
254,978

 
1,075

 
(2,344
)
 
253,709

Private label residential mortgage backed securities
 
4,344

 
1,047

 

 
5,391

Other equity securities
 
7,596

 
2

 
(84
)
 
7,514

Total available-for-sale
 
$
447,108

 
$
5,145

 
$
(9,029
)
 
$
443,224


Proceeds and gross realized gains (losses) from the sales or calls of investment securities for the periods ended September 30, 2014 and 2013 are shown below (in thousands):
 
 
For the Three Months
Ended September 30,
 
For the Nine Months
Ended September 30,
Available-for-Sale Securities
 
2014
 
2013
 
2014
 
2013
Proceeds from sales or calls
 
$
21,741

 
$
1,575

 
$
73,982

 
$
37,428

Gross realized gains from sales or calls
 
271

 

 
1,423

 
1,401

Gross realized losses from sales or calls
 
(31
)
 

 
(850
)
 
(268
)


15


Losses recognized in 2014 and 2013 were incurred in order to reposition the investment securities portfolio based on the current rate environment.  The securities which were sold at a loss were acquired when the rate environment was not as volatile.  The securities which were sold were primarily purchased several years ago to serve a purpose in the rate environment in which the securities were purchased.  The Company is addressing risks in the security portfolio by selling these securities and using proceeds to purchase securities that fit with the Company’s current risk profile.
The provision for income taxes includes $236,000 and $466,000 income tax impact from the reclassification of unrealized net gains on available-for-sale securities to realized net gains on available-for-sale securities for the nine months ended September 30, 2014 and 2013, respectively. The provision for income taxes includes $99,000 and $0 income tax impact from the reclassification of unrealized net gains on available-for-sale securities to realized net gains on available-for-sale securities for the three months ended September 30, 2014 and 2013, respectively.
Investment securities, aggregated by investment category, with unrealized losses as of the dates indicated are summarized and classified according to the duration of the loss period as follows (in thousands): 
 
 
September 30, 2014
 
 
Less than 12 Months
 
12 Months or More
 
Total
 
 
Fair
 
Unrealized
 
Fair
 
Unrealized
 
Fair
 
Unrealized
Available-for-Sale Securities
 
Value
 
Losses
 
Value
 
Losses
 
Value
 
Losses
Debt securities:
 
 

 
 

 
 

 
 

 
 

 
 

U.S. Government agencies
 
$
13,082

 
$
(197
)
 
$
1,778

 
$
(42
)
 
$
14,860

 
$
(239
)
Obligations of states and political subdivisions
 
13,140

 
(63
)
 
26,483

 
(395
)
 
39,623

 
(458
)
U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
 
72,844

 
(610
)
 
30,588

 
(505
)
 
103,432

 
(1,115
)
Total available-for-sale
 
$
99,066

 
$
(870
)

$
58,849

 
$
(942
)
 
$
157,915

 
$
(1,812
)
 
 
September 30, 2014
 
 
Less than 12 Months
 
12 Months or More
 
Total
 
 
Fair
 
Unrealized
 
Fair
 
Unrealized
 
Fair
 
Unrealized
Held-to-Maturity Securities
 
Value
 
Losses
 
Value
 
Losses
 
Value
 
Losses
Debt securities:
 
 
 
 
 
 
 
 
 
 
 
 
Obligations of states and political subdivisions
 
$
1,064

 
$
(15
)
 
$

 
$

 
$
1,064

 
$
(15
)

 
 
December 31, 2013
 
 
Less than 12 Months
 
12 Months or More
 
Total
 
 
Fair
 
Unrealized
 
Fair
 
Unrealized
 
Fair
 
Unrealized
Available-for-Sale Securities
 
Value
 
Losses
 
Value
 
Losses
 
Value
 
Losses
Debt securities:
 
 

 
 

 
 

 
 

 
 

 
 

U.S. Government agencies
 
$
4,132

 
$
(75
)
 
$
968

 
$
(9
)
 
$
5,100

 
$
(84
)
Obligations of states and political subdivisions
 
89,556

 
(5,007
)
 
15,015

 
(1,510
)
 
104,571

 
(6,517
)
U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
 
148,853

 
(2,070
)
 
19,199

 
(274
)
 
168,052

 
(2,344
)
Other equity securities
 
7,416

 
(84
)
 

 

 
7,416

 
(84
)
Total available-for-sale
 
$
249,957

 
$
(7,236
)
 
$
35,182

 
$
(1,793
)
 
$
285,139

 
$
(9,029
)

     We periodically evaluate each investment security for other-than-temporary impairment, relying primarily on industry analyst reports, observation of market conditions and interest rate fluctuations.  The portion of the impairment that is attributable to a shortage in the present value of expected future cash flows relative to the amortized cost should be recorded as a current period charge to earnings.  The discount rate in this analysis is the original yield expected at time of purchase.
     As of September 30, 2014, the Company performed an analysis of the investment portfolio to determine whether any of the investments held in the portfolio had an other-than-temporary impairment (OTTI). Management evaluated all available-for-sale investment securities with an unrealized loss at September 30, 2014 and identified those that had an unrealized loss for at least a consecutive 12 month period, which had an unrealized loss at September 30, 2014 greater than 10% of the recorded

16


book value on that date, or which had an unrealized loss of more than $10,000.  Management also analyzed any securities that may have been downgraded by credit rating agencies. 
For those bonds that met the evaluation criteria, management obtained and reviewed the most recently published national credit ratings for those bonds.  For those bonds that were municipal debt securities with an investment grade rating by the rating agencies, management also evaluated the financial condition of the municipality and any applicable municipal bond insurance provider and concluded that no credit related impairment existed.

U.S. Government Agencies

At September 30, 2014, the Company held ten U.S. Government agency securities, of which three were in a loss position for less than 12 months and one was in a loss position and had been in a loss position for 12 months or more. The unrealized losses on the Company’s investments in direct obligations of U.S. government agencies were caused by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized costs of the investment. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has the ability and intent to hold, and it is more likely than not that it will not be required to sell, those investments until a recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2014.

Obligations of States and Political Subdivisions
 
At September 30, 2014, the Company held 146 obligations of states and political subdivision securities of which six were in a loss position for less than 12 months and 19 were in a loss position and had been in a loss position for 12 months or more. The unrealized losses on the Company’s investments in obligations of states and political subdivision securities were caused by interest rate changes. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has the ability to hold and does not intend to sell, and it is more likely than not that it will not be required to sell those investments until a recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2014.
 
U.S. Government Sponsored Entities and Agencies Collateralized by Residential Mortgage Obligations
 
At September 30, 2014, the Company held 204 U.S. Government sponsored entity and agency securities collateralized by residential mortgage obligations of which 34 were in a loss position for less than 12 months and 16 have been in a loss position for more than 12 months. The unrealized losses on the Company’s investments in U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations were caused by interest rate changes. The contractual cash flows of those investments are guaranteed by an agency or sponsored entity of the U.S. Government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost of the Company’s investment. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has the ability to hold and does not intend to sell, and it is more likely than not that it will not be required to sell those investments until a recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2014.
 
Private Label Residential Mortgage Backed Securities
 
At September 30, 2014, the Company had a total of 21 PLRMBS with a remaining principal balance of $3,352,000 and a net unrealized gain of approximately $1,465,000None of these securities were recorded with an unrealized loss at September 30, 2014Eleven of these PLRMBS with a remaining principal balance of $2,855,000 had credit ratings below investment grade.  The Company continues to perform extensive analyses on these securities.

Other Equity Securities
 
At September 30, 2014, the Company had a total of one mutual fund equity investment. The equity investment was not recorded with an unrealized loss at September 30, 2014.

17


 
The following tables provide a roll forward for the three and nine month periods ended September 30, 2014 and 2013 of investment securities credit losses recorded in earnings. The beginning balance represents the credit loss component for which OTTI occurred on debt securities in prior periods.  Additions represent the first time a debt security was credit impaired or when subsequent credit impairments have occurred on securities for which OTTI credit losses have been previously recognized. 
 
 
For the Three Months
Ended September 30,
 
For the Nine Months
Ended September 30,
(In thousands)
 
2014
 
2013
 
2014
 
2013
Beginning balance
 
$
800

 
$
800

 
$
800

 
$
783

Amounts related to credit loss for which an OTTI charge was not previously recognized
 

 

 

 
17

Increases to the amount related to credit loss for which OTTI was previously recognized
 

 

 

 

Realized losses for securities sold
 

 

 

 

Ending balance
 
$
800

 
$
800

 
$
800

 
$
800


The amortized cost and estimated fair value of available-for-sale and held-to-maturity investment securities at September 30, 2014 by contractual maturity is shown below (in thousands).  Expected maturities will differ from contractual maturities because the issuers of the securities may have the right to call or prepay obligations with or without call or prepayment penalties.
 
 
 
September 30, 2014
Available-for-Sale Securities
 
Amortized Cost

Estimated Fair
Value
Within one year
 
$

 
$

After one year through five years
 
2,898

 
3,206

After five years through ten years
 
17,627

 
18,470

After ten years
 
122,502

 
126,474

 
 
143,027

 
148,150

Investment securities not due at a single maturity date:
 
 

 
 

U.S. Government agencies
 
33,827

 
33,742

U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
 
251,870

 
252,778

Private label residential mortgage backed securities
 
3,352

 
4,817

Other equity securities
 
7,500

 
7,529

Total available-for-sale
 
$
439,576

 
$
447,016

 
 
 
September 30, 2014
Held-to-Maturity Securities
 
Amortized Cost
 
Estimated Fair
Value
After ten years
 
$
31,837

 
$
34,523


During the quarter ended March 31, 2014, to better manage our interest rate risk, we transferred from available for sale to held to maturity selected municipal securities in our portfolio having a book value of approximately $31 million, a market value of approximately $32 million, and a net unrecognized gain of approximately $163,000.  This transfer was completed after careful consideration of our intent and ability to hold these securities to maturity. There were no transfers or reclassifications of securities in or out of held-to-maturity during the quarter ended September 30, 2014.



18


Note 5.  Loans and Allowance for Credit Losses
 
Outstanding loans are summarized as follows:
Loan Type (Dollars in thousands)
 
September 30, 2014
 
% of Total
Loans
 
December 31, 2013
 
% of Total
Loans
Commercial:
 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
88,756

 
16.0
%
 
$
87,082

 
17.0
%
   Agricultural land and production
 
44,421

 
7.9
%
 
31,649

 
6.1
%
Total commercial
 
133,177

 
23.9
%
 
118,731

 
23.1
%
Real estate:
 
 

 
 

 
 

 
 

   Owner occupied
 
158,339

 
28.5
%
 
156,781

 
30.6
%
   Real estate construction and other land loans
 
43,453

 
7.8
%
 
42,329

 
8.3
%
   Commercial real estate
 
99,966

 
18.0
%
 
86,117

 
16.8
%
   Agricultural real estate
 
57,807

 
10.5
%
 
44,164

 
8.6
%
   Other real estate
 
4,239

 
0.8
%
 
4,548

 
0.9
%
Total real estate
 
363,804

 
65.6
%
 
333,939

 
65.2
%
Consumer:
 
 

 
 

 
 

 
 

   Equity loans and lines of credit
 
47,812

 
8.7
%
 
48,594

 
9.5
%
   Consumer and installment
 
9,766

 
1.8
%
 
11,252

 
2.2
%
Total consumer
 
57,578

 
10.5
%
 
59,846

 
11.7
%
Net deferred origination costs and (fees)
 
177

 
 

 
(159
)
 
 

Total gross loans
 
554,736

 
100.0
%
 
512,357

 
100.0
%
Allowance for credit losses
 
(7,489
)
 
 

 
(9,208
)
 
 

Total loans
 
$
547,247

 
 

 
$
503,149

 
 

 
The table above includes loans acquired at fair value on July 1, 2013 in the VCB acquisition with outstanding balances of $81,442,000 and $99,948,000 as of September 30, 2014 and December 31, 2013, respectively.
    
At September 30, 2014 and December 31, 2013, loans originated under Small Business Administration (SBA) programs totaling $7,250,000 and $7,345,000, respectively, were included in the real estate and commercial categories.

Purchased Credit Impaired Loans

The Company has loans that were acquired in an acquisition, for which there was, at acquisition, evidence of deterioration of credit quality since origination and for which it was probable, at acquisition, that all contractually required payments would not be collected.

These purchased credit impaired loans are recorded at the amount paid, such that there is no carryover of the seller’s allowance for loan losses. After acquisition, losses are recognized by an increase in the allowance for loan losses. The Company estimates the amount and timing of expected cash flows for each loan and the expected cash flows in excess of amount paid is recorded as interest income over the remaining life of the loan (accretable yield). The excess of the loan’s contractual principal and interest over expected cash flows is not recorded (nonaccretable difference). Over the life of the loan, expected cash flows continue to be estimated. If the present value of expected cash flows is less than the carrying amount, a loss is recorded. If the present value of expected cash flows is greater than the carrying amount, it is recognized as part of future interest income.

The carrying amount of those loans is included in the balance sheet amounts of loans receivable at September 30, 2014 and December 31, 2013. The amounts of loans at September 30, 2014 and December 31, 2013 are as follows (in thousands):
 
 
September 30, 2014
 
December 31, 2013
Real estate
 
$

 
$
2,465

Outstanding balance
 
$

 
$
2,465

Carrying amount, net of allowance of $0
 
$

 
$
2,465



19


Accretable yield, or income expected to be collected for the three and nine months ended September 30, 2014 and 2013 is as follows (in thousands):
 
For the Three Months
Ended September 30,
 
For the Nine Months
Ended September 30,
 
2014
 
2013
 
2014
 
2013
Balance at beginning of period
$

 
$

 
$
94

 
$

Additions

 
105

 

 
105

Accretion

 
(70
)
 
(907
)
 
(70
)
Reclassification from non-accretable difference

 
77

 
813

 
77

Disposals

 

 

 

Balance at end of period
$

 
$
112

 
$

 
$
112


Loans acquired during each period or year for which it was probable at acquisition that all contractually required payments would not be collected are as follows (in thousands):
 
September 30, 2014
 
December 31, 2013
Contractually required payments receivable at acquisition:
 
 
 
Real estate
$

 
$
6,912

Total
$

 
$
6,912

Cash flows expected to be collected at acquisition
$

 
$
2,681

Fair value of acquired loans at acquisition
$

 
$
2,576


Certain of the loans acquired by the Company that are within the scope of Topic ASC 310-30 are not accounted for using the income recognition model of the Topic because the Company cannot reliably estimate cash flows expected to be collected. The carrying amounts of such loans (which are included in the carrying amount, net of allowance, described above) are as follows (in thousands):
 
September 30, 2014
 
December 31, 2013
Loans acquired during the period
$

 
$
1,324

Loans at the end of the period
$

 
$
1,324


The allowance for credit losses (the “allowance”) is an estimate of probable incurred credit losses inherent in the Company’s loan portfolio that have been incurred as of the balance-sheet date. The allowance is established through a provision for credit losses which is charged to expense. Additions to the allowance are expected to maintain the adequacy of the total allowance after credit losses and loan growth. Credit exposures determined to be uncollectible are charged against the allowance. Cash received on previously charged off credits is recorded as a recovery to the allowance. The overall allowance consists of two primary components, specific reserves related to impaired loans and general reserves for probable incurred losses related to loans that are not impaired.
For all portfolio segments, the determination of the general reserve for loans that are not impaired is based on estimates made by management, including but not limited to, consideration of historical losses by portfolio segment over the most recent 20 quarters, and qualitative factors including economic trends in the Company’s service areas, industry experience and trends, geographic concentrations, estimated collateral values, the Company’s underwriting policies, the character of the loan portfolio, and probable losses inherent in the portfolio taken as a whole.

20


The following table shows the summary of activities for the allowance for credit losses as of and for the three months ended September 30, 2014 and 2013 by portfolio segment (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, July 1, 2014
 
$
1,874

 
$
4,157

 
$
981

 
$
295

 
$
7,307

Provision charged to operations
 
243

 
(121
)
 
(85
)
 
(37
)
 

Losses charged to allowance
 
(1
)
 

 
(57
)
 

 
(58
)
Recoveries
 
41

 
159

 
40

 

 
240

Ending balance, September 30, 2014
 
$
2,157

 
$
4,195

 
$
879

 
$
258

 
$
7,489

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, July 1, 2013
 
$
2,792

 
$
5,057

 
$
1,252

 
$
500

 
$
9,601

Provision charged to operations
 
(52
)
 
(331
)
 
48

 
335

 

Losses charged to allowance
 
(5
)
 

 
(51
)
 

 
(56
)
Recoveries
 
111

 
8

 
68

 

 
187

Ending balance, September 30, 2013
 
$
2,846

 
$
4,734

 
$
1,317

 
$
835

 
$
9,732


The following table shows the summary of activities for the allowance for credit losses as of and for the nine months
ended September 30, 2014 and 2013 by portfolio segment of loans (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2014
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208

Provision charged to operations
 
768

 
(970
)
 
(34
)
 
(164
)
 
(400
)
Losses charged to allowance
 
(1,195
)
 
(183
)
 
(467
)
 

 
(1,845
)
Recoveries
 
140

 
174

 
212

 

 
526

Ending balance, September 30, 2014
 
$
2,157

 
$
4,195

 
$
879

 
$
258

 
$
7,489

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2013
 
$
2,676

 
$
5,877

 
$
1,541

 
$
39

 
$
10,133

Provision charged to operations
 
622

 
(1,151
)
 
(267
)
 
796

 

Losses charged to allowance
 
(706
)
 

 
(86
)
 

 
(792
)
Recoveries
 
254

 
8

 
129

 

 
391

Ending balance, September 30, 2013
 
$
2,846

 
$
4,734

 
$
1,317

 
$
835

 
$
9,732


The following is a summary of the allowance for credit losses by impairment methodology and portfolio segment as of September 30, 2014 and December 31, 2013 (in thousands).
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Ending balance, September 30, 2014
 
$
2,157

 
$
4,195

 
879

 
$
258

 
$
7,489

Ending balance: individually evaluated for impairment
 
$

 
$
312

 
48

 
$

 
$
360

Ending balance: collectively evaluated for impairment
 
$
2,157

 
$
3,883

 
831

 
$
258

 
$
7,129

 
 
 
 
 
 
 
 
 
 
 
Ending balance, December 31, 2013
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208

Ending balance: individually evaluated for impairment
 
$
469

 
$
465

 
$
73

 
$

 
$
1,007

Ending balance: collectively evaluated for impairment
 
$
1,975

 
$
4,709

 
$
1,095

 
$
422

 
$
8,201


The table above excludes ending balance of loans acquired with deteriorated quality of $2,465,000 with no allowance at December 31, 2013. There were no such loans at September 30, 2014.


21


The following table shows the ending balances of loans as of September 30, 2014 and December 31, 2013 by portfolio segment and by impairment methodology (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

Ending balance, September 30, 2014
 
$
133,177

 
$
363,804

 
$
57,578

 
$
554,559

Ending balance: individually evaluated for impairment
 
$
22

 
$
7,163

 
$
1,935

 
$
9,120

Ending balance: collectively evaluated for impairment
 
$
133,155

 
$
356,641

 
$
55,643

 
$
545,439

 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 

 
 

Ending balance, December 31, 2013
 
$
118,731

 
$
333,939

 
$
59,846

 
$
512,516

Ending balance: individually evaluated for impairment
 
$
1,527

 
$
9,540

 
$
2,290

 
$
13,357

Ending balance: collectively evaluated for impairment
 
$
117,204

 
$
324,399

 
$
57,556

 
$
499,159


The following table shows the loan portfolio by class allocated by management’s internal risk ratings at September 30, 2014 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
   Commercial and industrial
 
$
72,871

 
$
13,462

 
$
2,423

 
$

 
$
88,756

   Agricultural land and production
 
44,421

 

 

 

 
44,421

Real Estate:
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
150,368

 
3,964

 
4,007

 

 
158,339

   Real estate construction and other land loans
 
35,770

 
1,142

 
6,541

 

 
43,453

   Commercial real estate
 
91,486

 
1,209

 
7,271

 

 
99,966

   Agricultural real estate
 
55,214

 
2,593

 

 

 
57,807

   Other real estate
 
4,239

 

 

 

 
4,239

Consumer:
 
 
 
 
 
 
 
 
 
 
   Equity loans and lines of credit
 
40,588

 
2,732

 
4,492

 

 
47,812

   Consumer and installment
 
9,741

 

 
25

 

 
9,766

Total
 
$
504,698

 
$
25,102

 
$
24,759

 
$

 
$
554,559


The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2013 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
81,732

 
$
2,244

 
$
3,106

 
$

 
$
87,082

Agricultural land and production
 
31,649

 

 

 

 
31,649

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
144,082

 
5,229

 
7,470

 

 
156,781

Real estate construction and other land loans
 
31,776

 
3,959

 
6,594

 

 
42,329

Commercial real estate
 
77,589

 
3,718

 
4,810

 

 
86,117

Agricultural real estate
 
42,151

 
2,013

 

 

 
44,164

Other real estate
 
4,548

 

 

 

 
4,548

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
41,999

 
2,400

 
4,195

 

 
48,594

Consumer and installment
 
10,946

 
46

 
260

 

 
11,252

Total
 
$
466,472

 
$
19,609

 
$
26,435

 
$

 
$
512,516



22


The following table shows an aging analysis of the loan portfolio by class and the time past due at September 30, 2014 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
90

 
$

 
$

 
$
90

 
$
88,666

 
$
88,756

 
$

 
$
22

   Agricultural land and production
 

 

 

 

 
44,421

 
44,421

 

 

Real estate:
 

 
 

 
 

 

 

 

 
 

 
 
   Owner occupied
 

 

 
253

 
253

 
158,086

 
158,339

 

 
990

   Real estate construction and other land loans
 

 

 

 

 
43,453

 
43,453

 

 
1,319

   Commercial real estate
 

 

 

 

 
99,966

 
99,966

 

 

   Agricultural real estate
 

 

 

 

 
57,807

 
57,807

 

 

   Other real estate
 

 

 

 

 
4,239

 
4,239

 

 

Consumer:
 
 

 
 

 
 

 

 

 

 
 

 
 
   Equity loans and lines of credit
 

 

 
227

 
227

 
47,585

 
47,812

 

 
1,914

   Consumer and installment
 
44

 

 

 
44

 
9,722

 
9,766

 

 
21

Total
 
$
134

 
$


$
480


$
614


$
553,945


$
554,559


$


$
4,266


The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2013 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-
accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
274

 
$
236

 
$

 
$
510

 
$
86,572

 
$
87,082

 
$

 
$
1,527

   Agricultural land and production
 

 

 

 

 
31,649

 
31,649

 

 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Owner occupied
 
1,272

 
134

 
418

 
1,824

 
154,957

 
156,781

 

 
2,161

   Real estate construction and other land loans
 

 

 

 

 
42,329

 
42,329

 

 
1,450

   Commercial real estate
 

 

 

 

 
86,117

 
86,117

 

 
158

   Agricultural real estate
 

 

 

 

 
44,164

 
44,164

 

 

   Other real estate
 

 

 

 

 
4,548

 
4,548

 

 

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Equity loans and lines of credit
 
10

 
147

 
252

 
409

 
48,185

 
48,594

 

 
2,286

   Consumer and installment
 
86

 

 

 
86

 
11,166

 
11,252

 

 
4

Total
 
$
1,642

 
$
517

 
$
670

 
$
2,829

 
$
509,687

 
$
512,516

 
$

 
$
7,586

 

23


The following table shows information related to impaired loans by class at September 30, 2014 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
14

 
$
34

 
$

Real estate:
 
 

 
 

 
 

   Owner occupied
 
784

 
909

 

   Real estate construction and other land loans
 
1,319

 
2,111

 

   Commercial real estate
 
331

 
344

 

  Total real estate
 
2,434

 
3,364

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,655

 
2,317

 

Total with no related allowance recorded
 
4,103

 
5,715

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
8

 
8

 

Real estate:
 
 

 
 

 
 

   Owner occupied
 
1,094

 
1,250

 
97

   Real estate construction and other land loans
 
3,635

 
3,635

 
215

  Total real estate
 
4,729

 
4,885

 
312

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
258

 
277

 
44

   Consumer and installment
 
22

 
23

 
4

  Total consumer
 
280

 
300

 
48

Total with an allowance recorded
 
5,017

 
5,193

 
360

  Total
 
$
9,120

 
$
10,908

 
$
360


The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.

24


The following table shows information related to impaired loans by class at December 31, 2013 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
350

 
$
385

 
$

Real estate:
 
 

 
 

 
 

   Owner occupied
 
3,160

 
4,159

 

   Real estate construction and other land loans
 
1,449

 
2,136

 

   Commercial real estate
 
502

 
891

 

Total real estate
 
5,111

 
7,186

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
2,029

 
2,826

 

   Consumer and installment
 
4

 
5

 

Total consumer
 
2,033

 
2,831

 

Total with no related allowance recorded
 
7,494

 
10,402

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
1,177

 
1,222

 
469

Real estate:
 
 

 
 

 
 

   Owner occupied
 
385

 
425

 
3

   Real estate construction and other land loans
 
4,044

 
4,044

 
462

Total real estate
 
4,429

 
4,469

 
465

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
257

 
264

 
73

Total with an allowance recorded
 
5,863

 
5,955

 
1,007

Total
 
$
13,357

 
$
16,357

 
$
1,007

 
The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.

25


The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended September 30, 2014 and 2013.
 
 
 Three Months Ended September 30, 2014
 
 Three Months Ended September 30, 2013
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
20

 
$

 
$
412

 
$

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
1,227

 
14

 
2,196

 

Real estate construction and other land loans
 
1,335

 
18

 
2,172

 

Commercial real estate
 
377

 

 
332

 

Total real estate
 
2,939

 
32

 
4,700

 

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,652

 

 
2,057

 

Consumer and installment
 
8

 

 
14

 

Total consumer
 
1,660

 

 
2,071

 

Total with no related allowance recorded
 
4,619

 
32

 
7,183

 

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
8

 

 
1,271

 
15

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
816

 

 
1,471

 
35

Real estate construction and other land loans
 
3,687

 
66

 
4,049

 
85

Commercial real estate
 
43

 

 

 

Total real estate
 
4,546

 
66

 
5,520

 
120

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
314

 

 
571

 

Total with an allowance recorded
 
4,882

 
66

 
7,362

 
135

Total
 
$
9,501

 
$
98

 
$
14,545

 
$
135



26


 
 
 Nine Months Ended September 30, 2014
 
 Nine Months Ended September 30, 2013
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
184

 
$

 
$
309

 
$

Total commercial
 
184

 

 
309

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
2,406

 
41

 
1,681

 

Real estate construction and other land loans
 
1,345

 
18

 
3,001

 

Commercial real estate
 
501

 

 
282

 

Total real estate
 
4,252

 
59

 
4,964

 

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,837

 

 
1,966

 

Consumer and installment
 
11

 

 
10

 

Total consumer
 
1,848

 

 
1,976

 

Total with no related allowance recorded
 
6,284

 
59

 
7,249

 

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
351

 

 
1,404

 
80

Total commercial
 
351

 

 
1,404

 
80

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
283

 

 
1,454

 
65

Real estate construction and other land loans
 
3,852

 
204

 
4,440

 
255

Commercial real estate
 
13

 

 

 

Total real estate
 
4,148

 
204

 
5,894

 
320

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
251

 

 
465

 

Consumer and installment
 
29

 

 

 

Total consumer
 
280

 

 
465

 

Total with an allowance recorded
 
4,779

 
204

 
7,763

 
400

Total
 
$
11,063

 
$
263

 
$
15,012

 
$
400



Foregone interest on nonaccrual loans totaled $270,000 and $523,000 for the nine month periods ended September 30, 2014 and 2013, respectively. For the three month periods ended September 30, 2014 and 2013, foregone interest on nonaccrual loans totaled $95,000 and $145,000, respectively.
 

Troubled Debt Restructurings:
As of September 30, 2014 and December 31, 2013, the Company has a recorded investment in troubled debt restructurings of $7,903,000 and $10,366,000, respectively. The Company has allocated $288,000 and $946,000 of specific reserves to loans whose terms have been modified in troubled debt restructurings as of September 30, 2014 and December 31, 2013, respectively. The Company has committed to lend no additional amounts as of September 30, 2014 to customers with outstanding loans that are classified as troubled debt restructurings.
During the nine month periods ended September 30, 2014 one loan was modified as a troubled debt restructuring. The modification of the terms of such loan included one or a combination of the following: a reduction of the stated interest rate of the loan or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk. During the same period, there were no troubled debt restructurings in which the amount of principal or accrued interest owed from the borrower was forgiven.

27


The following table presents loans by class modified as troubled debt restructurings that occurred during the nine months ended September 30, 2014 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Equity loans and lines of credit
 
1

 
7

 

 
7

 
4

(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
Principal Modification includes principal forgiveness at the time of modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with zero percent contractual interest rate.
(3)
Balance outstanding after principal modification, if any borrower reduction to recorded investment.

During the three months ended September 30, 2014 and 2013 no loans were modified as troubled debt restructuring. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no defaults on troubled debt restructurings, within twelve months following the modification, during the nine months ended September 30, 2014 and September 30, 2013.

Note 6.  Goodwill and Intangible Assets
 
Business combinations involving the Company’s acquisition of the equity interests or net assets of another enterprise give rise to goodwill.  Total goodwill at September 30, 2014 was $29,917,000 consisting of $14,643,000, $8,934,000, and $6,340,000 representing the excess of the cost of Service 1st Bancorp, Bank of Madera County, and Visalia Community Bank, respectively, over the net amounts assigned to assets acquired and liabilities assumed in the transactions accounted for under the purchase method of accounting.  The value of goodwill is ultimately derived from the Company’s ability to generate net earnings after the acquisitions and is not deductible for tax purposes.  A decline in net earnings could be indicative of a decline in the fair value of goodwill and result in impairment.  For that reason, goodwill is assessed at least annually for impairment.
The Company has selected September 30 as the date to perform the annual impairment test. Management assessed qualitative factors including performance trends and noted no factors indicating goodwill impairment.
     Goodwill is also tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the Company below its carrying amount.  No such events or circumstances arose during the first nine months of 2014.
The intangible assets at September 30, 2014 represent the estimated fair value of the core deposit relationships acquired in the 2013 acquisition of Visalia Community Bank of $1,365,000, and Service 1st Bancorp in 2008 of $1,400,000. Core deposit intangibles are being amortized by the straight-line method (which approximates the effective interest method) over an estimated life of seven to ten years from the date of acquisition.  The carrying value of intangible assets at September 30, 2014 was $1,428,000 net of $1,337,000 in accumulated amortization expense.  Management evaluates the remaining useful lives quarterly to determine whether events or circumstances warrant a revision to the remaining periods of amortization.  Based on the evaluation, no changes to the remaining useful lives was required in the first quarter of 2014. Management performed an annual impairment test on core deposit intangibles as of September 30, 2014 and determined no impairment was necessary. Amortization expense recognized was $252,000 and $184,000 for the nine month periods ended September 30, 2014 and 2013, respectively. Amortization expense recognized was $84,000 for the three month periods ended September 30, 2014 and 2013.
The following table summarizes the Company’s estimated core deposit intangible amortization expense for each of the next five years (in thousands):
Years Ending
 
Estimated Core Deposit Intangible Amortization
2014
 
$
85

2015
 
320

2016
 
137

2017
 
137

2018
 
137

Thereafter
 
612

 
 
$
1,428


 
Note 7.  Borrowing Arrangements
 
As of September 30, 2014 or December 31, 2013, the Company had no Federal Home Loan Bank (FHLB) of San Francisco advances.
FHLB advances are secured under the standard credit and securities-backed credit programs. Investment securities with amortized costs totaling $1,446,000 and $3,985,000, and market values totaling $1,570,000 and $4,084,000 at September 30, 2014 and December 31, 2013, respectively, were pledged under the securities-backed credit program.  The Bank’s credit limit varies according to the amount and composition of the investment and loan portfolios pledged as collateral.
As of September 30, 2014 and December 31, 2013, the Company had no Federal funds purchased.

Note 8.  Income Taxes
 
The Company files its income taxes on a consolidated basis with its subsidiary.  The allocation of income tax expense (benefit) represents each entity’s proportionate share of the consolidated provision for income taxes.  Deferred tax assets and liabilities are recognized for the tax consequences of temporary differences between the reported amounts of assets and liabilities and their tax bases.  Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.  On the consolidated balance sheets, net deferred tax assets are included in accrued interest receivable and other assets. The Company establishes a tax valuation allowance when it is more likely than not that a recorded tax benefit is not expected to be fully realized. The expense to create the tax valuation allowance is recorded as an additional income tax expense in the period the tax valuation allowance is created.  Based on management’s analysis as of September 30, 2014 and December 31, 2013, the Company maintained a deferred tax valuation allowance of $108,000 related to California capital loss carryforwards.
 
Accounting for uncertainty in income taxes - The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any.  Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority.  The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying balance sheet along with any associated interest and penalties that would be payable to the taxing authorities upon examination.  The Company recognizes accrued interest and penalties related to unrecognized tax benefits as a component of tax expense in the consolidated statements of income.  During the nine months ended September 30, 2014, the Company did not increase its reserve for uncertain tax positions attributable to tax credits and deductions related to enterprise zone activities in California. During the nine months ended September 30, 2013, the Company decreased its reserve for uncertain tax positions by $141,000. The Company does not expect the total amount of unrecognized tax benefits to significantly increase or decrease in the next twelve months.
 
Note 9.  Commitments and Contingencies
 
In the normal course of business, the Company is a party to financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets. The contract or notional amounts of these instruments reflect the extent of involvement the Company has in particular classes of financial instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for loans.

28


     Commitments to extend credit amounting to $195,081,000 and $192,667,000 were outstanding at September 30, 2014 and December 31, 2013, respectively. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract unless waived by the bank. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.
     Included in commitments to extend credit are undisbursed lines of credit totaling $194,643,000 and $191,072,000 at September 30, 2014 and December 31, 2013, respectively.  Undisbursed lines of credit are revolving lines of credit whereby customers can repay principal and request principal advances during the term of the loan at their discretion and most expire between one and 12 months.
     Included in undisbursed lines of credit are commitments for the undisbursed portions of construction loans totaling $21,718,000 and $26,402,000 as of September 30, 2014 and December 31, 2013, respectively. These commitments are agreements to lend to customers, subject to meeting certain construction progress requirements established in the contracts. The underlying construction loans have fixed expiration dates.
     Standby letters of credit and financial guarantees amounting to $438,000 and $1,595,000 were outstanding at September 30, 2014 and December 31, 2013, respectively. Standby letters of credit and financial guarantees are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support private borrowing arrangements. Most standby letters of credit and guarantees carry a one year term or less. The fair value of the liability related to these standby letters of credit, which represents the fees received for their issuance, was not significant at September 30, 2014 and December 31, 2013.  The Company recognizes these fees as revenue over the term of the commitment or when the commitment is used.
The Company generally requires collateral or other security to support financial instruments with credit risk. Management does not anticipate any material loss will result from the outstanding commitments to extend credit, standby letters of credit and financial guarantees. At September 30, 2014 and December 31, 2013, the balance of a contingent allocation for probable loan loss experience on unfunded obligations was $59,000 and $141,000, respectively. The contingent allocation for probable loan loss experience on unfunded obligations is calculated by management using an appropriate, systematic, and consistently applied process.  While related to credit losses, this allocation is not a part of the allowance for credit losses and is considered separately as a liability for accounting and regulatory reporting purposes.
     The Company is subject to legal proceedings and claims which arise in the ordinary course of business.  In the opinion of management, the amount of ultimate liability with respect to such actions will not materially affect the consolidated financial position or consolidated results of operations of the Company.
 
Note 10. Earnings Per Share
 
Basic earnings per share (EPS), which excludes dilution, is computed by dividing income available to common shareholders by the weighted-average number of common shares outstanding for the period.  Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock, such as stock options, stock appreciation rights settled in stock or restricted stock awards, result in the issuance of common stock which shares in the earnings of the Company.  A reconciliation of the numerators and denominators of the basic and diluted EPS computations is as follows:
Basic Earnings Per Share
 
For the Three Months
Ended September 30,
 
For the Nine Months
Ended September 30,
(In thousands, except share and per share amounts)
 
2014
 
2013
 
2014
 
2013
Net Income
 
$
2,351

 
$
2,969

 
$
7,660

 
$
6,039

Less: Preferred stock dividends and accretion
 

 
(87
)
 

 
(262
)
Income available to common shareholders
 
$
2,351

 
$
2,882

 
$
7,660

 
$
5,777

Weighted average shares outstanding
 
10,919,630

 
10,899,086

 
10,917,892

 
10,020,057

Basic earnings per share
 
$
0.22

 
$
0.26

 
$
0.70

 
$
0.58

 

29


Diluted Earnings Per Share
 
For the Three Months
Ended September 30,
 
For the Nine Months
Ended September 30,
(In thousands, except share and per share amounts)
 
2014
 
2013
 
2014
 
2013
Net Income
 
$
2,351

 
$
2,969

 
$
7,660

 
$
6,039

Less: Preferred stock dividends and accretion
 

 
(87
)
 

 
(262
)
Income available to common shareholders
 
$
2,351

 
$
2,882

 
$
7,660

 
$
5,777

Weighted average shares outstanding
 
10,919,630

 
10,899,086

 
10,917,892

 
10,020,057

Effect of dilutive stock options
 
95,277

 
59,725

 
87,661

 
59,977

Weighted average shares of common stock and common stock equivalents
 
11,014,907

 
10,958,811

 
11,005,553

 
10,080,034

Diluted earnings per share
 
$
0.21

 
$
0.26

 
$
0.70

 
$
0.57


During the nine month periods ended September 30, 2014 and 2013, options to purchase 171,065 and 202,355 shares of common stock, respectively, were not factored into the calculation of dilutive stock options because they were anti-dilutive.  During the three month periods ended September 30, 2014 and 2013, options to purchase 162,160 and 202,355 shares of common stock, respectively, were not factored into the calculation of dilutive stock options because they were anti-dilutive. 
 
Note 11.  Share-Based Compensation
 
The Company has two share based compensation plans as described below. Share-based compensation cost recognized for those plans was $93,000 and $73,000 for the nine months ended September 30, 2014 and 2013, respectively. For the quarters ended September 30, 2014 and 2013, shared-based compensation was $39,000 and $23,000, respectively. The recognized tax benefits for the share based compensation expense were $12,000 and $13,000, respectively, for the nine month periods ended September 30, 2014 and 2013. For the quarters ended September 30, 2014 and 2013, recognized tax benefits were $2,000 and $4,000, respectively.
The Central Valley Community Bancorp 2000 Stock Option Plan (2000 Plan) expired on November 15, 2010. Outstanding options under this plan are exercisable until their expiration, however no new options will be granted under this plan.
The Central Valley Community Bancorp 2005 Omnibus Incentive Plan (2005 Plan) was adopted in May 2005. The plan provides for awards in the form of incentive stock options, non-statutory stock options, stock appreciation rights, and restricted stock. The plan also allows for performance awards that may be in the form of cash or shares of the Company, including restricted stock.
    
Stock Option Plan

The Company bases the fair value of the options granted on the date of grant using a Black-Scholes Merton option pricing model that uses assumptions based on expected option life and the level of estimated forfeitures, expected stock volatility, risk free interest rate, and dividend yield.  The expected term and level of estimated forfeitures of the Company’s options are based on the Company’s own historical experience.  Stock volatility is based on the historical volatility of the Company’s stock.  The risk-free rate is based on the U. S. Treasury yield curve for the periods within the contractual life of the options in effect at the time of grant.  The compensation cost for options granted is based on the weighted average grant date fair value per share.
     No options to purchase shares of the Company’s common stock were granted during the nine month periods ended September 30, 2014 and 2013.
A summary of the combined activity of the Company’s Stock Option Compensation Plans for the nine month period ended September 30, 2014 follows(in thousands, except per share amounts): 

30


 
 
Shares
 
Weighted
Average
Exercise Price
 
Weighted
Average
Remaining
Contractual
Term (Years)
 
Aggregate
Intrinsic Value (In thousands)
Options outstanding at January 1, 2014
 
380,430

 
$
8.83

 
 
 
 

Options exercised
 
(7,360
)
 
$
6.16

 
 
 
 

Options forfeited
 
(2,220
)
 
$
9.27

 
 
 
 

Options outstanding at September 30, 2014
 
370,850

 
$
8.88

 
3.95
 
$
1,194

Options vested or expected to vest at September 30, 2014
 
366,882

 
$
8.89

 
3.91
 
$
1,178

Options exercisable at September 30, 2014
 
304,250

 
$
9.18

 
3.16
 
$
931


Information related to the stock option plan is as follows (in thousands):
 
 
For the Nine Months
Ended September 30,
 
 
2014
 
2013
Intrinsic value of options exercised
 
$
39

 
$
77

Cash received from options exercised
 
$
45

 
$
782

Excess tax benefit realized for option exercises
 
$
6

 
$
16


As of September 30, 2014, there was $194,000 of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under both plans.  The cost is expected to be recognized over a weighted average period of 2.54 years. The total fair value of options vested was $98,000 for the nine months ended September 30, 2014 and 2013.
 
Restricted Common Stock Awards

The 2005 Plan provides for the issuance of shares to directors and officers. Restricted common stock grants typically vest over a five-year period. Restricted common stock (all of which are shares of our common stock) is subject to forfeiture if employment terminates prior to vesting. The cost of these awards is recognized over the vesting period of the awards based on the fair value of our common stock on the date of the grant.
The following table summarizes restricted stock activity for the nine month period ended September 30, 2014 as follows: 
 
 
Shares
 
Weighted
Average
Grant Date Fair Value
Nonvested outstanding shares at January 1, 2014
 

 
$

Granted
 
57,330

 
$
12.68

Vested
 

 
$

Forfeited
 

 
$

Nonvested outstanding shares at September 30, 2014
 
57,330

 
$
12.68


    During the quarter ended September 30, 2014, 48,425 shares of restricted common stock were granted from the 2005 Plan. The restricted common stock had a fair market value of $12.95 per share on the date of grant. During the nine month period ended September 30, 2014, 57,330 shares of restricted common stock were granted from the 2005 Plan. The restricted common stock had a fair market value of $12.68 per share on the date of grant. These restricted common stock awards vest 20% after Year 1. Thereafter, 20% of the remaining restricted stock will vest on each anniversary of the initial award commencement date and will be fully vested on the fifth such anniversary.
As of September 30, 2014, there were 57,330 shares of restricted stock that are nonvested and expected to vest. Share-based compensation cost charged against income for restricted stock awards was $24,000 for the nine month period ended September 30, 2014. Share-based compensation cost charged against income for restricted stock awards was $17,000 for the three month period ended September 30, 2014. None was charged to income for the nine month period ended September 30, 2013.
As of September 30, 2014, there was $698,000 of total unrecognized compensation cost related to nonvested restricted common stock.  Restricted stock compensation expense is recognized on a straight line basis over the vesting period. This cost

31


is expected to be recognized over a weighted average remaining period of 4.73 years and will be adjusted for subsequent changes in estimated forfeitures. Restricted common stock awards had an intrinsic value of $658,000 at September 30, 2014.


ITEM 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
Certain matters discussed in this report constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  All statements contained herein that are not historical facts, such as statements regarding the Company’s current business strategy and the Company’s plans for future development and operations, are based upon current expectations. These statements are forward-looking in nature and involve a number of risks and uncertainties.  Such risks and uncertainties include, but are not limited to (1) significant increases in competitive pressure in the banking industry; (2) the impact of changes in interest rates, a decline in economic conditions at the international, national or local level on the Company’s results of operations, the Company’s ability to continue its internal growth at historical rates, the Company’s ability to maintain its net interest margin, and the quality of the Company’s earning assets; (3) changes in the regulatory environment; (4) fluctuations in the real estate market; (5) changes in business conditions and inflation; (6) changes in securities markets; and (7) risks associated with acquisitions, relating to difficulty in integrating combined operations and related negative impact on earnings, and incurrence of substantial expenses.  Therefore, the information set forth in such forward-looking statements should be carefully considered when evaluating the business prospects of the Company.
 
When the Company uses in this Quarterly Report on Form 10-Q the words “anticipate,” “estimate,” “expect,” “project,” “intend,” “commit,” “believe,” and similar expressions, the Company intends to identify forward-looking statements.  Such statements are not guarantees of performance and are subject to certain risks, uncertainties and assumptions, including those described in this Quarterly Report on Form 10-Q.  Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, expected, projected, intended, committed or believed.  The future results and shareholder values of the Company may differ materially from those expressed in these forward-looking statements.  Many of the factors that will determine these results and values are beyond the Company’s ability to control or predict.  For those statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
 
The Securities and Exchange Commission (SEC) maintains a web site which contains reports, proxy statements, and other information pertaining to registrants that file electronically with the SEC, including the Company. The Internet address is: www.sec.gov. In addition, our periodic and current reports are available free of charge on our website at www.cvcb.com as soon as reasonably practicable after such material is electronically filed with, or furnished to, the SEC.
 
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
 
Critical accounting policies are defined as those that are reflective of significant judgments and uncertainties, and could potentially result in materially different results under different assumptions and conditions. We believe that the Company’s most critical accounting policies are those which the Company’s financial condition depends upon, and which involve the most complex or subjective decisions or assessments.
 
There have been no material changes to the Company’s critical accounting policies during 2014.  Please refer to the Company’s 2013 Annual Report to Shareholders on Form 10-K for a complete listing of critical accounting policies.
 
This discussion should be read in conjunction with our unaudited consolidated financial statements, including the notes thereto, appearing elsewhere in this report.
 
OVERVIEW
 
Third Quarter of 2014

In the third quarter of 2014, our consolidated net income was $2,351,000 compared to net income of $2,969,000 for the same period in 2013. Diluted EPS was $0.21 for the third quarter ended September 30, 2014 compared to $0.26 for the same period in 2013. The decrease in net income was primarily driven by a decrease in net interest income for the third quarter of 2014 compared to the corresponding period in 2013. Net interest income during the third quarter of 2013 was positively impacted by

32


payment collections of nonaccrual loans totaling $4,731,000 which resulted in a recovery of interest income of $1,484,000. No provision for credit losses was booked for the third quarter of 2014 or 2013. Net interest income before the provision for credit losses decreased $660,000 or 6.26% comparing the quarter ended September 30, 2014 to the same period in 2013.

Net interest margin (fully tax equivalent basis) was 4.06% for the quarter ended September 30, 2014 compared to 4.66% for the same period in 2013, a 60 basis point decrease. The margin decreased principally due to a decrease in yields on interest-earning assets offset by a decrease in rates on interest-bearing liabilities. The yield on average total interest-earning assets decreased 65 basis points and interest rates on deposits decreased 7 basis points comparing the quarter ended September 30, 2014 to the same period in 2013. The cost of deposits, calculated by dividing annualized interest expense on interest bearing deposits by total deposits, decreased 4 basis points to 0.10% for the quarter ended September 30, 2014 compared to 0.14% for the same period in 2013.  This decrease was due to the repricing of interest bearing deposits in the lower current interest rate environment. 

Non-interest income increased $248,000 or 13.68% primarily due to a $27,000 increase in interchange fees, a $27,000 increase in Federal Home Loan Bank dividends, an increase in net realized gains on sales and calls of investment securities of $240,000, and a $84,000 increase in loan placement fees, partially offset by a $100,000 decrease in service charge income. The decrease in the service charge income resulted from a decrease in NSF fees. The net gains realized on sales and calls of investment securities reported in 2014 was the result of a partial restructuring of the investment portfolio designed to improve future performance. Non-interest expense increased $60,000 or 0.67% for the same periods mainly due to increases in salary and employee benefits, occupancy expense, data processing expenses, legal fees, Internet banking expenses, and net losses incurred on disposal or writedown of premises and equipment.

Annualized return on average equity for the third quarter of 2014 was 7.10% compared to 9.87% for the same period in 2013. Total average equity was $132,458,000 for the third quarter 2014 compared to $120,307,000 for the third quarter 2013. The decrease in ROE reflects a decrease in net income and an increase in capital from the retention of earnings net of dividends paid and improvement in unrealized gains on available-for-sale securities recorded in accumulated other comprehensive income (AOCI).

Our average total assets increased $88,969,000 or 8.30% to $1,160,690,000 at the end of the third quarter 2014 compared to the same period in 2013.  Total average interest-earning assets increased $77,623,000 or 7.93% comparing the third quarter of 2014 to the same period of 2013.  Average total loans, including nonaccrual loans, increased $29,160,000 or 5.65% comparing the third quarter of 2014 to the same period of 2013. Average total investments and interest-earning deposits increased $45,007,000 or 9.67% in the three month period ended September 30, 2014 compared to the same period in 2013.  Average interest-bearing liabilities increased $60,994,000 or 9.97% over the same period. Average non-interest bearing demand deposits increased 2.41% to $340,066,000 in 2014 compared to $332,070,000 for 2013.  The ratio of average non-interest bearing demand deposits to average total deposits was 33.76% in the third quarter of 2014 compared to 35.38% for 2013.

First Nine Months of 2014
 
For the nine months ended September 30, 2014, our consolidated net income was $7,660,000 compared to net income of $6,039,000 for the same period in 2013.  Diluted EPS was $0.70 for the first nine months of 2014 compared to $0.57 for the first nine months of 2013.  Net income increased 26.84%, primarily driven by an increase in net interest income in 2014 compared to 2013. During the nine month period ended September 30, 2014, our net interest margin (fully tax equivalent basis) decreased 3 basis points to 4.13%.  Net interest income before the provision for credit losses increased $5,620,000 or 23.17%.  Net interest income during the first nine months of 2014 was positively impacted by payment collections of nonaccrual loans totaling $1,846,000 which resulted in a recovery of interest income of $861,000. Net interest income in 2013 was positively impacted when we collected nonaccrual loans of $4,731,000 which resulted in an interest income recovery of $1,484,000. Non-interest income increased $215,000 or 3.67%, and non-interest expense increased $3,373,000 or 14.57% in the first nine months of 2014 compared to 2013. During the nine months ended September 30, 2014 the Company recorded a reverse provision for credit losses of $400,000. The Company did not record a provision during the nine months ended September 30, 2013. Unless otherwise noted, material changes in year-over-year operating performance in dollar terms for the nine months ended September 30, 2014 were the result of the VCB acquisition.
 
Annualized return on average equity for the nine months ended September 30, 2014 was 7.90% compared to 6.83% for the same period in 2013.  Annualized return on average assets was 0.89% and 0.86% for the nine months ended September 30, 2014 and 2013, respectively.  Total average equity was $129,208,000 for the nine months ended September 30, 2014 compared to $117,812,000 for the same period in 2013.  The increase in shareholders’ equity was driven by the retention of earnings net

33


of dividends paid and improvement in unrealized gains on available-for-sale securities recorded in accumulated other comprehensive income (AOCI).
 
Our average total assets increased $206,336,000 or 21.93% in the first nine months of 2014 compared to the same period in 2013.  Total average interest-earning assets increased $190,568,000 or 22.33% comparing the first nine months of 2014 to the same period in 2013.  Average total loans increased 94,996,000 or 21.79%. Average total investments increased $90,733,000, or 21.45% in the nine month period ended September 30, 2014 compared to the same period in 2013.  Average interest-bearing liabilities increased $108,460,000 or 19.73% over the same period.
 
Our net interest margin (fully tax equivalent basis) for the first nine months ended September 30, 2014 was 4.13% compared to 4.16% for the same period in 2013.  The decrease in net interest margin in the period-to-period comparison resulted primarily from a decrease in the yield on the the loan portfolio, offset by an increase in the yield on the Company’s investment portfolio, and a decrease in the Company’s cost of funds.  The effective yield on interest earning assets decreased 8 basis points to 4.24% for the nine month period ended September 30, 2014 compared to 4.32% for the same period in 2013. For the nine months ended September 30, 2014, the effective yield on investment securities including Federal funds sold and interest-earning deposits in other banks increased 28 basis points. The effective yield on loans also decreased 47 basis points. The cost of total interest-bearing liabilities decreased 7 basis points to 0.18% compared to 0.25% for the same period in 2013.  The cost of total deposits, including noninterest bearing accounts, decreased 5 basis points to 0.11% for the nine months ended 2014 compared to 0.16% for the same period in 2013.
 
Net interest income before the provision for credit losses for the third quarter of 2014 was $29,879,000 compared to $24,259,000 for the same period in 2013, an increase of $5,620,000 or 23.17%.  Net interest income increased as a result of yield changes, asset mix changes, and an increase in average earning assets, partially offset by an increase in interest-bearing liabilities, primarily as a result of the VCB acquisition, and a decrease in the recovery of foregone interest income in 2014 compared to 2013 from the repayment of loans previously identified as non-accrual. The Bank recovered $861,000 of foregone interest income in 2014 compared to $1,484,000 in 2013. The Bank had non-accrual loans totaling $4,266,000 at September 30, 2014, compared to $7,586,000 at December 31, 2013 and $8,022,000 at September 30, 2013.  The Company had no other real estate owned at September 30, 2014, compared to $190,000 at December 31, 2013 and $124,000 at September 30, 2013.

At September 30, 2014, we had total net loans of $547,247,000, total assets of $1,164,119,000, total deposits of $1,008,863,000, and shareholders’ equity of $133,013,000.

Central Valley Community Bancorp (Company)
 
We are a central California-based bank holding company for a one-bank subsidiary, Central Valley Community Bank (Bank).  We provide traditional commercial banking services to small and medium-sized businesses and individuals in the communities along the Highway 99 corridor in the Fresno, Madera, Merced, Sacramento, Stanislaus, San Joaquin, and Tulare Counties of central California.  Additionally, we have a private banking office in Sacramento County.  As a bank holding company, the Company is subject to supervision, examination and regulation by the Federal Reserve Bank.
 
Central Valley Community Bank (Bank)
 
The Bank commenced operations in January 1980 as a state-chartered bank.  As a state-chartered bank, the Bank is subject to primary supervision, examination and regulation by the Department of Business Oversight (DBO).  The Bank’s deposits are insured by the Federal Deposit Insurance Corporation (FDIC) up to the applicable limits thereof, and the Bank is subject to supervision, examination and regulations of the FDIC.
 
The Bank is a member of the FDIC, which currently insures customer deposits in each member bank to a maximum of $250,000 per depositor.  For this protection, the Bank is subject to the rules and regulations of the FDIC, and, as is the case with all insured banks, may be required to pay a quarterly statutory assessment.
 
The Bank operates 21 branches which serve the communities of Clovis, Exeter, Fresno, Kerman, Lodi, Madera, Merced, Modesto, Oakhurst, Prather, Sacramento, Stockton, Tracy, and Visalia, California.  Additionally the Bank operates Real Estate, Agribusiness and SBA departments that originate loans in California. According to the June 30, 2014 FDIC data, the Bank’s branches in Fresno, Madera, and Tulare Counties had a 4.81% combined deposit market share of all insured depositories. The Bank’s branches in Merced, Sacramento, San Joaquin, and Stanislaus Counties had a 0.44% combined deposit market share of all insured depositories.

34


 
Effective July 1, 2013, the Company and Visalia Community Bank, headquartered in Visalia, California, completed a merger under which Visalia Community Bank, with three full-service offices in Visalia and one in Exeter, merged with and into Central Valley Community Bancorp’s subsidiary, Central Valley Community Bank. The acquired assets and liabilities were recorded at fair value at the date of acquisition.

Key Factors in Evaluating Financial Condition and Operating Performance
 
As a publicly traded community bank holding company, we focus on several key factors including:
 
·                                          Return to our shareholders;
·                                          Return on average assets;
·                                          Development of revenue streams, including net interest income and non-interest income;
·                                          Asset quality;
·                                          Asset growth;
·                                          Capital adequacy;
·                                          Operating efficiency; and
·                                          Liquidity
 
Return to Our Shareholders
 
Our return to our shareholders is determined in a ratio that measures the return on average equity (ROE).  Our annualized ROE was 7.90% for the nine months ended September 30, 2014 compared to 6.89% for the year ended December 31, 2013 and 6.83% for the annualized nine months ended September 30, 2013.  Our net income for the nine months ended September 30, 2014 increased $1,621,000 or 26.84% to $7,660,000 compared to $6,039,000 for the nine months ended September 30, 2013.  Net income increased due to an increase in interest income, a reverse provision for credit losses, an increase in non-interest income, partially offset by an increase in tax expense, and an increase in non-interest expenses. Net interest margin (NIM) decreased 3 basis points comparing the nine month periods ended September 30, 2014 and 2013.  Diluted EPS was $0.70 for the nine months ended September 30, 2014 and $0.57 for the same period in 2013.
 
Return on Average Assets
 
Our return on average assets (ROA) is a ratio that we use to compare our performance with other banks and bank holding companies.  Our annualized ROA for the nine months ended September 30, 2014 was 0.89% compared to 0.84% for the year ended December 31, 2013 and 0.86% for the annualized nine months ended September 30, 2013.  The increase in ROA compared to December 2013 and same period in 2013 is due to the increase in net income, notwithstanding an increase in average assets.  Average assets for the nine months ended September 30, 2014 were $1,147,366,000 compared to $986,924,000 for the year ended December 31, 2013.  ROA for our peer group was 0.90% for the year ended December 31, 2013.  Our peer group from SNL Financial data includes certain bank holding companies in central California with assets from $300 million to $2 billion that are not subchapter S corporations.

Development of Revenue Streams
 
Over the past several years, we have focused on not only improving net income, but improving the consistency of our revenue streams in order to create more predictable future earnings and reduce the effect of changes in our operating environment on our net income.  Specifically, we have focused on net interest income through a variety of processes, including increases in average interest earning assets, and minimizing the effects of the recent interest rate decline on our net interest margin by focusing on core deposits and managing the cost of funds.  The Company’s net interest margin (fully tax equivalent basis) was 4.13% for the nine months ended September 30, 2014, compared to 4.16% for the same period in 2013.  The decrease in net interest margin is principally due to continued growth in earning assets in a low rate and competitive economic environment. The Company's net interest margin was positively impacted by the decrease in our rates on interest-bearing liabilities.  More specifically, increases in the yield on the Company’s investment portfolio, and a decrease in the Company’s cost of funds offset the decrease in the yield on the Company's loan portfolio. In comparing the two periods, the effective yield on total earning assets decreased 8 basis points, while the cost of total interest bearing liabilities decreased 7 basis points and the cost of total deposits decreased 5 basis points.  The Company’s total cost of deposits for the nine months ended September 30, 2014 was 0.11% compared to 0.16% for the same period in 2013.  At September 30, 2014, 34.57% of the Company’s average deposits were non-interest bearing compared to 31.56% for the Company’s peer group as of December 31, 2013.  Net interest income before the provision for credit losses for the nine month period ended September 30, 2014 was $29,879,000 compared to $24,259,000 for the same period in 2013.

35


 
Our non-interest income is generally made up of service charges and fees on deposit accounts, fee income from loan placements and other services, appreciation in cash surrender value of bank owned life insurance, and gains from sales of investment securities. Non-interest income for the nine months ended September 30, 2014 increased $215,000 or 3.67%, to $6,081,000 compared to $5,866,000 for the nine months ended September 30, 2013.  The increase resulted primarily from increases in service charge income, appreciation in cash surrender value of bank owned life insurance, Federal Home Loan Bank dividends, and interchange fees, offset by decreases in net realized gains on sales and calls of investment securities, and loan placement fees compared to the comparable 2013 period.  Further detail of non-interest income is provided below.
 
Asset Quality
 
For all banks and bank holding companies, asset quality has a significant impact on the overall financial condition and results of operations.  Asset quality is measured in terms of non-performing assets as a percentage of total assets, and is a key element in estimating the future earnings of a company.  Nonperforming assets consist of nonperforming loans, other real estate owned (OREO), and repossessed assets.  Nonperforming loans are those loans which have (i) been placed on nonaccrual status; (ii) been classified as doubtful under our asset classification system; or (iii) become contractually past due 90 days or more with respect to principal or interest and have not been restructured or otherwise placed on nonaccrual status.  A loan is classified as nonaccrual when 1) it is maintained on a cash basis because of deterioration in the financial condition of the borrower; 2) payment in full of principal or interest under the original contractual terms is not expected; or 3) principal or interest has been in default for a period of 90 days or more unless the asset is both well secured and in the process of collection.

The Company had non-performing loans totaling $4,266,000 or 0.77% of total loans as of September 30, 2014 and $7,586,000 or 1.48% of total loans at December 31, 2013.  Management maintains certain loans that have been brought current by the borrower (less than 30 days delinquent) on nonaccrual status until such time as management has determined that the loans are likely to remain current in future periods and collectability has been reasonably assured.  The Company had no other real estate owned (OREO) at September 30, 2014. The Company had $190,000 in OREO at December 31, 2013. The Company’s ratio of non-performing assets as a percentage of total assets was 0.37% as of September 30, 2014 and 0.68% at December 31, 2013.
 
Asset Growth
 
As revenues from both net interest income and non-interest income are a function of asset size, the growth in assets has a direct impact in increasing net income.  The majority of our assets are loans and investment securities, and the majority of our liabilities are deposits, and therefore the ability to generate deposits as a funding source for loans and investments is fundamental to our asset growth.  Total assets increased by $18,484,000 or 1.61% during the nine months ended ended September 30, 2014 to $1,164,119,000 compared to $1,145,635,000 as of December 31, 2013.  Total gross loans increased $42,379,000 to $554,736,000 as of September 30, 2014 compared to $512,357,000 as of December 31, 2013.  Total deposits increased 0.47% to $1,008,863,000 as of September 30, 2014 compared to $1,004,143,000 as of December 31, 2013. Our loan to deposit ratio at September 30, 2014 was 54.99% compared to 51.02% at December 31, 2013.  The loan to deposit ratio of our peers was 74.46% at June 30, 2014.  Further discussion of loans and deposits is below.
 
Capital Adequacy
 
Capital serves as a source of funds and helps protect depositors and shareholders against potential losses.  The Company has historically maintained substantial levels of capital.  The assessment of capital adequacy is dependent on several factors including asset quality, earnings trends, liquidity and economic conditions.  Maintenance of adequate capital levels is integral to providing stability to the Company.  The Company needs to maintain substantial levels of regulatory capital to give it flexibility in the changing regulatory environment and to respond to changes in the market and economic conditions including acquisition opportunities.

The Company and the Bank are each subject to regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can cause certain mandatory and discretionary actions by regulators that, if undertaken, could have a material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative and qualitative measures. These measures were established by regulation to ensure capital adequacy. As of September 30, 2014, the Company and the Bank were considered “well capitalized” under this regulatory framework. The Company’s regulatory capital ratios are presented in the table in the “Capital” section below.

Operating Efficiency
 

36


Operating efficiency is the measure of how efficiently earnings before provision for credit losses and taxes are generated as a percentage of revenue.  A lower ratio is more favorable.  The Company’s efficiency ratio (operating expenses, excluding amortization of intangibles and foreclosed property expense, divided by net interest income before provision for credit losses plus non-interest income, excluding gains from sales of securities and OREO) was 74.03% for the first nine months of 2014 compared to 79.19% for the first nine months of 2013.  The improvement in the efficiency ratio is due to the growth in revenues outpacing the growth in non-interest expense. Further discussion of the increase in net interest income and increase in operating expenses is below.
 
The Company’s net interest income before provision for credit losses plus non-interest income, net of OREO related gain and investment securities related gains, increased 21.84% to $35,324,000 for the first nine months of 2014 compared to $28,992,000 for the same period in 2013, while operating expenses, net of OREO related expenses, loss on sale of assets and amortization of core deposit intangibles, increased 13.90% to $26,150,000 from $22,958,000 for the same period in 2013.
 
Liquidity
 
Liquidity management involves our ability to meet cash flow requirements arising from fluctuations in deposit levels and demands of daily operations, which include providing for customers’ credit needs, funding of securities purchases, and ongoing repayment of borrowings.  Our liquidity is actively managed on a daily basis and reviewed periodically by our management and Directors’ Asset/Liability Committee.  This process is intended to ensure the maintenance of sufficient liquidity to meet our funding needs, including adequate cash flow for off-balance sheet commitments.  Our primary sources of liquidity are derived from financing activities which include the acceptance of customer and, to a lesser extent, broker deposits, Federal funds facilities and advances from the Federal Home Loan Bank of San Francisco (FHLB).  We have available unsecured lines of credit with correspondent banks totaling approximately $40,000,000 and secured borrowing lines of approximately $289,987,000 with the FHLB.  These funding sources are augmented by collection of principal and interest on loans, the routine maturities and pay downs of securities from our investment securities portfolio, the stability of our core deposits, and the ability to sell investment securities.  Primary uses of funds include origination and purchases of loans, withdrawals of and interest payments on deposits, purchases of investment securities, and payment of operating expenses.
 
RESULTS OF OPERATIONS
 
Net Income for the First Nine Months Ended September 30, 2014 Compared to the Nine Months Ended September 30, 2013:
 
Net income increased to $7,660,000 for the nine months ended September 30, 2014 compared to $6,039,000 for the nine months ended September 30, 2013.  Basic and diluted earnings per share for September 30, 2014 were $0.70. Basic and diluted earnings per share for the same period in 2013 were $0.58 and $0.57, respectively. Annualized ROE was 7.90% for the nine months ended September 30, 2014 compared to 6.83% for the nine months ended September 30, 2013.  Annualized ROA for the nine month periods ended September 30, 2014 and 2013 was 0.89% and 0.86%, respectively. Unless otherwise noted, material changes in year-over-year operating performance in dollar terms for the nine months ended September 30, 2014 were the result of the VCB acquisition, which closed on July 1, 2013.
 
The increase in net income for the nine months ended September 30, 2014 compared to the same period in 2013 can be attributed to an increase in interest income, an increase in non-interest income, decreases in interest expense and the reversal of credit loss provisions, partially offset by a an increase in income tax expense, and an increase in non-interest expense. The increase in non-interest income was primarily driven by an increase in interchange fees, an increase in service charge income, and an increase in Federal Home Loan Bank dividends, an increase in appreciation in cash surrender value of bank owned life insurance, partially offset by a decrease in net realized gains on sales and calls of investment securities, and a decrease in loan placement fees compared to the comparable 2013 period. Non-interest expenses increased due to an increase in salaries and employee benefits, occupancy and equipment expenses, data processing expenses, Internet banking expenses, regulatory assessments, ATM/debit card expenses, license and maintenance contracts, legal fees, and advertising expenses. Further discussion of non-interest expenses is below.
 
Interest Income and Expense
 
Net interest income is the most significant component of our income from operations.  Net interest income (the “interest rate spread”) is the difference between the gross interest and fees earned on the loan and investment portfolios and the interest paid on deposits and other borrowings.  Net interest income depends on the volume of and interest rate earned on interest earning assets and the volume of and interest rate paid on interest bearing liabilities.


37


The following table sets forth a summary of average balances with corresponding interest income and interest expense as well as average yield and cost information for the periods presented.  Average balances are derived from daily balances, and nonaccrual loans are not included as interest earning assets for purposes of this table.
 
CENTRAL VALLEY COMMUNITY BANCORP
SCHEDULE OF AVERAGE BALANCES AND AVERAGE YIELDS AND RATES
 
 
 
For the Nine Months Ended September 30, 2014
 
For the Nine Months Ended September 30, 2013
(Dollars in thousands)
 
Average
Balance
 
Interest
Income/
 Expense
 
Average
Interest
Rate
 
Average
Balance
 
Interest
Income/
 Expense
 
Average
Interest
Rate
ASSETS
 
 

 
 

 
 

 
 

 
 

 
 

Interest-earning deposits in other banks
 
$
55,463

 
$
134

 
0.32
%
 
$
35,910

 
$
104

 
0.39
%
Securities
 
 
 
 
 
 
 
 

 
 
 
 
Taxable securities
 
297,528

 
4,127

 
1.85
%
 
223,901

 
1,341

 
0.80
%
Non-taxable securities (1)
 
160,513

 
6,522

 
5.42
%
 
163,020

 
6,559

 
5.36
%
Total investment securities
 
458,041

 
10,649

 
3.10
%
 
386,921

 
7,900

 
2.72
%
Federal funds sold
 
274

 
1

 
0.25
%
 
214

 

 
0.25
%
Total securities and interest-earning deposits
 
513,778

 
10,784

 
2.80
%
 
423,045

 
8,004

 
2.52
%
Loans (2) (3)
 
525,492

 
22,197

 
5.65
%
 
426,265

 
19,523

 
6.12
%
Federal Home Loan Bank stock
 
4,669

 
237

 
6.77
%
 
4,061

 
113

 
3.71
%
Total interest-earning assets
 
1,043,939

 
$
33,218

 
4.24
%
 
853,371

 
$
27,640

 
4.32
%
Allowance for credit losses
 
(8,333
)
 
 

 
 

 
(9,720
)
 
 

 
 

Nonaccrual loans
 
5,377

 
 

 
 

 
9,608

 
 

 
 

Other real estate owned
 
48

 
 

 
 

 
55

 
 

 
 

Cash and due from banks
 
23,447

 
 

 
 

 
20,011

 
 

 
 

Bank premises and equipment
 
10,591

 
 

 
 

 
6,856

 
 

 
 

Other non-earning assets
 
72,297

 
 

 
 

 
60,849

 
 

 
 

Total average assets
 
$
1,147,366

 
 

 
 

 
$
941,030

 
 

 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 

 
 

 
 

 
 

 
 

Interest-bearing liabilities:
 
 

 
 

 
 

 
 

 
 

 
 

Savings and NOW accounts
 
$
262,390

 
$
184

 
0.09
%
 
$
208,116

 
$
217

 
0.14
%
Money market accounts
 
226,637

 
133

 
0.08
%
 
186,202

 
170

 
0.12
%
Time certificates of deposit, under $100,000
 
59,375

 
171

 
0.39
%
 
41,023

 
137

 
0.45
%
Time certificates of deposit, $100,000 and over
 
104,720

 
326

 
0.42
%
 
108,666

 
423

 
0.52
%
Total interest-bearing deposits
 
653,122

 
814

 
0.17
%
 
544,007

 
947

 
0.23
%
Other borrowed funds
 
5,155

 
72

 
1.87
%
 
5,810

 
91

 
2.09
%
Total interest-bearing liabilities
 
658,277

 
$
886

 
0.18
%
 
549,817

 
$
1,038

 
0.25
%
Non-interest bearing demand deposits
 
345,091

 
 

 
 

 
261,735

 
 

 
 

Other liabilities
 
14,790

 
 

 
 

 
11,666

 
 

 
 

Shareholders’ equity
 
129,208

 
 

 
 

 
117,812

 
 

 
 

Total average liabilities and shareholders’ equity
 
$
1,147,366

 
 

 
 

 
$
941,030

 
 

 
 

Interest income and rate earned on average earning assets
 
 

 
$
33,218

 
4.24
%
 
 

 
$
27,640

 
4.32
%
Interest expense and interest cost related to average interest-bearing liabilities
 
 

 
886

 
0.18
%
 
 

 
1,038

 
0.25
%
Net interest income and net interest margin (4)
 
 

 
$
32,332

 
4.13
%
 
 

 
$
26,602

 
4.16
%
 
(1)
Calculated on a fully tax equivalent basis, which includes Federal tax benefits relating to income earned on municipal bonds totaling $2,217 and $2,230 in 2014 and 2013, respectively.
(2)
Loan interest income includes loan fees of $236 in 2014 and $185 in 2013
(3)
Average loans do not include nonaccrual loans but do include interest income recovered from previously charged off loans..

38


(4)
Net interest margin is computed by dividing net interest income by total average interest-earning assets.


The following table sets forth a summary of the changes in interest income and interest expense due to changes in average asset and liability balances (volume) and changes in average interest rates for the periods indicated. The change in interest due to both rate and volume has been allocated to the change in rate.

Changes in Volume/Rate
 
For the Nine Months Ended September 30, 2014 and 2013
(In thousands)
 
Volume
 
Rate
 
Net
Increase (decrease) due to changes in:
 
 

 
 

 
 

Interest income:
 
 

 
 

 
 

Interest-earning deposits in other banks
 
$
43

 
$
(13
)
 
$
30

Investment securities:
 
 
 
 
 
 
Taxable
 
557

 
2,229

 
2,786

Non-taxable (1)
 
(104
)
 
67

 
(37
)
Total investment securities
 
453

 
2,296

 
2,749

Federal funds sold
 
1

 

 
1

Loans
 
4,015

 
(1,341
)
 
2,674

FHLB Stock
 
19

 
105

 
124

Total earning assets (1)
 
4,531

 
1,047

 
5,578

Interest expense:
 
 

 
 

 
 

Deposits:
 
 

 
 

 
 

Savings, NOW and MMA
 
169

 
(239
)
 
(70
)
Certificates of deposit under $100,000
 
49

 
(15
)
 
34

Certificates of deposit $100,000 and over
 
(15
)
 
(82
)
 
(97
)
Total interest-bearing deposits
 
203

 
(336
)
 
(133
)
Other borrowed funds
 
(9
)
 
(10
)
 
(19
)
Total interest bearing liabilities
 
194

 
(346
)
 
(152
)
Net interest income (1)
 
$
4,337

 
$
1,393

 
$
5,730


(1)    Computed on a tax equivalent basis for securities exempt from federal income taxes.

Interest and fee income from loans increased $2,674,000 or 13.70% for the nine months ended September 30, 2014 compared to the same period in 2013. Net interest income during the first nine months of 2014 was positively impacted by an increase in average total loans in 2014, increasing by $94,996,000 or 21.79% to $530,869,000 compared to $435,873,000 for the same period in 2013, and offset by a decrease in the recovery of foregone interest income in 2014 compared to 2013 from the repayment of loans previously identified as non-accrual, and a decrease in the yield on average loans. The Bank recovered $861,000 of foregone interest income in 2014 compared to $1,484,000 in 2013. The yield on average loans, excluding nonaccrual loans, was 5.65% for the nine months ended 2014 as compared to 6.12% for the same period in 2013.  We have been successful in implementing interest rate floors on many of our adjustable rate loans to partially offset the effects of the historically low prime interest rate experienced over the last few years.  The loan floors will cause net interest margin pressure in certain rising interest rate scenarios. We are committed to providing our customers with competitive pricing without sacrificing strong asset quality and value to our shareholders.
 
Interest income from total investments on a non tax-equivalent basis (total investments include investment securities, Federal funds sold, interest bearing deposits with other banks, and other securities) increased $2,793,000 in the first nine months of 2014 to $8,567,000 compared to $5,774,000, for the same period in 2013.  The yield on average investments increased 28 basis points to 2.80% for the nine month period ended September 30, 2014 compared to 2.52% for the same period in 2013. The realized yields on mortgage-backed securities increased due to a slowdown in mortgage prepayments during this period compared to the prior year period, which contributed to the increase in the yield on the investment portfolio. Average total securities and interest-earning deposits for the first nine months of 2014 increased $90,733,000 or 21.45% to $513,778,000

39


compared to $423,045,000 for the same period in 2013.  Income from investments represents 28.67% of net interest income for the first nine months of 2014 compared to 23.80% for the same period in 2013.
 
In an effort to increase yields, without accepting unreasonable risk, a significant portion of the investment purchases have been in residential mortgage-backed securities (MBS) and collateralized mortgage obligations (CMOs).  At September 30, 2014, we held $257,595,000 or 53.79% of the total fair value of the investment portfolio in MBS and CMOs with an average yield of 1.88%.  We invest in CMOs and MBS as part of our overall strategy to increase our net interest margin.  CMOs and MBS by their nature react to changes in interest rates.  In a normal declining rate environment, prepayments from MBS and CMOs would be expected to increase and the expected life of the investment would be expected to shorten.  Conversely, if interest rates increase, prepayments normally would be expected to decline and the average life of the MBS and CMOs would be expected to extend.  However, in the current economic environment, prepayments may not behave according to historical norms.  Premium amortization and discount accretion of these investments affects our net interest income.  Our management monitors the prepayment speed of these investments and adjusts premium amortization and discount accretion based on several factors.  These factors include the type of investment, the investment structure, interest rates, interest rates on new mortgage loans, expectation of interest rate changes, current economic conditions, the level of principal remaining on the bond, the bond coupon rate, the bond origination date, and volume of available bonds in market.  The calculation of premium amortization and discount accretion is by nature inexact, and represents management’s best estimate of principal pay downs inherent in the total investment portfolio.
 
The net-of-tax unrealized gain on the investment portfolio was $4,521,000 at September 30, 2014 and is reflected in the Company’s equity.  At September 30, 2014, the average life of the investment portfolio was 5.59 years and the fair value of the portfolio reflected a net pre-tax unrealized gain of $7,440,000.  Management reviews fair value declines on individual investment securities to determine whether they represent an other-than-temporary impairment (OTTI). Refer to Note 4 of the Notes to Consolidated Financial Statements (unaudited) for more detail.  Future deterioration in the market values of our investment securities may require the Company to recognize future OTTI losses.
 
A component of the Company’s strategic plan has been to use its investment portfolio to offset, in part, its interest rate risk relating to variable rate loans.  At September 30, 2014, an immediate rate increase of 200 basis points would result in an estimated decrease in the market value of the investment portfolio by approximately $40,066,000.  Conversely, with an immediate rate decrease of 200 basis points, the estimated increase in the market value of the investment portfolio would be $25,574,000.  The modeling environment assumes management would take no action during an immediate shock of 200 basis points.  However, the Company uses those increments to measure its interest rate risk in accordance with regulatory requirements and to measure the possible future risk in the investment portfolio. 
 
Management’s review of all investments before purchase includes an analysis of how the security will perform under several interest rate scenarios to monitor whether investments are consistent with our investment policy.  The policy addresses issues of average life, duration, concentration guidelines, prohibited investments, impairment, and prohibited practices.
 
Total interest income on a non-tax equivalent basis for the nine months ended September 30, 2014 increased $5,467,000 or 21.61% to $30,764,000 compared to $25,297,000 for the nine months ended September 30, 2013.  The yield on interest earning assets decreased 8 basis point to 4.24% on a fully tax equivalent basis for the nine months ended September 30, 2014 from 4.32% for the nine months ended September 30, 2013, primarily due to the decrease in yields on loans.  Average interest earning assets increased to $1,043,939,000 for the nine months ended September 30, 2014 compared to $853,371,000 for the nine months ended September 30, 2013.  The $190,568,000 increase in average earning assets can be attributed to the $90,733,000 increase in average investments and a $99,227,000 or 23.28% increase in average loans.
 
Interest expense on deposits for the nine months ended September 30, 2014 decreased $133,000 or 14.04% to $814,000 compared to $947,000 for the nine months ended September 30, 2013.  This decrease in interest expense was primarily due to repricing of interest bearing deposits. The average interest rate on interest bearing deposits decreased 6 basis points to 0.17% for the nine months ended September 30, 2014 from 0.23% in 2013 as a result of the ongoing low interest rate environment.  Average interest-bearing deposits increased 20.06% or $109,115,000 to $653,122,000 for the nine months ended September 30, 2014 compared to $544,007,000 for the same period ended September 30, 2013.
 
Average other borrowed funds decreased $655,000 or 11.27% to $5,155,000 with an effective rate of 1.87% for the nine months ended September 30, 2014 compared to $5,810,000 with an effective rate of 2.09% for the nine months ended September 30, 2013.  As a result, total interest expense on other borrowed funds decreased $19,000 to $72,000 for the nine months ended September 30, 2014 from $91,000 for the nine months ended September 30, 2013.  Other borrowings include advances from the Federal Home Loan Bank (FHLB) and junior subordinated deferrable interest debentures.  The FHLB advances are fixed rate short-term borrowings. FHLB advances have matured and have not been replaced due to the influx of deposits. The

40


debentures were acquired in the merger with Service 1st and carry a floating rate based on the three month LIBOR plus a margin of 1.60%.  The rates were 1.83% and 1.87% at September 30, 2014 and 2013, respectively.  See the section on Financial Condition for more detail.
 
The cost of our interest-bearing liabilities decreased 7 basis points to 0.18% for the nine month period ended September 30, 2014 compared to 0.25% for 2013, while the cost of total deposits decreased to 0.11% for the nine month period ended September 30, 2014 compared to 0.16% for same period in 2013.  Average non-interest bearing demand deposits increased 31.85% to $345,091,000 in 2014 compared to $261,735,000 for 2013.  The ratio of average non-interest bearing demand deposits to average total deposits increased to 34.57% in the nine month period of 2014 compared to 32.48% for the same period in 2013.
 
Net Interest Income before Provision for Credit Losses
 
Net interest income before provision for credit losses for the nine months ended September 30, 2014 increased by $5,620,000 or 23.17% to $29,879,000 compared to $24,259,000 for the same period in 2013.  The increase was due to the increase in average earning assets, asset mix changes, partially offset by a 6 basis point decrease in the average interest rate on interest bearing deposits, and an increase in average interest bearing liabilities. Net interest income for the first nine months of 2014 was positively impacted by the collection of nonaccrual loans totaling $1,846,000 which resulted in recover of interest income of $861,000, compared to 2013 when we collected nonaccrual loans of $4,731,000 which resulted in an interest income recovery of $1,484,000. Average interest earning assets were $1,043,939,000 for the nine months ended September 30, 2014 with a net interest margin (fully tax equivalent basis) of 4.13% compared to $853,371,000 with a net interest margin (fully tax equivalent basis) of 4.16% for the nine months ended September 30, 2013.  The $190,568,000 increase in average earning assets can be attributed to the $90,733,000 increase in total investments and $99,227,000 or 23.28% in average loans.  Average interest bearing liabilities increased 19.73% to $658,277,000 for the nine months ended September 30, 2014, compared to $549,817,000 for the same period in 2013.  For the nine months ended September 30, 2014, the effective yield on investment securities including Federal funds sold and interest-earning deposits in other banks increased 28 basis points. The effective yield on loans decreased 47 basis points.
 
Provision for Credit Losses
 
We provide for probable incurred credit losses by a charge to operating income based upon the composition of the loan portfolio, delinquency levels, historical losses, nonperforming asset levels, economic and environmental conditions and other factors which, in management’s judgment, deserve recognition in estimating credit losses.  Loans are charged off when they are considered uncollectible or when continuance as an active earning bank asset is not warranted.
 
The establishment of an adequate credit allowance is based on both an accurate risk rating system and loan portfolio management tools.  The Board has established initial responsibility for the accuracy of credit risk grades with the individual credit officer.  The grading is then submitted to the Chief Credit Administrator (CCA), who reviews the grades for accuracy and gives final approval.  The CCA is not involved in loan originations.  The risk grading and reserve allocation is analyzed quarterly by the CCA and the Board and at least annually by a third party credit reviewer and by various regulatory agencies.
 
Quarterly, the CCA sets the specific reserve for all adversely risk-graded credits.  This process includes the utilization of loan delinquency reports, classified asset reports, and portfolio concentration reports to assist in accurately assessing credit risk and establishing appropriate reserves.  Reserves are also allocated to credits that are not impaired based on inherent risk in those loans.
 
The allowance for credit losses is reviewed at least quarterly by the Board’s Audit/Compliance Committee and by the Board of Directors.  Reserves are allocated to loan portfolio categories using percentages which are based on both historical risk elements such as delinquencies and losses and predictive risk elements such as economic, competitive and environmental factors.  We have adopted the specific reserve approach to allocate reserves to each impaired credit for the purpose of estimating potential loss exposure.  Although the allowance for credit losses is allocated to various portfolio categories, it is general in nature and available for the loan portfolio in its entirety.  Changes in the allowance for credit losses may be required based on the results of independent loan portfolio examinations, regulatory agency examinations, or our own internal review process.  Adjustments are also required when, in management’s judgment, the allowance does not properly reflect the portfolio’s potential loss exposure. Management believes that all adjustments, if any, to the allowance for credit losses are supported by the timely and consistent application of methodologies and processes resulting in detailed documentation of the allowance calculation and other portfolio trending analysis.
 

41


The allocation of the allowance for credit losses is set forth below:
Loan Type (dollars in thousands)
 
September 30, 2014
 
% of
Total
Loans
 
December 31, 2013
 
% of
Total
Loans
Commercial:
 
 
 
 
 
 
 
 
   Commercial and industrial
 
$
1,741

 
16.0
%
 
$
1,928

 
17.0
%
   Agricultural land and production
 
416

 
7.9
%
 
516

 
6.1
%
   Total commercial
 
2,157

 
23.9
%
 
2,444

 
23.1
%
Real estate:
 
 
 
 
 
 
 
 
   Owner occupied
 
1,233

 
28.5
%
 
1,697

 
30.6
%
   Real estate construction and other land loans
 
1,118

 
7.8
%
 
1,289

 
8.3
%
   Commercial real estate
 
1,241

 
18.0
%
 
1,406

 
16.8
%
   Agricultural real estate
 
557

 
10.5
%
 
672

 
8.6
%
   Other real estate
 
46

 
0.8
%
 
110

 
0.9
%
   Total real estate
 
4,195

 
65.6
%
 
5,174

 
65.2
%
Consumer:
 
 
 
 
 
 
 
 
   Equity loans and lines of credit
 
619

 
8.7
%
 
874

 
9.5
%
   Consumer and installment
 
260

 
1.8
%
 
294

 
2.2
%
   Total consumer
 
879

 
10.5
%
 
1,168

 
11.7
%
Unallocated reserves
 
258

 
 

 
422

 
 

Total allowance for credit losses
 
$
7,489

 
100.0
%
 
$
9,208

 
100.0
%
 
Loans are charged to the allowance for credit losses when the loans are deemed uncollectible.  It is the policy of management to ensure that the allowance remains adequate to cover all probable loan charge-offs that exist in the portfolio as of any reporting date. We assign qualitative and environmental factors (Q factors) to each loan category. Q factors include reserves held for the effects of lending policies, economic trends, and portfolio trends along with other dynamics which may cause additional stress to the portfolio.
 
Managing credits identified through the risk evaluation methodology includes developing a business strategy with the customer to mitigate our potential losses.  Management continues to monitor these credits with a view to identifying as early as possible when, and to what extent, additional provisions may be necessary. 
 
During the nine months ended September 30, 2014 the Company recorded a reversal of the allowance for credit losses of $400,000. There were no additions made to the allowance for credit losses in the first nine months of 2013.  The reverse provision and the absence of provisions is primarily the result of our assessment of the overall adequacy of the allowance for credit losses considering a number of factors as discussed in the “Allowance for Credit Losses” section below. The reserves declined as a result of continued improvements in levels of classified and nonperforming loans, improvements in the economy as well as improvements in real estate collateral values. The majority of the net decrease in the allowance was related to a nonaccrual commercial and industrial loan charged off.  During the nine months ended September 30, 2014, the Company had net charge offs totaling $1,319,000 compared to $401,000 for the same period in 2013. The majority of the loans charged off were previously classified and sufficient specific reserves related to these impaired credits were held in the allowance for credit losses as of December 31, 2013.
 
Nonperforming loans were $4,266,000 and $7,586,000 at September 30, 2014 and December 31, 2013, respectively, and $8,022,000 at September 30, 2013.  Nonperforming loans as a percentage of total loans were 0.77% at September 30, 2014 compared to 1.48% at December 31, 2013 and 1.56% at September 30, 2013
 
The annualized net charge-off (recovery) ratio, which reflects net charge-offs (recoveries) to average loans was 0.33% for the nine months ended September 30, 2014, and 0.12% for the same period in 2013.
 
Notwithstanding improvements in the economy, we expect some weakness in economic conditions on national, state and local levels to continue.  Continued economic pressures may negatively impact the financial condition of borrowers to whom the Company has extended credit and as a result we may be required to make significant provisions to the allowance for credit losses in the future. Many of the agricultural crops grown by our Central Valley customers have been harvested with preliminary results demonstrating that California’s drought has definitely had an impact with lower crop yields compared to the previous year for certain crops. Many farmers and ranchers have instituted improved farming practices including planting less

42


acreage, as part of the mitigation for the cost of water delivery and the expense of pumping. The offset to lower yields is crop prices remaining at levels allowing profitability for most farming operations, although the end result of the 2014 crop year will not be realized until the fourth quarter and into first quarter of 2015 when proceeds from crop sales are finalized. By closely monitoring the water and the related issues affecting our customers in 2014 we are optimistic as we look to 2015, knowing that the need for rain and a significant snow pack continue to be important factors for the short and long-term economic impact on agribusiness in California’s San Joaquin Valley.  We have been and will continue to be proactive in looking for signs of deterioration within the loan portfolio in an effort to manage credit quality and work with borrowers where possible to mitigate any further losses.
 
As of September 30, 2014, we believe, based on all current and available information, the allowance for credit losses is adequate to absorb probable incurred losses within the loan portfolio.  However, no assurance can be given that we may not sustain charge-offs which are in excess of the allowance in any given period.  Refer to “Allowance for Credit Losses” below for further information.
 
Net Interest Income after Provision for Credit Losses
 
Net interest income, after the provision for credit losses, was $30,279,000 for the nine months period ended September 30, 2014 and $24,259,000 for the same period in 2013.
 
Non-Interest Income
 
Non-interest income is comprised of customer service charges, loan placement fees, net gains on sales and calls of investment securities, appreciation in cash surrender value of bank owned life insurance, Federal Home Loan Bank dividends, and other income.  Non-interest income was $6,081,000 for the nine months ended September 30, 2014 compared to $5,866,000 for the same period in 2013.  The $215,000 or 3.67% increase in non-interest income was primarily due to $124,000 increase in Federal Home Loan Bank dividends, a $246,000 increase in interchange fees, and an increase in customer service charges of $159,000, an increase in appreciation in cash surrender value of bank owned life insurance of $117,000, partially offset by a $560,000 decrease in net realized gains on sales and calls of investment securities and a $106,000 decrease in loan placement fees.

During the nine months ended September 30, 2014, we realized a net gain on sales and calls of investment securities of $573,000 compared to $1,133,000 for the same period in 2013.  The net gain realized on sales and calls of investment securities in 2013 was the result of a partial restructuring of the investment portfolio designed to improve the future performance of the portfolio.
 
Customer service charges increased $159,000 or 6.97% to $2,441,000 for the first nine months of 2014 compared to $2,282,000 for the same period in 2013. Interchange fees increased $246,000 to $924,000 first nine months of 2014 compared to $678,000 for the same period in 2013. Loan placement fees decreased $106,000 or 20.91% to $401,000 for the first nine months of 2014 compared to $507,000 for the same period in 2013, primarily due to an decrease in mortgage refinances.
 
The Bank holds stock from the Federal Home Loan Bank in conjunction with our borrowing capacity and generally earns quarterly dividends.  We currently hold $4,791,000 in FHLB stock.  We received dividends totaling $237,000 in the nine months ended September 30, 2014, compared to $113,000 for the same period in 2013.
 
Non-Interest Expenses
 
Salaries and employee benefits, occupancy and equipment, regulatory assessments, professional services, license and maintenance contracts, Internet banking, and data processing are the major categories of non-interest expenses.  Non-interest expenses increased $3,373,000 or 14.57% to $26,520,000 for the nine months ended September 30, 2014, compared to $23,147,000 for the nine months ended September 30, 2013.  The net increase in 2014 was a result of increases in occupancy and equipment expenses of $735,000, salaries and employee benefits of $1,917,000, data processing expenses of $413,000, Internet banking expenses of $102,000, ATM/Debit card expenses of $88,000, license and maintenance contracts of $46,000, other non-interest expenses of $534,000, regulatory assessments of $52,000, and advertising fees of $116,000, offset by a decrease in acquisition and integration expenses of $784,000.
 
The Company’s efficiency ratio, measured as the percentage of non-interest expenses (exclusive of amortization of core deposit intangible assets and foreclosure expenses) to net interest income before provision for credit losses plus non-interest income (exclusive of realized gains on sales and calls of investments and OREO related gains and losses) was 74.03% for the first nine

43


months of 2014 compared to 79.19% for the nine months ended September 30, 2013. The improvement in the efficiency ratio is due to the growth in revenues outpacing the growth in non-interest expense.
 
Salaries and employee benefits increased $1,917,000 or 14.84% to $14,833,000 for the first nine months of 2014 compared to $12,916,000 for the nine months ended September 30, 2013.  Full time equivalent employees were 269 at September 30, 2014, compared to 230 at September 30, 2013. The increase in full time equivalent employees was primarily a result of the VCB acquisition.
 
Occupancy and equipment expense increased $735,000 or 25.03% to $3,671,000 for the nine months ended September 30, 2014 compared to $2,936,000 for the nine months ended September 30, 2013. The increase in 2014 was primarily due to increases in rent and depreciation expense for the premises acquired from VCB. The Company made no changes in its depreciation expense methodology.

Regulatory assessments increased to $569,000 for the nine month period ended September 30, 2014 compared to $517,000 for the same period in 2013.  The assessment base for calculating the amount owed is average assets minus average tangible equity.
 
Other categories of non-interest expenses increased $534,000 or 17.08% in the period under review.  The following table shows significant components of other non-interest expense as a percentage of average assets.
 
 
For the Nine Months
Ended September 30,
 
 
2014
 
2013
(Dollars in thousands)
 
Other Expense
 
% Average
Assets
 
Other Expense
 
% Average
Assets
Stationery/supplies
 
$
201

 
0.02
%
 
$
187

 
0.03
%
Director fees and related expenses
 
197

 
0.02
%
 
167

 
0.02
%
Amortization of software
 
174

 
0.02
%
 
179

 
0.03
%
Postage
 
179

 
0.02
%
 
146

 
0.02
%
Compliance Expense
 
161

 
0.02
%
 
112

 
0.02
%
Legal
 
220

 
0.03
%
 
84

 
0.01
%
Personnel other
 
116

 
0.01
%
 
96

 
0.01
%
Armored courier fees
 
169

 
0.02
%
 
105

 
0.01
%
Consulting
 
174

 
0.02
%
 
279

 
0.04
%
Telephone
 
163

 
0.02
%
 
156

 
0.02
%
Donations
 
135

 
0.02
%
 
122

 
0.02
%
Appraisal fees
 
96

 
0.01
%
 
46

 
0.01
%
Education/training
 
113

 
0.01
%
 
96

 
0.01
%
General insurance
 
104

 
0.01
%
 
93

 
0.01
%
Loss on sale or write-down of assets
 
191

 
0.02
%
 

 
%
Operating losses
 
32

 
%
 
37

 
0.01
%
Other
 
1,235

 
0.14
%
 
1,221

 
0.17
%
Total other non-interest expense
 
$
3,660

 
0.43
%
 
$
3,126

 
0.44
%
 
Provision for Income Taxes
 
Our effective income tax rate was 22.15% for the nine months ended September 30, 2014 compared to 13.46% for the nine months ended September 30, 2013. The Company reported an income tax provision of $2,180,000 for the nine months ended September 30, 2014, compared to $939,000 for the nine months ended September 30, 2013.  Our low effective tax rate is due primarily to federal tax deductions for tax free municipal bond income, solar tax credits, and state hiring tax credits. The increase in the effective tax rate during 2014 was primarily due to an increase in pre-tax income in the 2014 period while permanent tax adjustments in 2014 remained consistent with the 2013 amounts, as well as the loss of the California net interest deduction for enterprise zone loans. Beginning January 1, 2014, tax credits and deductions related to the California enterprise zone program were reduced due to legislative changes affecting the program. The Company maintains a reserve for uncertain income taxes where the merits of the position taken or the amount of the position that would be ultimately sustained upon examination do not meet a more-likely-than-not criteria.
 

44


The Company establishes a tax valuation allowance when it is more likely than not that a recorded tax benefit is not expected to be fully realized. The expense to create the tax valuation is recorded as an additional income tax expense in the period the tax valuation allowance is created.  Based on management’s analysis as of September 30, 2014 and December 31, 2013, the Company determined that the deferred tax valuation allowance in the amount of $108,000 for California capital loss carryforwards was appropriate.

Preferred Stock Dividends and Accretion
 
On August 18, 2011, the Company entered into a Securities Purchase Agreement with the Small Business Lending Fund of the United States Department of the Treasury (the “Treasury”), under which the Company issued 7,000 shares of Senior Non-Cumulative Perpetual Preferred Stock, Series C, to the Treasury for an aggregate purchase price of $7,000,000. 
 
On December 31, 2013, the Company redeemed all 7,000 outstanding shares of its Series C Preferred from the Treasury, in exercise of its optional redemption rights pursuant to the terms of the Series C Preferred under the Company’s charter and the SPA. The Company paid the Treasury $7,087,500 in connection with the redemption, representing $1,000 per share of the Series C Preferred plus all accrued and unpaid dividends through the date of the redemption. The obligations of the Company under the SPA were terminated as a result of the redemption. No additional shares of Series C Preferred are outstanding.

The Company accrued preferred stock dividends to the Treasury in the amount of $262,000 during the nine months ended September 30, 2013.
 

45


Net Income for the Third Quarter of 2014 Compared to the Third Quarter of 2013:

Net income was $2,351,000 for the quarter ended September 30, 2014 compared to $2,969,000 for the quarter ended September 30, 2013.  Basic earnings per share was $0.22 for the quarter ended September 30, 2014 compared to $0.26 for the same period in 2013. Diluted earnings per share was $0.21 for the quarter ended September 30, 2014 compared to $0.26 for the same period in 2013  Annualized ROE was 7.10% for the quarter ended September 30, 2014 compared to 9.87% for the quarter ended September 30, 2013.  Annualized ROA for the three months ended September 30, 2014 was 0.81% compared to 1.11% for the quarter ended September 30, 2013.
 
The decrease in net income for the quarter ended September 30, 2014 compared to the same period in the prior year was due to decrease in net interest income, an increase in non-interest expense and an increase in the provision for income taxes, partially offset by an increase in non-interest income. Net interest income before the provision for credit losses decreased due to an decrease in the yield of average earning assets and an increase in the average loan balances and a decrease in our cost of interest bearing liabilities and an increase in the average balance of investment securities. Net interest income for the quarter ended September 30, 2013 included the recovery of foregone interest of $1,484,000 related to the collection of a $4,731,000 non-accrual loan. Non-interest income increased primarily due to an increase of $240,000 in net realized gains on sales and calls of investment securities, an increase in interchange fees of $27,000, an increase in loan placement fees of $84,000, and an increase in Federal Home Loan Bank dividends of $27,000, partially offset by the decrease in service charges of $100,000, and a decrease in other income of $37,000.

Interest Income and Expense
 
The following table sets forth a summary of average balances with corresponding interest income and interest expense as well as average yield and cost information for the periods presented.  Average balances are derived from daily balances, and non-accrual loans are not included as interest earning assets for purposes of this table.

46


CENTRAL VALLEY COMMUNITY BANCORP
SCHEDULE OF AVERAGE BALANCES AND AVERAGE YIELDS AND RATES

 
 
For the Three Months Ended
September 30, 2014
 
For the Three Months Ended
September 30, 2013
(Dollars in thousands)
 
Average
Balance
 
Interest
Income/
Expense
 
Average
Interest
Rate
 
Average
Balance
 
Interest
Income/
Expense
 
Average
Interest
Rate
ASSETS
 
 

 
 

 
 

 
 

 
 

 
 

Interest-earning deposits in other banks
 
$
44,877

 
$
37

 
0.32
%
 
$
47,770

 
$
45

 
0.37
%
Securities
 
 
 
 
 
 
 
 
 
 
 
 
Taxable securities
 
300,520

 
1,341

 
1.75
%
 
237,088

 
588

 
0.99
%
Non-taxable securities (1)
 
164,796

 
2,226

 
5.29
%
 
180,540

 
2,414

 
5.35
%
Total investment securities
 
465,316

 
3,567

 
3.00
%
 
417,628

 
3,002

 
2.88
%
Federal funds sold
 
310

 

 
0.25
%
 
98

 

 
0.25
%
Total securities and interest-earning deposits
 
510,503

 
3,604

 
2.76
%
 
465,496

 
3,047

 
2.62
%
Loans (2) (3)
 
541,229

 
7,301

 
5.35
%
 
508,905

 
8,677

 
6.76
%
Federal Home Loan Bank stock
 
4,791

 
86

 
7.12
%
 
4,499

 
59

 
5.25
%
Total interest-earning assets
 
1,056,523

 
$
10,991

 
4.16
%
 
978,900

 
$
11,783

 
4.81
%
Allowance for credit losses
 
(7,439
)
 
 

 
 

 
(9,635
)
 
 

 
 

Non-accrual loans
 
4,436

 
 

 
 

 
7,600

 
 

 
 

Other real estate owned
 

 
 

 
 

 
163

 
 

 
 

Cash and due from banks
 
22,153

 
 

 
 

 
22,512

 
 

 
 

Bank premises and equipment
 
10,615

 
 

 
 

 
7,955

 
 

 
 

Other non-earning assets
 
74,402

 
 

 
 

 
64,226

 
 

 
 

Total average assets
 
$
1,160,690

 
 

 
 

 
$
1,071,721

 
 

 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 

 
 

 
 

 
 

 
 

Interest-bearing liabilities:
 
 

 
 

 
 

 
 

 
 

 
 

Savings and NOW accounts
 
$
270,474

 
$
57

 
0.08
%
 
$
225,315

 
$
78

 
0.14
%
Money market accounts
 
235,769

 
39

 
0.07
%
 
209,917

 
60

 
0.11
%
Time certificates of deposit, under $100,000
 
54,221

 
64

 
0.47
%
 
62,556

 
28

 
0.18
%
Time certificates of deposit, $100,000 and over
 
106,916

 
89

 
0.33
%
 
108,598

 
176

 
0.64
%
Total interest-bearing deposits
 
667,380

 
249

 
0.15
%
 
606,386

 
342

 
0.22
%
Other borrowed funds
 
5,155

 
23

 
1.77
%
 
5,155

 
25

 
1.92
%
Total interest-bearing liabilities
 
672,535

 
$
272

 
0.16
%
 
611,541

 
$
367

 
0.24
%
Non-interest bearing demand deposits
 
340,066

 
 

 
 

 
332,070

 
 

 
 

Other liabilities
 
15,631

 
 

 
 

 
7,803

 
 

 
 

Shareholders’ equity
 
132,458

 
 

 
 

 
120,307

 
 

 
 

Total average liabilities and shareholders’ equity
 
$
1,160,690

 
 

 
 

 
$
1,071,721

 
 

 
 

Interest income and rate earned on average earning assets
 
 

 
$
10,991

 
4.16
%
 
 

 
$
11,783

 
4.81
%
Interest expense and interest cost related to average interest-bearing liabilities
 
 

 
272

 
0.16
%
 
 

 
367

 
0.24
%
Net interest income and net interest margin (4)
 
 

 
$
10,719

 
4.06
%
 
 

 
$
11,416

 
4.66
%
 
(1)
Calculated on a fully tax equivalent basis, which includes Federal tax benefits relating to income earned on municipal bonds totaling $757 and $821 in 2014 and 2013, respectively.
(2)
Loan interest income includes loan fees of $64 in 2014 and $144 in 2013
(3)
Average loans do not include non-accrual loans but do include interest income recovered from previously charged off loans..
(4)
Net interest margin is computed by dividing net interest income by total average interest-earning assets.


47


The following table sets forth a summary of the changes in interest income and interest expense due to changes in average asset and liability balances (volume) and changes in average interest rates for the periods indicated. The change in interest due to both rate and volume has been allocated to the change in rate.
Changes in Volume/Rate
 
For the Three Months Ended September 30, 2014 and 2013
(In thousands)
 
Volume
 
Rate
 
Net
Increase (decrease) due to changes in:
 
 

 
 

 
 

Interest income:
 
 

 
 

 
 

Interest-earning deposits in other banks
 
$
(3
)
 
$
(5
)
 
$
(8
)
Investment securities:
 
 
 
 
 
 
Taxable
 
191

 
562

 
753

Non-taxable (1)
 
(213
)
 
25

 
(188
)
Total investment securities
 
(22
)
 
587

 
565

Federal funds sold
 

 

 

Loans
 
601

 
(1,977
)
 
(1,376
)
FHLB Stock
 
4

 
23

 
27

Total earning assets (1)
 
580

 
(1,372
)
 
(792
)
Interest expense:
 
 

 
 

 
 

Deposits:
 
 

 
 

 
 

Savings, NOW and MMA
 
29

 
(71
)
 
(42
)
Certificates of deposit under $100,000
 
(3
)
 
39

 
36

Certificates of deposit $100,000 and over
 
(3
)
 
(84
)
 
(87
)
Total interest-bearing deposits
 
23

 
(116
)
 
(93
)
Other borrowed funds
 

 
(2
)
 
(2
)
Total interest bearing liabilities
 
23

 
(118
)
 
(95
)
Net interest income (1)
 
$
557

 
$
(1,254
)
 
$
(697
)

(1)    Computed on a tax equivalent basis for securities exempt from federal income taxes.


Interest and fee income from loans decreased $1,376,000 or 15.86% to $7,301,000 for the third quarter of 2014 compared to $8,677,000 for the same period in 2013.  The decrease in interest and fee income from loans is primarily due to the recovery of foregone interest of $1,484,000 related to the collection of a $4,731,000 non-accrual loan during the third quarter of 2013.  Average total loans, including nonaccrual loans, for the third quarter of 2014 increased $29,160,000 or 5.65% to $545,665,000 compared to $516,505,000 for the same period in 2013.  Yield on the loan portfolio was 5.35% and 6.76% for the third quarters ending September 30, 2014 and 2013, respectively.  We have been successful in implementing interest rate floors on many of our adjustable rate loans to partially offset the effects of the historically low prime interest rate experienced over the last two years.  We are committed to providing our customers with competitive pricing without sacrificing strong asset quality and value to our shareholders.
 
Income from investments represents 28.83% of net interest income for the third quarter of 2014 compared to 21.13% for the same quarter in 2013. Interest income from total investments on a non tax equivalent basis (total investments include investment securities, Federal funds sold, interest bearing deposits with other banks, and other securities) increased $621,000 in the third quarter of 2014 to $2,847,000 compared to $2,226,000, for the same period in 2013.  The increase is attributed to higher volume of total investments.  The yield on average investments increased 14 basis points to 2.76% on a fully tax equivalent basis for the third quarter of 2014 compared to 2.62% on a fully tax equivalent basis for the third quarter of 2013. We experienced a increase in yield in our investment securities in 2014 due to a decrease in the rate of prepayments on mortgage backed securities compared to the same period in 2013.  In 2013, we experienced large pay downs and calls of higher yielding CMOs which accelerated the amortization of the purchase premium associated with those securities.  Average total investments for the third quarter of 2014 increased $45,007,000 or 9.67% to $510,503,000 compared to $465,496,000 for the third quarter of 2013.
 

48


Total interest income for the third quarter of 2014 decreased $755,000 or 6.92% to $10,148,000 compared to $10,903,000 for the third quarter ended September 30, 2013.  The decrease was primarily due to the aforementioned interest recovery from a nonaccrual loan in 2013, as well as 65 basis point decrease of the tax equivalent yield on average interest earning assets. The yield on interest earning assets decreased to 4.16% on a fully tax equivalent basis for the third quarter ended September 30, 2014 from 4.81% on a fully tax equivalent basis for the third quarter ended September 30, 2013.  Average interest earning assets increased to $1,056,523,000 for the third quarter ended September 30, 2014 compared to $978,900,000 for the third quarter ended September 30, 2013.  The $77,623,000 increase in average earning assets can be attributed to the $45,007,000 increase in total investments and a $32,324,000 increase in average loans.
 
Interest expense on deposits for the quarter ended September 30, 2014 decreased $93,000 or 27.19% to $249,000 compared to $342,000 for the quarter ended September 30, 2013.  The cost of deposits, calculated by dividing annualized interest expense on interest bearing deposits by total deposits, decreased 4 basis points to 0.10% for the quarter ended September 30, 2014 compared to 0.14% for the same period in 2013.  This decrease was due to the repricing of interest bearing deposits in the lower current interest rate environment.  Average interest bearing deposits increased 10.06% or $60,994,000 comparing the third quarter of 2014 to the same period in 2013.  Average interest-bearing deposits were $667,380,000 for the quarter ended September 30, 2014, with an effective rate paid of 0.15%, compared to $606,386,000 for the same period in 2013, with an effective rate paid of 0.22%.
 
Average other borrowed funds totaled $5,155,000 for the quarters ended September 30, 2014 and 2013, with an effective rate of 1.77% for the quarter ended September 30, 2014 compared to 1.92% for the quarter ended September 30, 2013.  As a result, interest expense on borrowed funds decreased $2,000 to $23,000 for the quarter ended September 30, 2014, from $25,000 for the quarter ended September 30, 2013.  Other borrowings include junior subordinated deferrable interest debentures. The debentures were acquired in the merger with Service 1st and carry a floating rate based on the three month Libor plus a margin of 1.60%.  The rates were 1.83% and 1.87% at September 30, 2014 and 2013, respectively.  See the section on Financial Condition for more detail.
 
The cost of our interest bearing liabilities decreased 8 basis points to 0.16% for the quarter ended September 30, 2014 compared to 0.24% for the quarter ended September 30, 2013.  The decrease is due to the lower current interest rate environment as mentioned above.  The cost of total deposits decreased to 0.10% for the quarter ended September 30, 2014 compared to 0.14% for quarter ended September 30, 2013.  Average non-interest bearing demand deposits increased 2.41% to $340,066,000 in 2014 compared to $332,070,000 for 2013.  The ratio of average non-interest bearing demand deposits to average total deposits was 33.76% in the third quarter of 2014 compared to 35.38% for 2013.

Net Interest Income before Provision for Credit Losses
 
Net interest income before provision for credit losses for the quarter ended September 30, 2014, decreased $660,000 or 6.26% to $9,876,000 compared to $10,536,000 for the quarter ended September 30, 2013.  The decrease was due to the increase in average interest earning assets, an 8 basis point decrease in the average interest rate on interest-bearing deposits, asset mix changes, partially offset by and increase in average interest-bearing liabilities. Net interest income for the quarter ended September 30, 2013 included the recovery of foregone interest of $1,484,000 related to the collection of a $4,731,000 non-accrual loan. Our net interest margin decreased 60 basis points.  Average interest earning assets were $1,056,523,000 for the three months ended September 30, 2014, with a net interest margin (fully tax equivalent basis) of 4.06% compared to $978,900,000 with a net interest margin (fully tax equivalent basis) of 4.66% for the quarter ended September 30, 2013.  The $77,623,000 increase in average earning assets can be attributed to the $45,007,000 increase in total investments and a $29,160,000 increase in loans.  Average interest bearing liabilities increased 9.97% to $672,535,000 for the three months ended September 30, 2014 compared to $611,541,000 for the same period in 2013.
 
Provision for Credit Losses

There were no additions made to the allowance for credit losses in the third quarter of 2014 or 2013.  The decision to record no addition to the allowance for credit losses in either period is primarily the result of our assessment of the overall adequacy of the allowance for credit losses considering a number of factors as discussed in the “Allowance for Credit Losses” section below. The reserves on real estate related credits declined due to reductions in specific reserves on impaired credits as a result of improvements in the Company’s collateral position.  The annualized net charge-off (recovery) ratio, which reflects net charge-offs (recoveries) to average loans, was (0.13)% for the quarter ended September 30, 2014 compared to (0.10)% for the quarter ended September 30, 2013.  During the quarter ended September 30, 2014, the Company had a net recovery totaling $182,000 compared to net recovery of $131,000 for the same period in 2013. Recoveries of previously charged off loan balances during the quarters ended September 30, 2014 and 2013 were $240,000 and $187,000, respectively. The majority of

49


the loans charged off were previously classified and sufficient specific reserves related to these impaired credits were held in the allowance for credit losses as of December 31, 2013.
 
Non-Interest Income
 
Non-interest income is comprised primarily of customer service charges, loan placement fees and other service fees, net gains on sales of investments and assets, appreciation in cash surrender value of bank owned life insurance, FHLB stock dividends, and other income.  Non-interest income was $2,061,000 for the quarter ended September 30, 2014 compared to $1,813,000 for the same period ended September 30, 2013.  The $248,000 or 13.68% increase in non-interest income for the quarter ended September 30, 2014 was primarily due to a $240,000 increase in net realized gains on sales and calls of investment securities, a $84,000 increase in loan placement fees, a $27,000 increase in interchange fees, a $27,000 increase in Federal Home Loan Bank dividends, and the $7,000 increase in appreciation in cash surrender value of bank owned life insurance, partially offset by a $100,000 decrease in service charge income.

Customer service charges decreased $100,000 or 10.98% to $811,000 for the third quarter of 2014 compared to $911,000 for the same period in 2013, due primarily to a decrease in overdraft fee income.  Other income decreased $37,000 or 12.42% to $261,000 for the third quarter of 2014 compared to $298,000 for the same period in 2013
 
Non-Interest Expenses
 
Salaries and employee benefits, occupancy and equipment, regulatory assessments, data processing, Internet banking, license and maintenance contracts, and professional services are the major categories of non-interest expenses.  Non-interest expenses increased $60,000 or 0.67% to $9,051,000 for the quarter ended September 30, 2014 compared to $8,991,000 for the same period in 2013. Consistent with the changes discussed above for the nine month periods, the net increase quarter over quarter was a result of increases in salaries and employee benefits of $28,000, increases in occupancy and equipment of $88,000, increases in data processing expenses of $91,000, partially offset by a decrease in acquisition and integration expenses of $271,000, and decreases in consulting, ATM/debit card expenses, and regulatory assessments. Advertising expenses, legal fees, audit and accounting fees, and Internet banking expenses also increased comparing the third quarter of 2014 to the same period in 2013.
 
The Company’s efficiency ratio, measured as the percentage of non-interest expenses (exclusive of amortization of core deposit intangible assets) to net interest income before provision for credit losses plus non-interest income (excluding net gains from sales of securities and assets), improved to 74.03% for the third quarter of 2014 compared to 79.19% for the third quarter of 2013.
 
Salaries and employee benefits increased $28,000 or 0.55% to $5,076,000 for the third quarter of 2014 compared to $5,048,000 for the third quarter of 2013.  The increase in salaries and employee benefits for the third quarter of 2014 can be attributed to a increase in the number of full-time equivalent employees. The number of full time equivalent employees as of September 30, 2014, December 31, 2013 and September 30, 2013 were 269, 241, and 230, respectively. The salaries and employee benefits increase can also be attributed to higher commissions paid on a larger volume of loan placements, higher compensation expense related to the restricted common stock awards, and higher 401K match expense, offset by lower incentive expense, lower deferred compensation interest expense, and lower workers compensation expense.
 
Other non-interest expenses included increases of $125,000 in net losses on disposal or writedown of premises and equipment, $133,000 in legal fees, offset by decreases of $86,000 in consulting expenses $37,000 in credit card processing expenses, and $26,000 in check printing expense, as compared to the same period in 2013.

Provision for Income Taxes
 
The effective income tax rate was 18.54% for the third quarter of 2014 compared to 11.58% for the same period in 2013.  Provision for income taxes totaled $535,000 and $389,000 for the quarters ended September 30, 2014 and 2013, respectively.  Our low effective tax rate is due primarily to federal tax deductions for tax free municipal bond income, solar tax credits, and state hiring tax credits. The increase in the effective tax rate during 2014 was primarily due to the loss of the tax credits related to the California enterprise zone program, offset by a slight increase in interest income on non-taxable investment securities. Beginning January 1, 2014, tax credits and deductions related to the California enterprise zone program were reduced due to legislative changes affecting the program.
 
Preferred Stock Dividends and Accretion

50


 
On August 18, 2011, the Company entered into a Securities Purchase Agreement with the Small Business Lending Fund of the United States Department of the Treasury (the “Treasury”), under which the Company issued 7,000 shares of Senior Non-Cumulative Perpetual Preferred Stock, Series C, to the Treasury for an aggregate purchase price of $7,000,000. 
 
On December 31, 2013, the Company redeemed all 7,000 outstanding shares of its Series C Preferred from the Treasury, in exercise of its optional redemption rights pursuant to the terms of the Series C Preferred under the Company’s charter and the SPA. The Company paid the Treasury $7,087,500 in connection with the redemption, representing $1,000 per share of the Series C Preferred plus all accrued and unpaid dividends through the date of the redemption. The obligations of the Company under the SPA were terminated as a result of the redemption. No additional shares of Series C Preferred are outstanding.

The Company accrued preferred stock dividends to the Treasury in the amount of $87,000 during the third quarter of 2013.


FINANCIAL CONDITION
 
Summary of Changes in Consolidated Balance Sheets
 
September 30, 2014 compared to December 31, 2013.

Total assets were $1,164,119,000 as of September 30, 2014, compared to $1,145,635,000 as of December 31, 2013, an increase of 1.61% or $18,484,000.  Total gross loans were $554,736,000 as of September 30, 2014, compared to $512,357,000 as of December 31, 2013, an increase of $42,379,000 or 8.27%.  The total investment portfolio (including Federal funds sold and interest-earning deposits in other banks) decreased 4.45% or $23,556,000 to $505,842,000.  Total deposits increased 0.47% or $4,720,000 to $1,008,863,000 as of September 30, 2014, compared to $1,004,143,000 as of December 31, 2013.  Shareholders’ equity increased $12,970,000 or 10.80% to $133,013,000 as of September 30, 2014, compared to $120,043,000 as of December 31, 2013, The increase in shareholders’ equity was driven by the retention of earnings net of dividends paid and improvement in unrealized gains on available-for-sale securities recorded in accumulated other comprehensive income (AOCI). Accrued interest payable and other liabilities were $17,088,000 as of September 30, 2014, compared to $16,294,000 as of December 31, 2013, an increase of $794,000.
 
Fair Value
 
The Company measures the fair values of its financial instruments utilizing a hierarchical framework associated with the level of observable pricing scenarios utilized in measuring financial instruments at fair value.  The degree of judgment utilized in measuring the fair value of financial instruments generally correlates to the level of the observable pricing scenario.  Financial instruments with readily available actively quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of observable pricing and a lesser degree of judgment utilized in measuring fair value.  Conversely, financial instruments rarely traded or not quoted will generally have little or no observable pricing and a higher degree of judgment utilized in measuring fair value.  Observable pricing scenarios are impacted by a number of factors, including the type of financial instrument, whether the financial instrument is new to the market and not yet established and the characteristics specific to the transaction. See Note 3 of the Notes to Consolidated Financial Statements (unaudited) for additional information about the level of pricing transparency associated with financial instruments carried at fair value.
 
Investments
 
Our investment portfolio consists primarily of U.S. Government sponsored entities and agencies collateralized by residential mortgage backed obligations and obligations of states and political subdivision securities and are classified at the date of acquisition as available for sale or held to maturity.  As of September 30, 2014, investment securities with a fair value of $102,793,000, or 23.00% of our investment securities portfolio, were held as collateral for public funds, short and long-term borrowings, treasury, tax, and for other purposes.  Our investment policies are established by the Board of Directors and implemented by our Investment/Asset Liability Committee.  They are designed primarily to provide and maintain liquidity, to enable us to meet our pledging requirements for public money and borrowing arrangements, to generate a favorable return on investments without incurring undue interest rate and credit risk, and to complement our lending activities.

The size of our investment portfolio as a percentage of our total earning assets is generally considered higher than our peers due primarily to a comparatively low loan to deposit ratio.  Our loan to deposit ratio at September 30, 2014 was 54.99% compared to 51.02% at December 31, 2013.  The loan to deposit ratio of our peers was 74.46% at June 30, 2014.  The total investment

51


portfolio, including Federal funds sold and interest-earning deposits in other banks, decreased 4.45% or $23,556,000 to $505,842,000 at September 30, 2014, from $529,398,000 at December 31, 2013.  The fair value of the available-for-sale investment portfolio reflected a net unrealized gain of $7,440,000 at September 30, 2014, compared to an unrealized loss of $3,884,000 at December 31, 2013.

The board and management have had many discussions about their strategy for risk management in dealing with potential losses should interest rates begin to rise. Since June 2013, we have been managing the portfolio with an objective of minimizing the risk of rising interest rates on the fair value of the overall portfolio.  We have restructured the portfolio a few times by selling off securities and investing in variable rate securities with shorter duration.  In January, 2014 management designated a block of municipal debt securities with a “Held-to-Maturity” (HTM) designation, to further minimize the impact of unrealized losses in the portfolio affecting our tangible net worth. 

As of February 1, 2014, approximately $31 million (book value) in municipal debt securities were transferred to HTM status. The net unrealized gain on the block identified was $163,000. The net unrealized gain as of the transfer will continue to be recorded in accumulated other comprehensive income (AOCI); however, it will be amortized/accreted (depending upon whether or not there was a gain or loss) prospectively over the remaining life of the security from AOCI. The amortization/accretion will be in a manner consistent with the recognition of a premium or discount (e.g., the effective interest method). In addition, the transfer created a net premium of $163,000 to the carrying amount of the security. Typically, this amortization/accretion will have no net impact on the reported yield of the security because the amortization/accretion of the amount in AOCI and the amortization/accretion of the discount/premium will offset each other.

We periodically evaluate each investment security for other-than-temporary impairment, relying primarily on industry analyst reports, observation of market conditions and interest rate fluctuations.  The portion of the impairment that is attributable to a shortage in the present value of expected future cash flows relative to the amortized cost should be recorded as a current period charge to earnings.  The discount rate in this analysis is the original yield expected at time of purchase.

Management evaluated all available-for-sale and held-to-maturity investment securities with an unrealized loss at September 30, 2014 and identified those that had an unrealized loss for at least a consecutive 12 month period, which had an unrealized loss at September 30, 2014 greater than 10% of the recorded book value on that date, or which had an unrealized loss of more than $10,000.  Management also analyzed any securities that may have been downgraded by credit rating agencies. 

For those bonds that met the evaluation criteria, management obtained and reviewed the most recently published national credit ratings for those bonds.  For those bonds that were municipal debt securities with an investment grade rating by the rating agencies, management also evaluated the financial condition of the municipality and any applicable municipal bond insurance provider and concluded that no credit related impairment existed.

At September 30, 2014, the Company held ten U.S. Government agency securities, of which three were in a loss position for less than 12 months and one was in a loss position and had been in a loss position for 12 months or more. The unrealized losses on the Company's investments in direct obligations of U.S. government agencies were caused by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized costs of the investment. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has the ability and intent to hold, and it is more likely than not that it will not be required to sell, those investments until a recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2014.

At September 30, 2014, the Company held 146 obligations of states and political subdivision securities of which six were in a loss position for less than 12 months and 19 were in a loss position and had been in a loss position for 12 months or more. The unrealized losses on the Company’s investments in obligations of states and political subdivision securities were caused by interest rate changes. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has the ability to hold and does not intend to sell, and it is more likely than not that it will not be required to sell those investments until a recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2014.

At September 30, 2014, the Company held 204 U.S. Government sponsored entity and agency securities collateralized by residential mortgage obligations of which 34 were in a loss position for less than 12 months and 16 in a loss position for more than 12 months. The unrealized losses on the Company’s investments in U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations were caused by interest rate changes. The contractual cash flows of those investments are guaranteed by an agency or sponsored entity of the U.S. Government. Accordingly, it is expected that the

52


securities would not be settled at a price less than the amortized cost of the Company’s investment. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has the ability to hold and does not intend to sell, and it is more likely than not that it will not be required to sell those investments until a recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2014.

At September 30, 2014, the Company had a total of 21 PLRMBS with a remaining principal balance of $3,352,000 and a net unrealized gain of approximately $1,465,000Eleven of these PLRMBS with a remaining principal balance of $2,855,000 had credit ratings below investment grade.  There were no PLRMBS in a loss position at September 30, 2014. The Company continues to perform extensive analyses on these securities. No credit related OTTI charges related to PLRMBS were recorded during the nine month period ended September 30, 2014.

At September 30, 2014, the Company had a total of one mutual fund equity investments. The equity investment was not recorded with an unrealized loss at September 30, 2014.

See Note 4 of the Notes to Consolidated Financial Statements (unaudited) included in this report for carrying values and estimated fair values of our investment securities portfolio.
 
Loans
 
Total gross loans increased $42,379,000 or 8.27% to $554,736,000 as of September 30, 2014, compared to $512,357,000 as of December 31, 2013. The table below includes loans acquired at fair value on July 1, 2013 with outstanding balances of $81,442,000 and $99,948,000 as of September 30, 2014 and December 31, 2013, respectively.

The following table sets forth information concerning the composition of our loan portfolio at the dates indicated:
Loan Type (dollars in thousands)
 
September 30, 2014
 
% of Total
Loans
 
December 31, 2013
 
% of Total
Loans
Commercial:
 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
88,756

 
16.0
%
 
$
87,082

 
17.0
%
   Agricultural land and production
 
44,421

 
7.9
%
 
31,649

 
6.1
%
Total commercial
 
133,177

 
23.9
%
 
118,731

 
23.1
%
Real estate:
 
 

 
 

 
 

 
 

   Owner occupied
 
158,339

 
28.5
%
 
156,781

 
30.6
%
   Real estate construction and other land loans
 
43,453

 
7.8
%
 
42,329

 
8.3
%
   Commercial real estate
 
99,966

 
18.0
%
 
86,117

 
16.8
%
   Agricultural real estate
 
57,807

 
10.5
%
 
44,164

 
8.6
%
   Other real estate
 
4,239

 
0.8
%
 
4,548

 
0.9
%
Total real estate
 
363,804

 
65.6
%
 
333,939

 
65.2
%
Consumer:
 
 

 
 

 
 

 
 

   Equity loans and lines of credit
 
47,812

 
8.7
%
 
48,594

 
9.5
%
   Consumer and installment
 
9,766

 
1.8
%
 
11,252

 
2.2
%
Total consumer
 
57,578

 
10.5
%
 
59,846

 
11.7
%
Net deferred origination costs and (fees)
 
177

 
 

 
(159
)
 
 

Total gross loans
 
554,736

 
100.0
%
 
512,357

 
100.0
%
Allowance for credit losses
 
(7,489
)
 
 

 
(9,208
)
 
 

Total loans
 
$
547,247

 
 

 
$
503,149

 
 


As of September 30, 2014, in management’s judgment, a concentration of loans existed in commercial loans and loans collateralized by real estate, representing approximately 98.2% of total loans, of which 23.9% were commercial and 74.3% were real-estate-related.  This level of concentration is consistent with 97.8% at December 31, 2013.  Although management believes the loans within this concentration have no more than the normal risk of collectibility, a substantial further decline in the performance of the economy in general or a further decline in real estate values in our primary market areas, in particular, could have an adverse impact on collectibility, increase the level of real estate-related non-performing loans, or have other adverse effects which alone or in the aggregate could have a material adverse effect on our business, financial condition, results

53


of operations and cash flows.  The Company was not involved in any sub-prime mortgage lending activities at September 30, 2014 or December 31, 2013.

At September 30, 2014, loans acquired in the VCB acquisition had a balance of $81,442,000, of which $4,701,000 were commercial loans, $63,707,000 were real estate loans, and $13,034,000 were consumer loans. At December 31, 2013, loans acquired in the VCB acquisition had a balance of $99,948,000, of which $12,686,000 were commercial loans, $71,833,000 were real estate loans, and $15,429,000 were consumer loans.

We believe that our commercial real estate loan underwriting policies and practices result in prudent extensions of credit, but recognize that our lending activities result in relatively high reported commercial real estate lending levels.  Commercial real estate loans include certain loans which represent low to moderate risk and certain loans with higher risks.

The Board of Directors review and approve concentration limits and exceptions to limitations of concentration are reported to the Board of Directors at least quarterly.
 
Nonperforming Assets
 
Nonperforming assets consist of nonperforming loans, other real estate owned (OREO), and repossessed assets.  Nonperforming loans are those loans which have (i) been placed on nonaccrual status; (ii) been classified as doubtful under our asset classification system; or (iii) become contractually past due 90 days or more with respect to principal or interest and have not been restructured or otherwise placed on nonaccrual status.  A loan is classified as nonaccrual when 1) it is maintained on a cash basis because of deterioration in the financial condition of the borrower; 2) payment in full of principal or interest under the original contractual terms is not expected; or 3) principal or interest has been in default for a period of 90 days or more unless the asset is both well secured and in the process of collection.

At September 30, 2014, total nonperforming assets totaled $4,266,000, or 0.37% of total assets, compared to $7,776,000, or 0.68% of total assets at December 31, 2013.  Total nonperforming assets at September 30, 2014, included nonaccrual loans totaling $4,266,000, no OREO, and no repossessed assets. Nonperforming assets at December 31, 2013 consisted of $7,586,000 in nonaccrual loans, $190,000 OREO, and no repossessed assets. At September 30, 2014, we had six loans considered troubled debt restructurings (“TDRs”) totaling $3,049,000 which are included in nonaccrual loans compared to ten TDRs totaling $4,595,000 at December 31, 2013. At September 30, 2014, the Company has not committed to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings.

A summary of nonperforming loans at September 30, 2014 and December 31, 2013 is set forth below.  The Company had no loans past due more than 90 days and still accruing interest at September 30, 2014 or December 31, 2013.  Management can give no assurance that nonaccrual and other nonperforming loans will not increase in the future.


54


Composition of Nonperforming Loans
(In thousands)
 
September 30, 2014
 
December 31, 2013
Nonaccrual loans
 
 

 
 

Commercial and industrial
 
$
22

 
$
335

Owner occupied
 
630

 
1,777

Commercial real estate
 

 
158

Equity loans and lines of credit
 
544

 
721

Consumer and installment
 
21

 

Troubled debt restructured loans (non-accruing)
 
 

 
 

Commercial and industrial
 

 
1,192

Owner occupied
 
360

 
384

Real estate construction and other land loans
 
1,319

 
1,450

Equity loans and lines of credit
 
1,370

 
1,565

Consumer and installment
 

 
4

Total nonaccrual
 
4,266

 
7,586

Accruing loans past due 90 days or more
 

 

Total nonperforming loans
 
$
4,266

 
$
7,586

Nonperforming loans to total loans
 
0.77
%
 
1.48
%
Ratio of nonperforming loans to allowance for credit losses
 
56.96
%
 
82.38
%
Loans considered to be impaired
 
$
9,120

 
$
13,357

Related allowance for credit losses on impaired loans
 
$
360

 
$
1,007


We measure our impaired loans by using the fair value of the collateral if the loan is collateral dependent and the present value of the expected future cash flows discounted at the loan’s original contractual interest rate if the loan is not collateral dependent.  As of September 30, 2014 and December 31, 2013, we had impaired loans totaling $9,120,000 and $13,357,000, respectively.  For collateral dependent loans secured by real estate, we obtain external appraisals which are updated at least annually to determine the fair value of the collateral, and we record an immediate charge off for the difference between the book value of the loan and the appraised less selling costs value of the collateral We perform quarterly internal reviews on substandard loans. We place loans on nonaccrual status and classify them as impaired when it becomes probable that we will not receive interest and principal under the original contractual terms, or when loans are delinquent 90 days or more unless the loan is both well secured and in the process of collection.  Management maintains certain loans that have been brought current by the borrower (less than 30 days delinquent) on nonaccrual status until such time as management has determined that the loans are likely to remain current in future periods.


55


The following table provides a reconciliation of the change in nonaccrual loans for the first nine months of 2014.
(In thousands)
 
Balance, December 31, 2013
 
Additions
 to
Nonaccrual
Loans
 
Net Pay
Downs
 
Transfers
to
Foreclosed
Collateral
- OREO
 
Returns to
Accrual
Status
 
Charge
Offs
 
Balance, September 30, 2014
Nonaccrual loans:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
335

 
$
129

 
$
(293
)
 
$

 
$
(20
)
 
$
(129
)
 
$
22

Real estate
 
1,935

 
314

 
(1,014
)
 
(235
)
 
(187
)
 
(183
)
 
630

Equity loans and lines of credit
 
751

 
97

 
(245
)
 

 

 
(59
)
 
544

Consumer
 

 
23

 
(2
)
 

 

 

 
21

Restructured loans (non-accruing):
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
1,192

 

 
(145
)
 

 

 
(1,047
)
 

Real estate
 
384

 

 
(24
)
 

 

 

 
360

Real estate construction and other land loans
 
1,450

 

 
(131
)
 

 

 

 
1,319

Equity loans and lines of credit
 
1,535

 
6

 
(105
)
 

 
(66
)
 

 
1,370

Consumer
 
4

 

 

 

 
(4
)
 

 

Total nonaccrual
 
$
7,586

 
$
569

 
$
(1,959
)
 
$
(235
)
 
$
(277
)
 
$
(1,418
)
 
$
4,266

 

The following table provides a summary of the change in the OREO balance for the nine months ended September 30, 2014:
 
 
 
Balance
(In thousands)
 
September 30, 2014
Balance, December 31, 2013
 
$
190

Additions
 
235

Dispositions
 
(488
)
Write-downs
 

Net gain on disposition
 
63

Balance, September 30, 2014
 

 
OREO represents real property taken either through foreclosure or through a deed in lieu thereof from the borrower.  OREO is initially recorded at fair value less costs to sell and thereafter carried at the lower of cost or fair value, less selling costs.   We had no OREO properties at September 30, 2014.

Allowance for Credit Losses
 
We have established a methodology for the determination of the adequacy of the allowance for credit losses made up of general and specific allocations.  The methodology is set forth in a formal policy and takes into consideration the need for an overall allowance for credit losses as well as specific allowances that are tied to individual loans.  The allowance for credit losses is an estimate of probable incurred credit losses inherent in the Company’s loan portfolio as of the balance-sheet date. The allowance consists of two primary components, specific reserves related to impaired loans and general reserves for inherent losses related to loans that are not impaired.

For all portfolio segments, the determination of the general reserve for loans that are not impaired is based on estimates made by management, including but not limited to, consideration of historical losses by portfolio segment over the most recent 20 quarters, and qualitative factors including economic trends in the Company’s service areas, industry experience and trends, geographic concentrations, estimated collateral values, the Company’s underwriting policies, the character of the loan portfolio, and probable losses inherent in the portfolio taken as a whole. Management has determined that the most recent 20 quarters was an appropriate look back period based on several factors including the current global economic uncertainty and various national and local economic indicators, and a time period sufficient to capture enough data due to the size of the portfolio to produce statistically accurate historical loss calculations. We believe this period is an appropriate look back period.


56


In originating loans, we recognize that losses will be experienced and that the risk of loss will vary with, among other things, the type of loan being made, the creditworthiness of the borrower over the term of the loan, general economic conditions and, in the case of a secured loan, the quality of the collateral securing the loan.  The allowance is increased by provisions charged against earnings and reduced by net loan charge offs.  Loans are charged off when they are deemed to be uncollectible, or partially charged off when portions of a loan are deemed to be uncollectible.  Recoveries are generally recorded only when cash payments are received.

The allowance for credit losses is maintained to cover probable incurred losses inherent in the loan portfolio.  The responsibility for the review of our assets and the determination of the adequacy lies with management and our Audit Committee.  They delegate the authority to the Chief Credit Administrator (CCA) to determine the loss reserve ratio for each type of asset and to review, at least quarterly, the adequacy of the allowance based on an evaluation of the portfolio, past experience, prevailing market conditions, amount of government guarantees, concentration in loan types and other relevant factors.

The allowance for credit losses is an estimate of the probable incurred losses in our loan and lease portfolio.  The allowance is based on: (1) losses accrued for on loans when they are probable of occurring and can be reasonably estimated and (2) losses accrued based on the differences between the value of collateral, present value of future cash flows or values that are observable in the secondary market and the loan balance.

Credit Administration adheres to an internal asset review system and loss allowance methodology designed to provide for timely recognition of problem assets and adequate valuation allowances to cover expected asset losses.  The Bank’s asset monitoring process includes the use of asset classifications to segregate the assets, largely loans and real estate, into various risk categories.  The Bank uses the various asset classifications as a means of measuring risk and determining the adequacy of valuation allowances by using a nine-grade system to classify assets.  All credit facilities exceeding 90 days of delinquency require classification and are placed on nonaccrual.

The following table sets forth information regarding our allowance for credit losses at the dates and for the periods indicated:
 
 
For the Nine Months Ended September 30,
 
For the Year Ended
December 31,
 
For the Nine Months Ended September 30,
(Dollars in thousands)
 
2014
 
2013
 
2013
Balance, beginning of period
 
$
9,208

 
$
10,133

 
$
10,133

Provision charged to operations
 
(400
)
 

 

Losses charged to allowance
 
(1,845
)
 
(1,446
)
 
(792
)
Recoveries
 
526

 
521

 
391

Balance, end of period
 
$
7,489

 
$
9,208

 
$
9,732

Allowance for credit losses to total loans at end of period
 
1.35
%
 
1.62
%
 
1.89
%
 
As of September 30, 2014, the balance in the allowance for credit losses was $7,489,000 compared to $9,208,000 as of December 31, 2013.  The decrease was due to net charge offs during the nine months ended September 30, 2014 being greater than the amount of the provision for credit losses in addition to a reverse provision for credit losses of $400,000.  The balance of commitments to extend credit on undisbursed construction and other loans and letters of credit was $195,081,000 as of September 30, 2014, compared to $192,667,000 as of December 31, 2013.  At September 30, 2014 and December 31, 2013, the balance of a contingent allocation for probable loan loss experience on unfunded obligations was $59,000 and $141,000, respectively.  The contingent allocation for probable loan loss experience on unfunded obligations is calculated by management using appropriate, systematic, and consistently applied process.  While related to credit losses, this allocation is not a part of ALLL and is considered separately as a liability for accounting and regulatory reporting purposes. Risks and uncertainties exist in all lending transactions and our management and Directors’ Loan Committee have established reserve levels based on economic uncertainties and other risks that exist as of each reporting period.

As of September 30, 2014, the allowance for credit losses (ALLL) was 1.35% of total gross loans compared to 1.80% as of December 31, 2013. The decrease in the ALLL as a percentage of total loans is due to both the increase in the loan balances and the decrease in the ALLL balance.  The loan portfolio acquired in the VCB merger was booked at fair value and no associated allocation in the ALLL.  The size of the fair value discount remains adequate for all non-impaired acquired loans; therefore, there is no associated allocation in the ALLL.  The Company’s loan portfolio balances also increased through organic growth.  The ALLL balance decreased through charge offs and the reverse provision.  The lower ALLL-to-total loans ratio is supported by the improvements in the level of nonperforming and classified loans, recent improvements in real estate collateral

57


values and the general economic conditions experienced in the central California communities serviced by the Bank. The determination of the general reserve for loans that are not impaired is based on estimates made by management, including but not limited to, consideration of historical losses by portfolio segment over the most recent 20 quarters, and qualitative factors. Assumptions regarding the collateral value of various under-performing loans may affect the level and allocation of the allowance for credit losses in future periods.  The allowance may also be affected by trends in the amount of charge offs experienced or expected trends within different loan portfolios. Historically, the highest annualized rates of net charge-offs experienced by the Company occurred prior to 2011. Under the current ALLL methodology, as periods of high charge-off rates included in the rolling 20 quarter analysis are replaced by lower charge-off rates, the calculated reserve rates may continue to decline. However, the total reserve rates on non-impaired loans may be augmented by changes in qualitative factors. Based on the continued improvement in historical charge-off rates included in the ALLL modeling and the improvement in other factors such as declines in the level of non-performing and impaired loans, management determined that the ALLL was appropriate as of September 30, 2014.

Non-performing loans totaled $4,266,000 as of September 30, 2014, and $7,586,000 as of December 31, 2013.  The allowance for credit losses as a percentage of nonperforming loans was 175.55% and 121.38% as of September 30, 2014 and December 31, 2013, respectively.  In addition, management believes that the likelihood of recoveries on previously charged-off loans continues to improve based on the collection efforts of management combined with improvements in the value of real estate which serves as the primary source of collateral for loans. Management believes the allowance at September 30, 2014 is adequate based upon its ongoing analysis of the loan portfolio, historical loss trends and other factors.  However, no assurance can be given that the Company may not sustain charge-offs which are in excess of the allowance in any given period. The following table illustrates and sets forth additional analysis which portrays the positive trends that are occurring in the loan portfolio.

 
 
September 30, 2014
 
December 31, 2013
 
September 30, 2013
(Dollars in thousands)
 
Balance
 
% to Total Loans
 
Balance
 
% to Total Loans
 
Balance
 
% to Total Loans
Impaired loans with specific reserves
 
$
5,017

 
0.90
%
 
$
5,863

 
1.14
%
 
$
4,488

 
0.87
%
Past due loans
 
134

 
0.24
%
 
1,642

 
0.32
%
 
27

 
0.05
%
Nonaccrual loans
 
4,266

 
0.77
%
 
7,586

 
1.48
%
 
9,695

 
1.88
%

Goodwill and Intangible Assets
 
Business combinations involving the Company’s acquisition of the equity interests or net assets of another enterprise give rise to goodwill.  Total goodwill at September 30, 2014, was $29,917,000 consisting of $14,643,000, $8,934,000 and $6,340,000 representing the excess of the cost of Service 1st, Bank of Madera County, and Visalia Community Bank, respectively, over the net of the amounts assigned to assets acquired and liabilities assumed in the transactions accounted for under the purchase method of accounting.  The value of goodwill is ultimately derived from the Bank’s ability to generate net earnings after the acquisitions and is not deductible for tax purposes.  A significant decline in net earnings could be indicative of a decline in the fair value of goodwill and result in impairment.  For that reason, goodwill is assessed at least annually for impairment.

Management performed an annual impairment test in the third quarter of 2014 utilizing various qualitative factors.  Management believes these factors are sufficient and comprehensive and as such, no further factors need to be assessed at this time. Based on management’s analysis performed, no impairment was required. Goodwill is also tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the Company below its carrying amount.  No such events or circumstances arose during the first nine months of 2014.

The intangible assets represent the estimated fair value of the core deposit relationships acquired in the acquisition of Service 1st in 2008 of $1,400,000, and the 2013 acquisition of Visalia Community Bank of $1,365,000.  Core deposit intangibles are being amortized using the straight-line method (which approximates the effective interest method) over estimated lives of seven to ten from the date of acquisition.  The carrying value of intangible assets at September 30, 2014 was $1,428,000, net of $1,337,000 in accumulated amortization expense.  The carrying value at December 31, 2013 was $1,680,000, net of $1,085,000 accumulated amortization expense.  We evaluate the remaining useful lives quarterly to determine whether events or circumstances warrant a revision to the remaining periods of amortization.  Based on the evaluation, no changes to the remaining useful lives was required in the first nine months of 2014.  Amortization expense recognized was $252,000 for the nine month period ended September 30, 2014 and $184,000 for the nine month period ended September 30, 2013.
 

58


The following table summarizes the Company’s estimated core deposit intangible amortization expense for each of the next five years (in thousands):
Years Ended
 
Estimated Core Deposit Intangible Amortization
2014
 
$
85

2015
 
320

2016
 
137

2017
 
137

2018
 
137

Thereafter
 
612

 
 
$
1,428


Deposits and Borrowings
 
The Bank’s deposits are insured by the Federal Deposit Insurance Corporation (FDIC) up to applicable legal limits. All of a depositors’ accounts at an insured depository institution, including all non-interest bearing transactions accounts, are insured by the FDIC up to standard maximum deposit insurance amount of $250,000 for each deposit insurance ownership category.
 
Total deposits increased $4,720,000 or 0.47% to $1,008,863,000 as of September 30, 2014, compared to $1,004,143,000 as of December 31, 2013, due to recurring seasonal patterns.  Interest-bearing deposits increased $16,109,000 or 2.49% to $663,860,000 as of September 30, 2014, compared to $647,751,000 as of December 31, 2013.  Non-interest bearing deposits decreased $11,389,000 or 3.20% to $345,003,000 as of September 30, 2014, compared to $356,392,000 as of December 31, 2013.  Average non-interest bearing deposits to average total deposits was 34.57% for the nine months ended September 30, 2014 compared to 32.48% for the same period in 2013.

The composition of the deposits and average interest rates paid at September 30, 2014 and December 31, 2013 is summarized in the table below.
(Dollars in thousands)
 
September 30, 2014
 
% of
Total
Deposits
 
Average Effective
Rate
 
December 31, 2013
 
% of
Total
Deposits
 
Average Effective
Rate
NOW accounts
 
$
199,773

 
19.8
%
 
0.11
%
 
$
182,364

 
18.2
%
 
0.15
%
MMA accounts
 
233,451

 
23.1
%
 
0.08
%
 
234,515

 
23.3
%
 
0.12
%
Time deposits
 
160,929

 
16.0
%
 
0.40
%
 
168,954

 
16.8
%
 
0.48
%
Savings deposits
 
69,707

 
6.9
%
 
0.05
%
 
61,918

 
6.2
%
 
0.08
%
Total interest-bearing
 
663,860

 
65.8
%
 
0.17
%
 
647,751

 
64.5
%
 
0.22
%
Non-interest bearing
 
345,003

 
34.2
%
 
 
 
356,392

 
35.5
%
 
 
Total deposits
 
$
1,008,863

 
100.0
%
 
 
 
$
1,004,143

 
100.0
%
 
 

Other Borrowings
 
There were no short term or long term FHLB borrowings as of September 30, 2014 or December 31, 2013. We maintain a line of credit with the FHLB collateralized by government securities and loans. Refer to the Liquidity section below for further discussion of FHLB advances.

The Company holds junior subordinated deferrable interest debentures (trust preferred securities).  Under applicable regulatory guidance, the amount of trust preferred securities that is eligible as Tier 1 capital is limited to 25% of the Company’s Tier 1 capital on a pro forma basis.  At September 30, 2014, all of the trust preferred securities that have been issued qualify as Tier 1 capital.  Interest on the trust preferred securities is payable and the rate is adjusted to equal the three month LIBOR plus 1.60% each January 7, April 7, July 7 or October 7 of each year.  The rates were 1.83% and 1.87% at September 30, 2014 and 2013, respectively. Interest expense recognized by the Company for the nine months ended September 30, 2014 and 2013 was $72,000 and $74,000, respectively.



59


Capital
 
Our shareholders’ equity was $133,013,000 as of September 30, 2014, compared to $120,043,000 as of December 31, 2013.  The increase in shareholders’ equity is the result of an increase of $144,000 in common stock, an increase of $6,019,000 in retained earnings, and an increase in accumulated other comprehensive income net of tax of $6,807,000 for the nine months ended September 30, 2014.

During the first nine months of 2014, the Company declared and paid $1,641,000 in cash dividends ($0.15 per common share) to holders of common stock. The Company declared and paid a total of $2,048,000 in cash dividends ($0.20 per common share) to holders of common stock during the year ended December 31, 2013. During the first nine months of 2014, the Bank declared and paid cash dividends to the Company of $1,050,000 in connection with the cash dividends approved by the Company’s Board of Directors. During 2013, the Bank declared and paid cash dividends to the Company of $18,000,000 in connection with the VCB acquisition, the Series C Preferred redemption, and cash dividends approved by the Company’s Board of Directors. The Bank would not declare any dividend that, subsequent to payment, would cause it to be deemed not “well capitalized” under applicable banking laws and regulations.
 
Management considers capital requirements as part of its strategic planning process.  The strategic plan calls for continuing increases in assets and liabilities, and the capital required may therefore be in excess of retained earnings.  The ability to obtain capital is dependent upon the capital markets as well as our performance.  Management regularly evaluates sources of capital and the timing required to meet its strategic objectives.  The assessment of capital adequacy is dependent on several factors including asset quality, earnings trends, liquidity and economic conditions.  Maintenance of adequate capital levels is integral to providing stability to the Company.  The Company needs to maintain substantial levels of regulatory capital to give it maximum flexibility in the changing regulatory environment and to respond to changes in the market and economic conditions including acquisition opportunities.

On July 2, 2013, the Federal Reserve approved final rules that substantially amend the regulatory risk-based capital rules applicable to the Company and the Bank. The FDIC and the OCC have subsequently approved these rules. The final rules were adopted following the issuance of proposed rules by the Federal Reserve in June 2012, and implement the “Basel III” regulatory capital reforms and changes required by the Dodd-Frank Act. Basel III refers to two consultative documents released by the Basel Committee on Banking Supervision in December 2009, the rules text released in December 2010, and loss absorbency rules issued in January 2011, which include significant changes to bank capital, leverage and liquidity requirements.

The rules include new risk-based capital and leverage ratios, which will be phased in from 2015 to 2019, and will refine the definition of what constitutes “capital” for purposes of calculating those ratios. The new minimum capital level requirements applicable to the Company and the Bank under the final rules will be: (i) a new common equity Tier 1 capital ratio of 4.5%; (ii) a Tier 1 capital ratio of 6% (increased from 4%); (iii) a total capital ratio of 8% (unchanged from current rules); and (iv) a Tier 1 leverage ratio of 4% for all institutions. The final rules also establish a “capital conservation buffer” above the new regulatory minimum capital requirements, which must consist entirely of common equity Tier 1 capital. The capital conservation buffer will be phased-in over four years beginning on January 1, 2016, as follows: the maximum buffer will be 0.625% of risk-weighted assets for 2016, 1.25% for 2017, 1.875% for 2018, and 2.5% for 2019 and thereafter. This will result in the following minimum ratios beginning in 2019: (i) a common equity Tier 1 capital ratio of 7.0%, (ii) a Tier 1 capital ratio of 8.5%, and (iii) a total capital ratio of 10.5%. Under the final rules, institutions are subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses if its capital level falls below the buffer amount. These limitations establish a maximum percentage of eligible retained income that could be utilized for such actions.

Basel III provided discretion for regulators to impose an additional buffer, the “countercyclical buffer,” of up to 2.5% of common equity Tier 1 capital to take into account the macro-financial environment and periods of excessive credit growth. However, the final rules permit the countercyclical buffer to be applied only to “advanced approach banks” ( i.e. , banks with $250 billion or more in total assets or $10 billion or more in total foreign exposures), which currently excludes the Company and the Bank. The final rules also implement revisions and clarifications consistent with Basel III regarding the various components of Tier 1 capital, including common equity, unrealized gains and losses, as well as certain instruments that will no longer qualify as Tier 1 capital, some of which will be phased out over time. However, the final rules provide that small depository institution holding companies with less than $15 billion in total assets as of December 31, 2009 (which includes the Company and the Bank) will be able to permanently include non-qualifying instruments that were issued and included in Tier 1 or Tier 2 capital prior to May 19, 2010 in additional Tier 1 or Tier 2 capital until they redeem such instruments or until the instruments mature.


60


The final rules also contain revisions to the prompt corrective action framework, which is designed to place restrictions on insured depository institutions, including the Bank, if their capital levels begin to show signs of weakness. These revisions take effect January 1, 2015. Under the prompt corrective action requirements, which are designed to complement the capital conservation buffer, insured depository institutions will be required to meet the following increased capital level requirements in order to qualify as “well capitalized:” (i) a new common equity Tier 1 capital ratio of 6.5%; (ii) a Tier 1 capital ratio of 8% (increased from 6%); (iii) a total capital ratio of 10% (unchanged from current rules); and (iv) a Tier 1 leverage ratio of 5% (increased from 4%).

The final rules set forth certain changes for the calculation of risk-weighted assets, which we will be required to utilize beginning January 1, 2015. The standardized approach final rule utilizes an increased number of credit risk exposure categories and risk weights, and also addresses: (i) an alternative standard of creditworthiness consistent with Section 939A of the Dodd-Frank Act Act; (ii) revisions to recognition of credit risk mitigation; (iii) rules for risk weighting of equity exposures and past due loans; (iv) revised capital treatment for derivatives and repo-style transactions; and (v) disclosure requirements for top-tier banking organizations with $50 billion or more in total assets that are not subject to the “advance approach rules” that apply to banks with greater than $250 billion in consolidated assets. Based on our current capital composition and levels, we believe that we would be in compliance with the requirements as set forth in the final rules if they were presently in effect.

The following table presents the Company’s and the Bank’s Regulatory capital ratios as of September 30, 2014 and December 31, 2013.
 
 
September 30, 2014
 
December 31, 2013
(Dollars in thousands)
 
Amount
 
Ratio
 
Amount
 
Ratio
Tier 1 Leverage Ratio
 
 

 
 

 
 

 
 

Central Valley Community Bancorp and Subsidiary
 
$
102,290

 
9.09
%
 
$
88,320

 
8.14
%
Minimum regulatory requirement
 
$
44,996

 
4.00
%
 
$
43,394

 
4.00
%
Central Valley Community Bank
 
$
101,417

 
9.02
%
 
$
87,674

 
8.09
%
Minimum requirement for “Well-Capitalized” institution
 
$
56,201

 
5.00
%
 
$
54,218

 
5.00
%
Minimum regulatory requirement
 
$
44,961

 
4.00
%
 
$
43,375

 
4.00
%
Tier 1 Risk-Based Capital Ratio
 
 

 
 

 
 

 
 

Central Valley Community Bancorp and Subsidiary
 
$
102,290

 
14.95
%
 
$
88,320

 
13.88
%
Minimum regulatory requirement
 
$
27,368

 
4.00
%
 
$
25,454

 
4.00
%
Central Valley Community Bank
 
$
101,417

 
14.84
%
 
$
87,674

 
13.79
%
Minimum requirement for “Well-Capitalized” institution
 
$
41,009

 
6.00
%
 
$
38,151

 
6.00
%
Minimum regulatory requirement
 
$
27,339

 
4.00
%
 
$
25,434

 
4.00
%
Total Risk-Based Capital Ratio
 
 

 
 

 
 

 
 

Central Valley Community Bancorp and Subsidiary
 
$
109,851

 
16.06
%
 
$
96,292

 
15.13
%
Minimum regulatory requirement
 
$
54,736

 
8.00
%
 
$
50,908

 
8.00
%
Central Valley Community Bank
 
$
108,978

 
15.94
%
 
$
95,639

 
15.04
%
Minimum requirement for “Well-Capitalized” institution
 
$
68,349

 
10.00
%
 
$
63,585

 
10.00
%
Minimum regulatory requirement
 
$
54,679

 
8.00
%
 
$
50,868

 
8.00
%
 
We are required to deduct the disallowed portion of net deferred tax assets from Tier 1 capital in calculating our capital ratios.  Generally, disallowed deferred tax assets that are dependent upon future taxable income are limited to the lesser of the amount of deferred tax assets that we expect to realize within one year, based on projected future taxable income, or 10% of the amount of our Tier 1 capital. Accordingly, no disallowed deferred tax assets were deducted from Tier 1 capital for the Company at September 30, 2014, compared to $7,330,000 at December 31, 2013. No disallowed deferred tax assets were deducted from Tier 1 capital for the Bank at September 30, 2014, compared to $7,155,000 at December 31, 2013. The Company's deferred tax assets decreased approximately $5.309 million since December 31, 2013.
 
Liquidity
 
Liquidity management involves our ability to meet cash flow requirements arising from fluctuations in deposit levels and demands of daily operations, which include funding of securities purchases, providing for customers’ credit needs and ongoing repayment of borrowings.  Our liquidity is actively managed on a daily basis and reviewed periodically by our management

61


and Director’s Asset/Liability Committees.  This process is intended to ensure the maintenance of sufficient funds to meet our needs, including adequate cash flow for off-balance sheet commitments.
 
Our primary sources of liquidity are derived from financing activities which include the acceptance of customer and, to a lesser extent, broker deposits, Federal funds facilities with correspondent banks, and advances from the Federal Home Loan Bank of San Francisco.  These funding sources are augmented by payments of principal and interest on loans, the routine maturities and pay downs of securities from the securities portfolio, the stability of our core deposits and the ability to sell investment securities.  As of September 30, 2014, the Company had unpledged securities totaling $344,223,000 available as a secondary source of liquidity and total cash and cash equivalents of $55,048,000.  Cash and cash equivalents at September 30, 2014 decreased 50.87% compared to December 31, 2013.  Primary uses of funds include withdrawal of and interest payments on deposits, originations and purchases of loans, purchases of investment securities, and payment of operating expenses. Due to the negative impact of the slow economic recovery, we have been cautiously managing our asset quality. Consequently, expanding our portfolio or finding appropriate adequate investments to utilize some of our excess liquidity has been difficult in the current economic environment.

As a means of augmenting our liquidity, we have established federal funds lines with our correspondent banks.  At September 30, 2014, our available borrowing capacity includes approximately $40,000,000 in unsecured credit lines with our correspondent banks, $289,987,000 in unused FHLB advances and a $17,000 secured credit line at the Federal Reserve Bank.  We believe our liquidity sources to be stable and adequate.  At September 30, 2014, we were not aware of any information that was reasonably likely to have a material effect on our liquidity position.
 
The following table reflects the Company’s credit lines, balances outstanding, and pledged collateral at September 30, 2014 and December 31, 2013:
Credit Lines (In thousands)
 
September 30, 2014
 
December 31, 2013
Unsecured Credit Lines
 
 

 
 

(interest rate varies with market):
 
 

 
 

Credit limit
 
$
40,000

 
$
40,000

Balance outstanding
 
$

 
$

Federal Home Loan Bank
 
 

 
 

(interest rate at prevailing interest rate):
 
 

 
 

Credit limit
 
$
289,987

 
$
272,797

Balance outstanding
 
$

 
$

Collateral pledged
 
$
177,332

 
$
119,539

Fair value of collateral
 
$
177,493

 
$
119,902

Federal Reserve Bank
 
 

 
 

(interest rate at prevailing discount interest rate):
 
 

 
 

Credit limit
 
$
17

 
$
51

Balance outstanding
 
$

 
$

Collateral pledged
 
$
74

 
$
48

Fair value of collateral
 
$
75

 
$
52

 
The liquidity of the parent company, Central Valley Community Bancorp, is primarily dependent on the payment of cash dividends by its subsidiary, Central Valley Community Bank, subject to limitations imposed by the regulations.
 
OFF-BALANCE SHEET ITEMS
 
In the ordinary course of business, the Company is a party to financial instruments with off-balance risk.  These financial instruments include commitments to extend credit and standby letters of credit.  Such financial instruments are recorded in the financial statements when they are funded or related fees are incurred or received.  For an expanded discussion of these financial instruments, refer to Note 9 of the Notes to Consolidated Financial Statements included herein and Note 13 of the Notes to Consolidated Financial Statements in the Company’s 2013 Annual Report to Shareholders on Form 10-K.
 
In the ordinary course of business, the Company is party to various operating leases.  For a fuller discussion of these financial instruments, refer to Note 13 of the Notes to Consolidated Financial Statements in the Company’s 2013 Annual Report to Shareholders on Form 10-K.

62



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

None to report
 

ITEM 4. CONTROLS AND PROCEDURES
 
As of the end of the period covered by this report, management, including the Company’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures with respect to the information generated for use in this Quarterly Report. The evaluation was based in part upon reports provided by a number of executives.   Based upon, and as of the date of that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures, as so amended, were effective to provide reasonable assurances that information required to be disclosed in the reports the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that information required to be disclosed by the Company in the reports that it files or submits is accumulated and communicated to management as appropriate to allow timely decisions regarding required disclosure.
 
There was no change in the Company’s internal controls over financial reporting during the quarter ended September 30, 2014 that has materially affected, or is reasonably likely to materially affect, the Company’s internal controls over financial reporting.

In designing and evaluating disclosure controls and procedures, the Company’s management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable, not absolute, assurances of achieving the desired control objectives and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
 
PART II OTHER INFORMATION
 
ITEM 1 LEGAL PROCEEDINGS
 
None to report.
 
ITEM 1A RISK FACTORS
 
In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2013, which could materially affect our business, financial condition or future results.  The risks described in our Annual Report on Form 10-K are not the only risks facing our Company.  Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results. With respect to risks and uncertainties relating to the recently completed acquisition of Visalia Community Bank, you should consider the factors discussed under the caption “Risk Factors” in the Registration Statement on Form S-4 filed with the SEC relating to the acquisition.
 
ITEM 2 CHANGES IN SECURITIES AND USE OF PROCEEDS
 
None to report.
 

ITEM 3 DEFAULTS UPON SENIOR SECURITIES
 
No material changes to report.
 
ITEM 4 MINE SAFETY DISCLOSURES

None to report
 
ITEM 5 OTHER INFORMATION
 

63


None to report.

ITEM 6 EXHIBITS
 
 
 
 
10.1

 
Form of Restricted Common Stock Award Agreement for Central Valley Community Bancorp 2005 Omnibus Incentive Plan. (Incorporated by reference to Exhibit 99.1 to the Company’s Report on Form 8-K filed July 18, 2014).
 
 
 
31.1

 
Certification of Principal Executive Officer Pursuant to Rule 13a-14(d) / 15d-14(a) of the Securities Exchange Act of 1934.
 
 
 
31.2

 
Certification of Principal Financial Officer Pursuant to Rule 13a-14(d) / 15d-14(a) of the Securities Exchange Act of 1934.
 
 
 
32.1

 
Certification of Principal Executive Officer Pursuant to Rule 13a-14(b) / 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350.
 
 
 
32.2

 
Certification of Principal Financial Officer Pursuant to Rule 13a-14(b) / 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350.
 
 
 
101.INS
 
XBRL Instance Document
 
 
 
101.SCH
 
XBRL Taxonomy Extension Schema Document
 
 
 
101.CAL
 
XBRL Taxonomy Extension Calculation document
 
 
 
101.DEF
 
XBRL Taxonomy Extension Definition Linkbase
 
 
 
101.LAB
 
XBRL Taxonomy Extension labels Linkbase Document
 
 
 
101.PRE
 
XBRL Taxonomy Extension Presentation Link Document

SIGNATURES
 
Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
 
Central Valley Community Bancorp
 
 
 
Date: November 6, 2014
/s/ Daniel J. Doyle
 
Daniel J. Doyle
 
President and Chief Executive Officer
 
 
Date: November 6, 2014
/s/ David A. Kinross
 
David A. Kinross
 
Executive Vice President and Chief Financial Officer

64


EXHIBIT INDEX
Exhibit
Number
 
Description
 
 
 
 
 
 
10.1

 
Form of Restricted Common Stock Award Agreement for Central Valley Community Bancorp 2005 Omnibus Incentive Plan. (Incorporated by reference to Exhibit 99.1 to the Company’s Report on Form 8-K filed July 18, 2014).
 
 
 
31.1

 
Certification of Principal Executive Officer Pursuant to Rule 13a-14(d) / 15d-14(a) of the Securities Exchange Act of 1934. (1)
 
 
 
31.2

 
Certification of Principal Financial Officer Pursuant to Rule 13a-14(d) / 15d-14(a) of the Securities Exchange Act of 1934. (1)
 
 
 
32.1

 
Certification of Principal Executive Officer Pursuant to Rule 13a-14(b) / 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350. (2)
 
 
 
32.2

 
Certification of Principal Financial Officer Pursuant to Rule 13a-14(b) / 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350. (2)
 
 
 
101.INS
 
XBRL Instance Document (2)
 
 
 
101.SCH
 
XBRL Taxonomy Extension Schema Document (2)
 
 
 
101.CAL
 
XBRL Taxonomy Extension Calculation Document (2)
 
 
 
101.DEF
 
XBRL Taxonomy Extension Definition Linkbase (2)
 
 
 
101.LAB
 
XBRL Taxonomy Extension labels Linkbase Document (2)
 
 
 
101.PRE
 
XBRL Taxonomy Extension Presentation Link Document (2)
 

(1)           Filed herewith.
 
(2)           Furnished herewith and not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.


65