x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
California
|
77-0446957
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
445 Pine Avenue, Goleta, California
|
93117
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer ¨
|
Accelerated filer ¨
|
Non-accelerated filer ¨ (Do not check if a smaller reporting company)
|
Smaller reporting company x
|
Index
|
Page
|
||
Part I. Financial Information
|
|||
Item 1 – Financial Statements
|
|||
3
|
|||
4
|
|||
5
|
|||
Consolidated Statement of Stockholders’ Equity for the nine months ended September 30, 2014 (unaudited) |
6
|
||
7
|
|||
8
|
|||
The financial statements included in this Form 10-Q should be read in conjunction with Community West Bancshares’ Annual Report on Form 10-K for the fiscal year ended December 31, 2013.
|
|||
32
|
|||
49
|
|||
49
|
|||
Part II. Other Information
|
|||
50
|
|||
51
|
|||
51
|
|||
51
|
|||
51
|
|||
51
|
|||
51
|
|||
52
|
September 30,
2014 |
December 31,
2013 |
|||||||
(unaudited)
|
||||||||
(in thousands, except share amounts)
|
||||||||
Assets:
|
||||||||
Cash and due from banks
|
$
|
1,463
|
$
|
1,449
|
||||
Federal funds sold
|
22
|
23
|
||||||
Interest-earning demand in other financial institutions
|
27,857
|
18,006
|
||||||
Cash and cash equivalents
|
29,342
|
19,478
|
||||||
Money market investments
|
99
|
99
|
||||||
Investment securities - available-for-sale, at fair value; amortized cost of $22,673 at September 30, 2014 and $18,937 at December 31, 2013
|
22,526
|
18,472
|
||||||
Investment securities - held-to-maturity, at amortized cost; fair value of $8,975 at September 30, 2014 and $10,101 at December 31, 2013
|
8,578
|
9,688
|
||||||
Federal Home Loan Bank stock, at cost
|
1,716
|
1,870
|
||||||
Federal Reserve Bank stock, at cost
|
1,373
|
1,373
|
||||||
Loans:
|
||||||||
Held for sale, at lower of cost or fair value
|
67,376
|
64,399
|
||||||
Held for investment, net of allowance for loan losses of $9,236 at September 30, 2014 and $12,208 at December 31, 2013
|
422,665
|
397,606
|
||||||
Total loans
|
490,041
|
462,005
|
||||||
Other assets acquired through foreclosure, net
|
475
|
3,811
|
||||||
Premises and equipment, net
|
2,978
|
2,983
|
||||||
Other assets
|
15,015
|
19,221
|
||||||
Total assets
|
$
|
572,143
|
$
|
539,000
|
||||
Liabilities:
|
||||||||
Deposits:
|
||||||||
Non-interest-bearing demand
|
$
|
63,185
|
$
|
52,461
|
||||
Interest-bearing demand
|
277,743
|
258,445
|
||||||
Savings
|
16,218
|
16,158
|
||||||
Certificates of deposit
|
127,604
|
109,071
|
||||||
Total deposits
|
484,750
|
436,135
|
||||||
Other borrowings
|
18,000
|
30,000
|
||||||
Convertible debentures
|
—
|
1,442
|
||||||
Other liabilities
|
3,639
|
3,867
|
||||||
Total liabilities
|
506,389
|
471,444
|
||||||
Stockholders’ equity:
|
||||||||
Preferred stock — no par value, 10,000,000 shares authorized; 7,796 shares issued and outstanding at September 30, 2014 and 15,600 at December 31, 2013
|
7,796
|
15,600
|
||||||
Common stock — no par value, 20,000,000 shares authorized; 8,202,733 shares issued and outstanding at September 30, 2014 and 7,866,783 at December 31, 2013
|
41,917
|
40,165
|
||||||
Retained earnings
|
16,127
|
12,065
|
||||||
Accumulated other comprehensive loss
|
(86
|
)
|
(274
|
)
|
||||
Total stockholders’ equity
|
65,754
|
67,556
|
||||||
Total liabilities and stockholders’ equity
|
$
|
572,143
|
$
|
539,000
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Interest income:
|
(in thousands, except per share amounts)
|
|||||||||||||||
Loans, including fees
|
$
|
6,695
|
$
|
6,871
|
$
|
20,367
|
$
|
20,515
|
||||||||
Investment securities and other
|
208
|
210
|
619
|
586
|
||||||||||||
Total interest income
|
6,903
|
7,081
|
20,986
|
21,101
|
||||||||||||
Interest expense:
|
||||||||||||||||
Deposits
|
709
|
719
|
2,039
|
2,238
|
||||||||||||
Other borrowings and convertible debt
|
126
|
328
|
524
|
1,136
|
||||||||||||
Total interest expense
|
835
|
1,047
|
2,563
|
3,374
|
||||||||||||
Net interest income
|
6,068
|
6,034
|
18,423
|
17,727
|
||||||||||||
Provision for loan losses
|
(1,178
|
)
|
(1,563
|
)
|
(3,560
|
)
|
(2,843
|
)
|
||||||||
Net interest income after provision for loan losses
|
7,246
|
7,597
|
21,983
|
20,570
|
||||||||||||
Non-interest income:
|
||||||||||||||||
Other loan fees
|
279
|
229
|
720
|
844
|
||||||||||||
Gains from loan sales, net
|
57
|
62
|
150
|
334
|
||||||||||||
Document processing fees
|
103
|
114
|
297
|
369
|
||||||||||||
Service Charges
|
72
|
75
|
215
|
245
|
||||||||||||
Other
|
41
|
197
|
344
|
493
|
||||||||||||
Total non-interest income
|
552
|
677
|
1,726
|
2,285
|
||||||||||||
Non-interest expenses:
|
||||||||||||||||
Salaries and employee benefits
|
2,888
|
3,102
|
9,308
|
9,956
|
||||||||||||
Occupancy, net
|
479
|
452
|
1,377
|
1,365
|
||||||||||||
Professional services
|
436
|
308
|
1,167
|
913
|
||||||||||||
Loan servicing and collection
|
187
|
511
|
586
|
1,111
|
||||||||||||
Advertising and marketing
|
129
|
94
|
429
|
374
|
||||||||||||
Data processing
|
144
|
128
|
425
|
403
|
||||||||||||
Stock option
|
29
|
12
|
270
|
43
|
||||||||||||
FDIC assessment
|
83
|
283
|
253
|
809
|
||||||||||||
Depreciation
|
82
|
78
|
238
|
226
|
||||||||||||
Net (gain) loss on sales/write-downs of foreclosed real estate and repossessed assets
|
(18
|
)
|
184
|
(168
|
)
|
360
|
||||||||||
Other
|
440
|
487
|
1,550
|
1,445
|
||||||||||||
Total non-interest expenses
|
4,879
|
5,639
|
15,435
|
17,005
|
||||||||||||
Income before provision for income taxes
|
2,919
|
2,635
|
8,274
|
5,850
|
||||||||||||
Income taxes
|
1,207
|
—
|
3,414
|
—
|
||||||||||||
Net income
|
1,712
|
2,635
|
4,860
|
5,850
|
||||||||||||
Dividends and accretion on preferred stock
|
176
|
262
|
778
|
786
|
||||||||||||
Discount on partial redemption of preferred stock
|
—
|
—
|
(144
|
)
|
—
|
|||||||||||
Net income available to common stockholders
|
$
|
1,536
|
$
|
2,373
|
$
|
4,226
|
$
|
5,064
|
||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
0.19
|
$
|
0.30
|
$
|
0.52
|
$
|
0.75
|
||||||||
Diluted
|
$
|
0.18
|
$
|
0.29
|
$
|
0.51
|
$
|
0.60
|
||||||||
Weighted average number of common shares outstanding:
|
||||||||||||||||
Basic
|
8,200
|
7,865
|
8,120
|
6,731
|
||||||||||||
Diluted
|
8,494
|
8,395
|
8,512
|
8,883
|
||||||||||||
Dividends declared per common share
|
$
|
0.02
|
$
|
—
|
$
|
0.02
|
$
|
—
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Net income
|
$
|
1,712
|
$
|
2,635
|
$
|
4,860
|
$
|
5,850
|
||||||||
Other comprehensive income (loss), net:
|
||||||||||||||||
Unrealized income (loss) on securities available-for-sale (AFS), net (tax effect of ($23), $83, ($130), $180 for each respective period presented)
|
34
|
(119
|
)
|
188
|
(257
|
)
|
||||||||||
Net other comprehensive income (loss)
|
34
|
(119
|
)
|
188
|
(257
|
)
|
||||||||||
Comprehensive income
|
$
|
1,746
|
$
|
2,516
|
$
|
5,048
|
$
|
5,593
|
Accumulated
|
||||||||||||||||||||||||||||
Preferred Stock
|
Common Stock
|
Other
|
Total
|
|||||||||||||||||||||||||
Comprehensive
|
Retained
|
Stockholders'
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Income (Loss)
|
Earnings
|
Equity
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
Balance, December 31, 2013:
|
16
|
$
|
15,600
|
7,867
|
$
|
40,165
|
$
|
(274
|
)
|
$
|
12,065
|
$
|
67,556
|
|||||||||||||||
Net income
|
—
|
—
|
—
|
—
|
—
|
4,860
|
4,860
|
|||||||||||||||||||||
Exercise of stock options
|
—
|
—
|
18
|
52
|
—
|
—
|
52
|
|||||||||||||||||||||
Conversion of debentures
|
—
|
—
|
318
|
1,430
|
—
|
—
|
1,430
|
|||||||||||||||||||||
Stock option expense
|
—
|
—
|
—
|
270
|
—
|
—
|
270
|
|||||||||||||||||||||
Preferred stock redemption and discount
|
(8
|
)
|
(7,804
|
)
|
—
|
—
|
—
|
144
|
(7,660
|
)
|
||||||||||||||||||
Dividends on preferred stock
|
—
|
—
|
—
|
—
|
—
|
(778
|
)
|
(778
|
)
|
|||||||||||||||||||
Dividends on common stock
|
—
|
—
|
—
|
—
|
—
|
(164
|
)
|
(164
|
)
|
|||||||||||||||||||
Other comprehensive income, net
|
—
|
—
|
—
|
—
|
188
|
—
|
188
|
|||||||||||||||||||||
Balance, September 30, 2014
|
8
|
$
|
7,796
|
8,203
|
$
|
41,917
|
$
|
(86
|
)
|
$
|
16,127
|
$
|
65,754
|
Nine Months Ended September 30,
|
||||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
4,860
|
$
|
5,850
|
||||
Adjustments to reconcile net income to cash provided by operating activities:
|
||||||||
Provision for loan losses
|
(3,560
|
)
|
(2,843
|
)
|
||||
Depreciation
|
238
|
226
|
||||||
Stock-based compensation
|
270
|
43
|
||||||
Deferred income taxes
|
(581
|
)
|
—
|
|||||
Net accretion of discounts and premiums for investment securities
|
(31
|
)
|
—
|
|||||
(Gains)/Losses on:
|
||||||||
Sale of repossessed assets, net
|
(168
|
)
|
360
|
|||||
Sale of loans, net
|
(150
|
)
|
(334
|
)
|
||||
Loans originated for sale and principal collections, net
|
(2,827
|
)
|
4,841
|
|||||
Changes in:
|
||||||||
Other assets
|
5,369
|
4,121
|
||||||
Other liabilities
|
1,238
|
852
|
||||||
Servicing rights, net
|
168
|
133
|
||||||
Net cash provided by operating activities
|
4,826
|
13,249
|
||||||
Cash flows from investing activities:
|
||||||||
Principal pay downs and maturities of available-for-sale securities
|
1,438
|
4,181
|
||||||
Purchase of available-for-sale securities
|
(5,132
|
)
|
(8,033
|
)
|
||||
Proceeds from principal pay downs and maturities of securities held-to-maturity
|
1,099
|
1,870
|
||||||
Loan originations and principal collections, net
|
(22,427
|
)
|
(2,762
|
)
|
||||
Liquidation of restricted stock, net
|
154
|
1,002
|
||||||
Net increase in interest-bearing deposits in other financial institutions
|
—
|
371
|
||||||
Proceeds from held for investment loan sales
|
—
|
5,101
|
||||||
Purchase of premises and equipment, net
|
(233
|
)
|
(143
|
)
|
||||
Proceeds from sale of other real estate owned and repossessed assets, net
|
3,552
|
2,951
|
||||||
Net cash (used in) provided by investing activities
|
(21,549
|
)
|
4,538
|
|||||
Cash flows from financing activities:
|
||||||||
Net increase (decrease) in deposits
|
48,615
|
(3,129
|
)
|
|||||
Net decrease in borrowings
|
(12,034
|
)
|
—
|
|||||
Exercise of stock options
|
52
|
21
|
||||||
Cash dividends paid on common stock
|
(164
|
)
|
—
|
|||||
Redemption of preferred stock
|
(7,660
|
)
|
—
|
|||||
Cash dividends paid on preferred stock
|
(2,222
|
)
|
—
|
|||||
Net cash provided by (used in) financing activities
|
26,587
|
(3,108
|
)
|
|||||
Net increase in cash and cash equivalents
|
9,864
|
14,679
|
||||||
Cash and cash equivalents at beginning of year
|
19,478
|
27,891
|
||||||
Cash and cash equivalents at end of period
|
$
|
29,342
|
$
|
42,570
|
||||
Supplemental disclosure:
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
2,513
|
$
|
3,399
|
||||
Income taxes
|
2,301
|
462
|
||||||
Non-cash investing and financing activity:
|
||||||||
Transfers to other assets acquired through foreclosure, net
|
928
|
5,753
|
||||||
Preferred stock dividends declared, not paid
|
—
|
585
|
||||||
Conversion of debentures
|
1,408
|
6,410
|
1.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
· | Commercial Real Estate, Commercial, Commercial Agriculture, SBA, HELOC, Single Family Residential, and Consumer – Migration analysis combined with risk rating is used to determine the required ALL for all non-impaired loans. In addition, the migration results are adjusted based upon qualitative factors that affect this specific portfolio category. Reserves on impaired loans are determined based upon the individual characteristics of the loan. |
· | Manufactured Housing – The ALL is calculated on the basis of loss history and risk rating, which is primarily a function of delinquency. In addition, the loss results are adjusted based upon qualitative factors that affect this specific portfolio. |
· | The expected future cash flows are estimated and then discounted at the effective interest rate. |
· | The value of the underlying collateral net of selling costs. Selling costs are estimated based on industry standards, the Company’s actual experience or actual costs incurred as appropriate. When evaluating real estate collateral, the Company typically uses appraisals or valuations, no more than twelve months old at time of evaluation. When evaluating non-real estate collateral securing the loan, the Company will use audited financial statements or appraisals no more than twelve months old at time of evaluation. Additionally, for both real estate and non-real estate collateral, the Company may use other sources to determine value as deemed appropriate. |
· | The loan’s observable market price. |
· | Concentrations of credit |
· | International risk |
· | Trends in volume, maturity, and composition |
· | Volume and trend in delinquency |
· | Economic conditions |
· | Outside exams |
· | Geographic distance |
· | Policy and changes |
· | Staff experience and ability |
2.
|
INVESTMENT SECURITIES
|
September 30, 2014
|
||||||||||||||||
Amortized
Cost |
Gross
Unrealized |
Gross
Unrealized |
Fair
Value |
|||||||||||||
Securities available-for-sale
|
(in thousands)
|
|||||||||||||||
U.S. government agency notes
|
$
|
7,895
|
$
|
43
|
$
|
(98
|
)
|
$
|
7,840
|
|||||||
U.S. government agency collateralized mortgage obligations ("CMO")
|
14,712
|
12
|
(102
|
)
|
14,622
|
|||||||||||
Equity securities: Farmer Mac class A stock
|
66
|
-
|
(2
|
)
|
64
|
|||||||||||
Total
|
$
|
22,673
|
$
|
55
|
$
|
(202
|
)
|
$
|
22,526
|
|||||||
Securities held-to-maturity
|
||||||||||||||||
U.S. government agency MBS
|
$
|
8,578
|
$
|
398
|
$
|
(1
|
)
|
$
|
8,975
|
|||||||
Total
|
$
|
8,578
|
$
|
398
|
$
|
(1
|
)
|
$
|
8,975
|
December 31, 2013
|
||||||||||||||||
Amortized
Cost |
Gross
Unrealized |
Gross
Unrealized |
Fair
Value |
|||||||||||||
Securities available-for-sale
|
(in thousands)
|
|||||||||||||||
U.S. government agency notes
|
$
|
7,867
|
$
|
-
|
$
|
(389
|
)
|
$
|
7,478
|
|||||||
U.S. government agency MBS
|
61
|
3
|
-
|
64
|
||||||||||||
U.S. government agency CMO
|
10,943
|
11
|
(93
|
)
|
10,861
|
|||||||||||
Equity securities: Farmer Mac class A stock
|
66
|
3
|
-
|
69
|
||||||||||||
Total
|
$
|
18,937
|
$
|
17
|
$
|
(482
|
)
|
$
|
18,472
|
|||||||
Securities held-to-maturity
|
||||||||||||||||
U.S. government agency MBS
|
$
|
9,688
|
$
|
442
|
$
|
(29
|
)
|
$
|
10,101
|
|||||||
Total
|
$
|
9,688
|
$
|
442
|
$
|
(29
|
)
|
$
|
10,101
|
September 30, 2014
|
||||||||||||||||||||||||||||||||||||||||
Less than One Year
|
One to Five Years
|
Five to Ten Years
|
Over Ten Years
|
Total
|
||||||||||||||||||||||||||||||||||||
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
|||||||||||||||||||||||||||||||
Securities available-for-sale
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||||||||
U.S. government agency notes
|
$
|
7,840
|
2.0
|
%
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
7,840
|
2.0
|
%
|
|||||||||||||||||||||||
U.S. government agency CMO
|
-
|
-
|
8,145
|
1.0
|
%
|
2,842
|
0.6
|
%
|
3,635
|
1.1
|
%
|
14,622
|
1.0
|
%
|
||||||||||||||||||||||||||
Farmer Mac class A stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
64
|
-
|
||||||||||||||||||||||||||||||
Total
|
$
|
7,840
|
2.0
|
%
|
$
|
8,145
|
1.0
|
%
|
$
|
2,842
|
0.6
|
%
|
$
|
3,635
|
1.1
|
%
|
$
|
22,526
|
1.3
|
%
|
||||||||||||||||||||
Securities held-to-maturity
|
||||||||||||||||||||||||||||||||||||||||
U.S. government agency MBS
|
$
|
-
|
-
|
$
|
2,858
|
4.3
|
%
|
$
|
5,720
|
2.4
|
%
|
$
|
-
|
-
|
$
|
8,578
|
3.0
|
%
|
||||||||||||||||||||||
Total
|
$
|
-
|
-
|
$
|
2,858
|
4.3
|
%
|
$
|
5,720
|
2.4
|
%
|
$
|
-
|
-
|
$
|
8,578
|
3.0
|
%
|
December 31, 2013
|
||||||||||||||||||||||||||||||||||||||||
Less than One Year
|
One to Five Years
|
Five to Ten Years
|
Over Ten Years
|
Total
|
||||||||||||||||||||||||||||||||||||
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
|||||||||||||||||||||||||||||||
Securities available-for-sale
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||||||||
U.S. government agency notes
|
$
|
7,478
|
1.9
|
%
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
7,478
|
1.9
|
%
|
|||||||||||||||||||||||
U.S. government agency MBS
|
-
|
-
|
-
|
-
|
64
|
2.2
|
%
|
-
|
-
|
64
|
2.2
|
%
|
||||||||||||||||||||||||||||
U.S. government agency CMO
|
-
|
-
|
5,075
|
0.6
|
%
|
3,854
|
0.6
|
%
|
1,932
|
0.9
|
%
|
10,861
|
0.7
|
%
|
||||||||||||||||||||||||||
Farmer Mac class A stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
69
|
-
|
||||||||||||||||||||||||||||||
Total
|
$
|
7,478
|
1.9
|
%
|
$
|
5,075
|
0.6
|
%
|
$
|
3,918
|
0.6
|
%
|
$
|
1,932
|
0.9
|
%
|
$
|
18,472
|
1.2
|
%
|
||||||||||||||||||||
Securities held-to-maturity
|
||||||||||||||||||||||||||||||||||||||||
U.S. government agency MBS
|
$
|
-
|
-
|
$
|
2,641
|
4.4
|
%
|
$
|
7,047
|
2.7
|
%
|
$
|
-
|
-
|
$
|
9,688
|
3.1
|
%
|
||||||||||||||||||||||
Total
|
$
|
-
|
-
|
$
|
2,641
|
4.4
|
%
|
$
|
7,047
|
2.7
|
%
|
$
|
-
|
-
|
$
|
9,688
|
3.1
|
%
|
September 30,
|
December 31,
|
|||||||||||||||
2014
|
2013
|
|||||||||||||||
Amortized
Cost |
Estimated
Fair Value |
Amortized
Cost |
Estimated
Fair Value |
|||||||||||||
Securities available for sale
|
(in thousands)
|
|||||||||||||||
Due in one year or less
|
$
|
7,895
|
$
|
7,840
|
$
|
7,867
|
$
|
7,478
|
||||||||
After one year through five years
|
8,172
|
8,145
|
5,070
|
5,075
|
||||||||||||
After five years through ten years
|
2,859
|
2,842
|
3,945
|
3,918
|
||||||||||||
After ten years
|
3,681
|
3,635
|
1,989
|
1,932
|
||||||||||||
Farmer Mac class A stock
|
66
|
64
|
66
|
69
|
||||||||||||
$
|
22,673
|
$
|
22,526
|
$
|
18,937
|
$
|
18,472
|
|||||||||
Securities held to maturity
|
||||||||||||||||
Due in one year or less
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
After one year through five years
|
2,858
|
3,054
|
2,641
|
2,815
|
||||||||||||
After five years through ten years
|
5,720
|
5,921
|
7,047
|
7,286
|
||||||||||||
After ten years
|
-
|
-
|
-
|
-
|
||||||||||||
$
|
8,578
|
$
|
8,975
|
$
|
9,688
|
$
|
10,101
|
September 30, 2014
|
||||||||||||||||||||||||
Less Than Twelve Months
|
More Than Twelve Months
|
Total
|
||||||||||||||||||||||
Gross
Unrealized |
Fair
Value |
Gross
Unrealized |
Fair
Value |
Gross
Unrealized |
Fair
Value |
|||||||||||||||||||
Securities available-for-sale
|
(in thousands)
|
|||||||||||||||||||||||
U.S. government agency notes
|
$
|
-
|
$
|
-
|
$
|
98
|
$
|
5,898
|
$
|
98
|
$
|
5,898
|
||||||||||||
U.S. government agency CMO
|
65
|
6,789
|
37
|
4,183
|
102
|
10,972
|
||||||||||||||||||
Equity securities: Farmer Mac class A stock
|
2
|
64
|
-
|
-
|
2
|
64
|
||||||||||||||||||
$
|
67
|
$
|
6,851
|
$
|
135
|
$
|
10,081
|
$
|
202
|
$
|
16,932
|
|||||||||||||
Securities held-to-maturity
|
||||||||||||||||||||||||
U.S. Government-agency MBS
|
$
|
1
|
$
|
1,073
|
$
|
-
|
$
|
-
|
$
|
1
|
$
|
1,073
|
||||||||||||
Total
|
$
|
1
|
$
|
1,073
|
$
|
-
|
$
|
-
|
$
|
1
|
$
|
1,073
|
December 31, 2013
|
||||||||||||||||||||||||
Less Than Twelve Months
|
More Than Twelve Months
|
Total
|
||||||||||||||||||||||
Gross
Unrealized |
Fair
Value |
Gross
Unrealized |
Fair
Value |
Gross
Unrealized |
Fair
Value |
|||||||||||||||||||
Securities available-for-sale
|
(in thousands)
|
|||||||||||||||||||||||
U.S. government agency notes
|
$
|
389
|
$
|
7,478
|
$
|
-
|
$
|
-
|
$
|
389
|
$
|
7,478
|
||||||||||||
U.S. government agency CMO
|
93
|
6,958
|
-
|
-
|
93
|
6,958
|
||||||||||||||||||
Equity securities: Farmer Mac class A stock
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
$
|
482
|
$
|
14,436
|
$
|
-
|
$
|
-
|
$
|
482
|
$
|
14,436
|
|||||||||||||
Securities held-to-maturity
|
||||||||||||||||||||||||
U.S. Government-agency MBS
|
$
|
29
|
$
|
1,063
|
$
|
-
|
$
|
-
|
$
|
29
|
$
|
1,063
|
||||||||||||
Total
|
$
|
29
|
$
|
1,063
|
$
|
-
|
$
|
-
|
$
|
29
|
$
|
1,063
|
3.
|
LOAN SALES AND SERVICING
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Beginning balance
|
$
|
329
|
$
|
394
|
$
|
334
|
$
|
426
|
||||||||
Adjustment to fair value
|
(11
|
)
|
(18
|
)
|
(16
|
)
|
(50
|
)
|
||||||||
Ending balance
|
$
|
318
|
$
|
376
|
$
|
318
|
$
|
376
|
September 30,
|
||||||||
2014
|
2013
|
|||||||
Weighted-average constant prepayment rate
|
5.39
|
%
|
5.17
|
%
|
||||
Weighted-average life (in years)
|
6
|
6
|
||||||
Weighted-average discount rate
|
10.53
|
%
|
12.74
|
%
|
September 30,
|
||||||||
2014
|
2013
|
|||||||
( in thousands)
|
||||||||
Discount Rate
|
||||||||
Increase in fair value from 100 basis point decrease
|
$
|
9
|
$
|
11
|
||||
Decrease in fair value from 100 basis point increase
|
(9
|
)
|
(10
|
)
|
||||
Constant Prepayment Rate
|
||||||||
Increase in fair value from 10 percent decrease
|
5
|
5
|
||||||
Decrease in fair value from 10 percent increase
|
(4
|
)
|
(5
|
)
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Beginning balance
|
$
|
211
|
$
|
326
|
$
|
268
|
$
|
383
|
||||||||
Amortization
|
(29
|
)
|
(28
|
)
|
(86
|
)
|
(85
|
)
|
||||||||
Ending balance
|
$
|
182
|
$
|
298
|
$
|
182
|
$
|
298
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Beginning balance
|
$
|
275
|
$
|
304
|
$
|
300
|
$
|
348
|
||||||||
Adjustment to fair value
|
(57
|
)
|
(4
|
)
|
(82
|
)
|
(48
|
)
|
||||||||
Ending balance
|
$
|
218
|
$
|
300
|
$
|
218
|
$
|
300
|
September 30,
|
||||||||
2014
|
2013
|
|||||||
Weighted-average constant prepayment rate
|
5.66
|
%
|
4.62
|
%
|
||||
Weighted-average life (in years)
|
9
|
9
|
||||||
Weighted-average discount rate
|
10.79
|
%
|
13.48
|
%
|
September 30,
|
||||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Discount Rate
|
||||||||
Increase in fair value from 100 basis points decrease
|
$
|
10
|
$
|
12
|
||||
Decrease in fair value from 100 basis points increase
|
(9
|
)
|
(11
|
)
|
||||
Constant Prepayment Rate
|
||||||||
Increase in fair value from 10 percent decrease
|
5
|
6
|
||||||
Decrease in fair value from 10 percent increase
|
(5
|
)
|
(5
|
)
|
4.
|
LOANS HELD FOR INVESTMENT
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Manufactured housing
|
$
|
169,910
|
$
|
172,055
|
||||
Commercial real estate
|
164,277
|
142,678
|
||||||
Commercial
|
48,703
|
45,647
|
||||||
SBA
|
20,433
|
24,066
|
||||||
HELOC
|
14,820
|
15,418
|
||||||
Single family real estate
|
14,065
|
10,150
|
||||||
Consumer
|
175
|
184
|
||||||
432,383
|
410,198
|
|||||||
Allowance for loan losses
|
9,236
|
12,208
|
||||||
Deferred fees, net
|
238
|
45
|
||||||
Discount on SBA loans
|
244
|
339
|
||||||
Total loans held for investment, net
|
$
|
422,665
|
$
|
397,606
|
September 30, 2014
|
||||||||||||||||||||||||||||
Current
|
30-59 Days
Past Due |
60-89 Days
Past Due |
Over 90 Days
Past Due |
Total
Past Due |
Total
|
Recorded
Investment |
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
Manufactured housing
|
$
|
169,742
|
$
|
-
|
$
|
99
|
$
|
69
|
$
|
168
|
$
|
169,910
|
$
|
-
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||
Commercial real estate
|
122,634
|
-
|
-
|
-
|
-
|
122,634
|
-
|
|||||||||||||||||||||
SBA 504 1st trust deed
|
28,739
|
-
|
-
|
-
|
-
|
28,739
|
-
|
|||||||||||||||||||||
Land
|
2,341
|
-
|
-
|
-
|
-
|
2,341
|
-
|
|||||||||||||||||||||
Construction
|
10,563
|
-
|
-
|
-
|
-
|
10,563
|
-
|
|||||||||||||||||||||
Commercial
|
48,703
|
-
|
-
|
-
|
-
|
48,703
|
-
|
|||||||||||||||||||||
SBA
|
20,412
|
-
|
-
|
21
|
21
|
20,433
|
-
|
|||||||||||||||||||||
HELOC
|
14,526
|
-
|
-
|
294
|
294
|
14,820
|
-
|
|||||||||||||||||||||
Single family real estate
|
13,698
|
231
|
136
|
367
|
14,065
|
-
|
||||||||||||||||||||||
Consumer
|
175
|
-
|
-
|
-
|
-
|
175
|
-
|
|||||||||||||||||||||
Total
|
$
|
431,533
|
$
|
231
|
$
|
99
|
$
|
520
|
$
|
850
|
$
|
432,383
|
$
|
-
|
December 31, 2013
|
||||||||||||||||||||||||||||
Current
|
30-59 Days
Past Due |
60-89 Days
Past Due |
Over 90 Days
Past Due |
Total
Past Due |
Total
|
Recorded
Investment |
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
Manufactured housing
|
$
|
170,647
|
$
|
1,076
|
$
|
135
|
$
|
197
|
$
|
1,408
|
$
|
172,055
|
$
|
-
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||
Commercial real estate
|
96,393
|
-
|
-
|
-
|
-
|
96,393
|
-
|
|||||||||||||||||||||
SBA 504 1st trust deed
|
33,798
|
-
|
-
|
467
|
467
|
34,265
|
-
|
|||||||||||||||||||||
Land
|
1,817
|
140
|
-
|
-
|
140
|
1,957
|
-
|
|||||||||||||||||||||
Construction
|
10,063
|
-
|
-
|
-
|
-
|
10,063
|
-
|
|||||||||||||||||||||
Commercial
|
45,605
|
42
|
-
|
-
|
42
|
45,647
|
-
|
|||||||||||||||||||||
SBA (1)
|
23,613
|
149
|
-
|
304
|
453
|
24,066
|
-
|
|||||||||||||||||||||
HELOC
|
15,393
|
25
|
-
|
-
|
25
|
15,418
|
-
|
|||||||||||||||||||||
Single family real estate
|
10,084
|
-
|
-
|
66
|
66
|
10,150
|
66
|
|||||||||||||||||||||
Consumer
|
184
|
-
|
-
|
-
|
-
|
184
|
-
|
|||||||||||||||||||||
Total
|
$
|
407,597
|
$
|
1,432
|
$
|
135
|
$
|
1,034
|
$
|
2,601
|
$
|
410,198
|
$
|
66
|
(1) | $0.4 million of the $0.5 million SBA loans past due are guaranteed by the SBA. |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Beginning balance
|
$
|
10,496
|
$
|
12,456
|
$
|
12,208
|
$
|
14,464
|
||||||||
Charge-offs
|
(318
|
)
|
(692
|
)
|
(750
|
)
|
(1,959
|
)
|
||||||||
Recoveries
|
236
|
1,453
|
1,338
|
1,992
|
||||||||||||
Net (charge-offs) recoveries
|
(82
|
)
|
761
|
588
|
33
|
|||||||||||
Provision
|
(1,178
|
)
|
(1,563
|
)
|
(3,560
|
)
|
(2,843
|
)
|
||||||||
Ending balance
|
$
|
9,236
|
$
|
11,654
|
$
|
9,236
|
$
|
11,654
|
For the Three Months Ended September 30,
|
||||||||||||||||||||||||||||||||
Manufactured
Housing |
Commercial
Real Estate |
Commercial
|
SBA
|
HELOC
|
Single Family
Real Estate |
Consumer
|
Total
|
|||||||||||||||||||||||||
2014
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Beginning balance
|
$
|
4,753
|
$
|
1,985
|
$
|
1,503
|
$
|
1,750
|
$
|
238
|
$
|
265
|
$
|
2
|
$
|
10,496
|
||||||||||||||||
Charge-offs
|
(112
|
)
|
-
|
-
|
(140
|
)
|
-
|
(66
|
)
|
-
|
(318
|
)
|
||||||||||||||||||||
Recoveries
|
37
|
13
|
38
|
144
|
3
|
1
|
-
|
236
|
||||||||||||||||||||||||
Net charge-offs
|
(75
|
)
|
13
|
38
|
4
|
3
|
(65
|
)
|
-
|
(82
|
)
|
|||||||||||||||||||||
Provision
|
(225
|
)
|
(459
|
)
|
(137
|
)
|
(320
|
)
|
(51
|
)
|
14
|
-
|
(1,178
|
)
|
||||||||||||||||||
Ending balance
|
$
|
4,453
|
$
|
1,539
|
$
|
1,404
|
$
|
1,434
|
$
|
190
|
$
|
214
|
$
|
2
|
$
|
9,236
|
||||||||||||||||
2013
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,691
|
$
|
2,654
|
$
|
1,529
|
$
|
2,073
|
$
|
311
|
$
|
197
|
$
|
1
|
$
|
12,456
|
||||||||||||||||
Charge-offs
|
(379
|
)
|
(157
|
)
|
(32
|
)
|
(76
|
)
|
-
|
(48
|
)
|
-
|
(692
|
)
|
||||||||||||||||||
Recoveries
|
119
|
1,135
|
45
|
149
|
1
|
4
|
-
|
1,453
|
||||||||||||||||||||||||
Net charge-offs
|
(260
|
)
|
978
|
13
|
73
|
1
|
(44
|
)
|
-
|
761
|
||||||||||||||||||||||
Provision
|
(80
|
)
|
(1,266
|
)
|
(365
|
)
|
132
|
(32
|
)
|
48
|
-
|
(1,563
|
)
|
|||||||||||||||||||
Ending balance
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||||||
Manufactured
Housing |
Commercial
Real Estate |
Commercial
|
SBA
|
HELOC
|
Single Family
Real Estate |
Consumer
|
Total
|
|||||||||||||||||||||||||
2014
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,114
|
$
|
2,552
|
$
|
2,064
|
$
|
1,951
|
$
|
280
|
$
|
245
|
$
|
2
|
$
|
12,208
|
||||||||||||||||
Charge-offs
|
(516
|
)
|
(16
|
)
|
-
|
(152
|
)
|
-
|
(66
|
)
|
-
|
(750
|
)
|
|||||||||||||||||||
Recoveries
|
75
|
844
|
114
|
281
|
21
|
3
|
-
|
1,338
|
||||||||||||||||||||||||
Net charge-offs
|
(441
|
)
|
828
|
114
|
129
|
21
|
(63
|
)
|
-
|
588
|
||||||||||||||||||||||
Provision
|
(220
|
)
|
(1,841
|
)
|
(774
|
)
|
(646
|
)
|
(111
|
)
|
32
|
-
|
(3,560
|
)
|
||||||||||||||||||
Ending balance
|
$
|
4,453
|
$
|
1,539
|
$
|
1,404
|
$
|
1,434
|
$
|
190
|
$
|
214
|
$
|
2
|
$
|
9,236
|
||||||||||||||||
2013
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,945
|
$
|
2,627
|
$
|
2,325
|
$
|
2,733
|
$
|
634
|
$
|
198
|
$
|
2
|
$
|
14,464
|
||||||||||||||||
Charge-offs
|
(1,088
|
)
|
(161
|
)
|
(149
|
)
|
(355
|
)
|
(39
|
)
|
(136
|
)
|
(31
|
)
|
(1,959
|
)
|
||||||||||||||||
Recoveries
|
248
|
1,185
|
154
|
396
|
2
|
7
|
-
|
1,992
|
||||||||||||||||||||||||
Net charge-offs
|
(840
|
)
|
1,024
|
5
|
41
|
(37
|
)
|
(129
|
)
|
(31
|
)
|
33
|
||||||||||||||||||||
Provision
|
246
|
(1,285
|
)
|
(1,153
|
)
|
(496
|
)
|
(317
|
)
|
132
|
30
|
(2,843
|
)
|
|||||||||||||||||||
Ending balance
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
Manufactured Housing
|
Commercial Real Estate
|
Commercial
|
SBA
|
HELOC
|
Single Family
Real Estate
|
Consumer
|
Total
Loans
|
|||||||||||||||||||||||||
Loans Held for Investment as of September 30, 2014:
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Recorded Investment:
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
4,782
|
$
|
2,846
|
$
|
3,270
|
$
|
1,604
|
$
|
381
|
$
|
608
|
$
|
-
|
$
|
13,491
|
||||||||||||||||
Impaired loans with no allowance recorded
|
2,561
|
887
|
45
|
21
|
-
|
93
|
-
|
3,607
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
7,343
|
3,733
|
3,315
|
1,625
|
381
|
701
|
-
|
17,098
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
162,567
|
160,544
|
45,388
|
18,808
|
14,439
|
13,364
|
175
|
415,285
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
169,910
|
$
|
164,277
|
$
|
48,703
|
$
|
20,433
|
$
|
14,820
|
$
|
14,065
|
$
|
175
|
$
|
432,383
|
||||||||||||||||
Unpaid Principal Balance
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
5,236
|
$
|
3,005
|
$
|
5,015
|
$
|
8,258
|
$
|
392
|
$
|
651
|
$
|
-
|
$
|
22,557
|
||||||||||||||||
Impaired loans with no allowance recorded
|
4,004
|
2,936
|
50
|
121
|
-
|
192
|
-
|
7,303
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
9,240
|
5,941
|
5,065
|
8,379
|
392
|
843
|
-
|
29,860
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
162,567
|
160,544
|
45,388
|
18,808
|
14,439
|
13,364
|
175
|
415,285
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
171,807
|
$
|
166,485
|
$
|
50,453
|
$
|
27,187
|
$
|
14,831
|
$
|
14,207
|
$
|
175
|
$
|
445,145
|
||||||||||||||||
Related Allowance for Credit Losses
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
421
|
$
|
110
|
$
|
292
|
$
|
95
|
$
|
5
|
$
|
44
|
$
|
-
|
$
|
967
|
||||||||||||||||
Impaired loans with no allowance recorded
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
421
|
110
|
292
|
95
|
5
|
44
|
-
|
967
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
4,032
|
1,429
|
1,112
|
1,339
|
185
|
170
|
2
|
8,269
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
4,453
|
$
|
1,539
|
$
|
1,404
|
$
|
1,434
|
$
|
190
|
$
|
214
|
$
|
2
|
$
|
9,236
|
Manufactured Housing
|
Commercial Real Estate
|
Commercial
|
SBA
|
HELOC
|
Single Family
Real Estate
|
Consumer
|
Total
Loans
|
|||||||||||||||||||||||||
Loans Held for Investment as of December 31, 2013:
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Recorded Investment:
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
6,368
|
$
|
2,322
|
$
|
3,583
|
$
|
1,607
|
$
|
615
|
$
|
645
|
$
|
-
|
$
|
15,140
|
||||||||||||||||
Impaired loans with no allowance recorded
|
2,782
|
1,628
|
254
|
210
|
-
|
106
|
-
|
4,980
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
9,150
|
3,950
|
3,837
|
1,817
|
615
|
751
|
-
|
20,120
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
162,905
|
138,728
|
41,810
|
22,249
|
14,803
|
9,399
|
184
|
390,078
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
172,055
|
$
|
142,678
|
$
|
45,647
|
$
|
24,066
|
$
|
15,418
|
$
|
10,150
|
$
|
184
|
$
|
410,198
|
||||||||||||||||
Unpaid Principal Balance
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
6,962
|
$
|
2,367
|
$
|
3,956
|
$
|
8,045
|
$
|
630
|
$
|
664
|
$
|
-
|
$
|
22,624
|
||||||||||||||||
Impaired loans with no allowance recorded
|
4,536
|
3,834
|
235
|
1,610
|
-
|
244
|
-
|
10,459
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
11,498
|
6,201
|
4,191
|
9,655
|
630
|
908
|
-
|
33,083
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
162,905
|
138,728
|
41,810
|
22,249
|
14,803
|
9,399
|
184
|
390,078
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
174,403
|
$
|
144,929
|
$
|
46,001
|
$
|
31,904
|
$
|
15,433
|
$
|
10,307
|
$
|
184
|
$
|
423,161
|
||||||||||||||||
Related Allowance for Credit Losses
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
618
|
$
|
159
|
$
|
437
|
$
|
139
|
$
|
29
|
$
|
57
|
$
|
-
|
$
|
1,439
|
||||||||||||||||
Impaired loans with no allowance recorded
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
618
|
159
|
437
|
139
|
29
|
57
|
-
|
1,439
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
4,496
|
2,393
|
1,627
|
1,812
|
251
|
188
|
2
|
10,769
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
5,114
|
$
|
2,552
|
$
|
2,064
|
$
|
1,951
|
$
|
280
|
$
|
245
|
$
|
2
|
$
|
12,208
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Impaired loans with a specific valuation allowance under ASC 310
|
$
|
13,491
|
$
|
15,140
|
||||
Impaired loans without a specific valuation allowance under ASC 310
|
3,607
|
4,980
|
||||||
Total impaired loans
|
$
|
17,098
|
$
|
20,120
|
||||
Valuation allowance related to impaired loans
|
$
|
967
|
$
|
1,439
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Manufactured housing
|
$
|
7,343
|
$
|
9,150
|
||||
Commercial real estate :
|
||||||||
Commercial real estate
|
2,411
|
2,805
|
||||||
SBA 504 1st trust deed
|
1,322
|
1,005
|
||||||
Land
|
-
|
140
|
||||||
Construction
|
-
|
-
|
||||||
Commercial
|
3,315
|
3,837
|
||||||
SBA
|
1,625
|
1,817
|
||||||
HELOC
|
381
|
615
|
||||||
Single family real estate
|
701
|
751
|
||||||
Consumer
|
-
|
-
|
||||||
Total
|
$
|
17,098
|
$
|
20,120
|
Three Months Ended
September 30, |
||||||||||||||||
2014
|
2013
|
|||||||||||||||
Average Investment
|
Interest
|
Average Investment
|
Interest
|
|||||||||||||
in Impaired Loans
|
Income
|
in Impaired Loans
|
Income
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Manufactured housing
|
$
|
7,240
|
$
|
260
|
$
|
9,454
|
$
|
85
|
||||||||
Commercial real estate:
|
||||||||||||||||
Commercial real estate
|
2,333
|
-
|
7,811
|
10
|
||||||||||||
SBA 504 1st trust deed
|
1,265
|
18
|
1,089
|
4
|
||||||||||||
Land
|
-
|
-
|
-
|
-
|
||||||||||||
Construction
|
-
|
-
|
-
|
-
|
||||||||||||
Commercial
|
3,206
|
17
|
2,789
|
142
|
||||||||||||
SBA
|
1,560
|
3
|
1,790
|
34
|
||||||||||||
HELOC
|
453
|
-
|
397
|
3
|
||||||||||||
Single family real estate
|
668
|
1
|
747
|
1
|
||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
||||||||||||
Total
|
$
|
16,725
|
$
|
299
|
$
|
24,077
|
$
|
279
|
Nine Months Ended
September 30, |
||||||||||||||||
2014
|
2013
|
|||||||||||||||
Average Investment
|
Interest
|
Average Investment
|
Interest
|
|||||||||||||
in Impaired Loans
|
Income
|
in Impaired Loans
|
Income
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Manufactured housing
|
$
|
8,072
|
$
|
404
|
$
|
9,528
|
$
|
182
|
||||||||
Commercial real estate:
|
||||||||||||||||
Commercial real estate
|
2,539
|
-
|
8,875
|
94
|
||||||||||||
SBA 504 1st
|
1,029
|
48
|
1,163
|
28
|
||||||||||||
Land
|
68
|
-
|
-
|
-
|
||||||||||||
Construction
|
-
|
-
|
-
|
-
|
||||||||||||
Commercial
|
3,447
|
69
|
3,831
|
208
|
||||||||||||
SBA
|
1,671
|
9
|
1,432
|
136
|
||||||||||||
HELOC
|
526
|
8
|
313
|
3
|
||||||||||||
Single family real estate
|
707
|
3
|
452
|
10
|
||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
||||||||||||
Total
|
$
|
18,059
|
$
|
541
|
$
|
25,594
|
$
|
661
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Nonaccrual loans
|
$
|
17,475
|
$
|
23,263
|
||||
SBA guaranteed portion of loans included above
|
(6,536
|
)
|
(6,426
|
)
|
||||
Total nonaccrual loans, net
|
$
|
10,939
|
$
|
16,837
|
||||
Troubled debt restructured loans, gross
|
$
|
10,052
|
$
|
12,308
|
||||
Loans 30 through 89 days past due with interest accruing
|
$
|
-
|
$
|
161
|
||||
Allowance for loan losses to gross loans held for investment
|
2.14
|
%
|
2.98
|
%
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Manufactured housing
|
$
|
1,536
|
$
|
6,235
|
||||
Commercial real estate:
|
||||||||
Commercial real estate
|
2,411
|
2,806
|
||||||
SBA 504 1st trust deed
|
1,048
|
726
|
||||||
Land
|
-
|
140
|
||||||
Construction
|
-
|
-
|
||||||
Commercial
|
3,315
|
3,837
|
||||||
SBA
|
1,619
|
1,803
|
||||||
HELOC
|
381
|
615
|
||||||
Single family real estate
|
629
|
675
|
||||||
Consumer
|
-
|
-
|
||||||
Total
|
$
|
10,939
|
$
|
16,837
|
September 30, 2014
|
||||||||||||||||||||
Pass
|
Special
Mention |
Substandard
|
Doubtful
|
Total
|
||||||||||||||||
(in thousands)
|
||||||||||||||||||||
Manufactured housing
|
$
|
154,193
|
$
|
-
|
$
|
15,717
|
$
|
-
|
$
|
169,910
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Commercial real estate
|
116,058
|
-
|
6,576
|
-
|
122,634
|
|||||||||||||||
SBA 504 1st trust deed
|
25,286
|
2,131
|
1,322
|
-
|
28,739
|
|||||||||||||||
Land
|
2,341
|
-
|
-
|
-
|
2,341
|
|||||||||||||||
Construction
|
10,563
|
-
|
-
|
-
|
10,563
|
|||||||||||||||
Commercial
|
45,238
|
-
|
3,460
|
5
|
48,703
|
|||||||||||||||
SBA
|
13,023
|
181
|
1,677
|
-
|
14,881
|
|||||||||||||||
HELOC
|
13,932
|
-
|
888
|
-
|
14,820
|
|||||||||||||||
Single family real estate
|
13,192
|
-
|
873
|
-
|
14,065
|
|||||||||||||||
Consumer
|
175
|
-
|
-
|
-
|
175
|
|||||||||||||||
Total, net
|
$
|
394,001
|
$
|
2,312
|
$
|
30,513
|
$
|
5
|
$
|
426,831
|
||||||||||
SBA guarantee
|
-
|
-
|
5,439
|
113
|
5,552
|
|||||||||||||||
Total
|
$
|
394,001
|
$
|
2,312
|
$
|
35,952
|
$
|
118
|
$
|
432,383
|
December 31, 2013
|
||||||||||||||||||||
Pass
|
Special
Mention |
Substandard
|
Doubtful
|
Total
|
||||||||||||||||
(in thousands)
|
||||||||||||||||||||
Manufactured housing
|
$
|
158,533
|
$
|
-
|
$
|
13,522
|
$
|
-
|
$
|
172,055
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Commercial real estate
|
89,319
|
3,600
|
3,474
|
-
|
96,393
|
|||||||||||||||
SBA 504 1st trust deed
|
33,012
|
248
|
1,005
|
-
|
34,265
|
|||||||||||||||
Land
|
1,817
|
-
|
140
|
-
|
1,957
|
|||||||||||||||
Construction
|
10,063
|
-
|
-
|
-
|
10,063
|
|||||||||||||||
Commercial
|
41,147
|
327
|
4,150
|
23
|
45,647
|
|||||||||||||||
SBA
|
14,773
|
136
|
2,053
|
-
|
16,962
|
|||||||||||||||
HELOC
|
13,806
|
491
|
1,121
|
-
|
15,418
|
|||||||||||||||
Single family real estate
|
9,226
|
-
|
924
|
-
|
10,150
|
|||||||||||||||
Consumer
|
184
|
-
|
-
|
-
|
184
|
|||||||||||||||
Total, net
|
$
|
371,880
|
$
|
4,802
|
$
|
26,389
|
$
|
23
|
$
|
403,094
|
||||||||||
SBA guarantee
|
-
|
-
|
6,719
|
385
|
7,104
|
|||||||||||||||
Total
|
$
|
371,880
|
$
|
4,802
|
$
|
33,108
|
$
|
408
|
$
|
410,198
|
For the Three Months Ended September 30, 2014
|
||||||||||||||||||||||||
Number
of Loans |
Pre-
Modification |
Post
Modification |
Balance of
Loans with |
Balance of
Loans with |
Effect on
Allowance for |
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Manufactured housing
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||||
Total
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
`
|
For the Nine Months Ended September 30, 2014
|
|||||||||||||||||||||||
Number
of Loans |
Pre-
Modification |
Post
Modification |
Balance of
Loans with |
Balance of
Loans with |
Effect on
Allowance for |
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Manufactured housing
|
5
|
$
|
272
|
$
|
272
|
$
|
272
|
$
|
272
|
$
|
10
|
|||||||||||||
Total
|
5
|
$
|
272
|
$
|
272
|
$
|
272
|
$
|
272
|
$
|
10
|
For the Three Months Ended September 30, 2013
|
||||||||||||||||||||||||
Number
of Loans |
Pre-
Modification |
Post
Modification |
Balance of
Loans with |
Balance of
Loans with |
Effect on
Allowance for |
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Manufactured housing
|
4
|
$
|
265
|
$
|
265
|
$
|
265
|
$
|
265
|
$
|
15
|
|||||||||||||
Commercial real estate
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Commercial
|
4
|
3,501
|
3,501
|
-
|
3,501
|
221
|
||||||||||||||||||
SBA
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Single family real estate
|
1
|
147
|
147
|
147
|
147
|
12
|
||||||||||||||||||
Total
|
9
|
$
|
3,913
|
$
|
3,913
|
$
|
412
|
$
|
3,913
|
$
|
248
|
`
|
For the Nine Months Ended September 30, 2013
|
|||||||||||||||||||||||
Number
of Loans |
Pre-
Modification |
Post
Modification |
Balance of
Loans with |
Balance of
Loans with |
Effect on
Allowance for |
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Manufactured housing
|
18
|
$
|
1,431
|
$
|
1,405
|
$
|
444
|
$
|
1,405
|
$
|
170
|
|||||||||||||
Commercial real estate
|
2
|
655
|
655
|
-
|
655
|
45
|
||||||||||||||||||
Commercial
|
6
|
4,011
|
4,011
|
-
|
4,011
|
256
|
||||||||||||||||||
SBA
|
1
|
87
|
87
|
-
|
87
|
16
|
||||||||||||||||||
Single family real estate
|
1
|
147
|
147
|
147
|
147
|
12
|
||||||||||||||||||
Total
|
28
|
$
|
6,331
|
$
|
6,305
|
$
|
591
|
$
|
6,305
|
$
|
499
|
Three Months Ended
September 30, |
||||||||||||||||||||||||
2014
|
2013
|
|||||||||||||||||||||||
Number
of Loans |
Recorded
Investment |
Effect on
Allowance for |
Number
of Loans |
Recorded
Investment |
Effect on
Allowance for |
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Manufactured housing
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
Total
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
Nine Months Ended
September 30, |
||||||||||||||||||||||||
2014
|
2013
|
|||||||||||||||||||||||
Number
of Loans |
Recorded
Investment |
Effect on
Allowance for |
Number
of Loans |
Recorded
Investment |
Effect on
Allowance for |
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Manufactured housing
|
1
|
$
|
18
|
$
|
1
|
5
|
$
|
375
|
$
|
9
|
||||||||||||||
Total
|
1
|
$
|
18
|
$
|
1
|
5
|
$
|
375
|
$
|
9
|
5.
|
OTHER ASSETS ACQUIRED THROUGH FORECLOSURE
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Balance, beginning of period
|
$
|
610
|
$
|
4,100
|
$
|
3,811
|
$
|
1,889
|
||||||||
Additions
|
137
|
850
|
822
|
5,845
|
||||||||||||
Dispositions and receivables from participants
|
(290
|
)
|
(791
|
)
|
(4,326
|
)
|
(3,399
|
)
|
||||||||
Gains (losses) on sales, net
|
18
|
(184
|
)
|
168
|
(360
|
)
|
||||||||||
Balance, end of period
|
$
|
475
|
$
|
3,975
|
$
|
475
|
$
|
3,975
|
6.
|
FAIR VALUE MEASUREMENT
|
· | Level 1— Observable quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. |
· | Level 2— Observable quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, matrix pricing or model-based valuation techniques where all significant assumptions are observable, either directly or indirectly in the market. |
· | Level 3— Model-based techniques where all significant assumptions are not observable, either directly or indirectly, in the market. These unobservable assumptions reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques may include use of discounted cash flow models and similar techniques. |
Fair Value Measurements at the End of the Reporting Period Using:
|
||||||||||||||||
September 30, 2014
|
Quoted Prices
in Active |
Significant
Other |
Significant
Unobservable |
Fair
Value |
||||||||||||
Assets:
|
(in thousands)
|
|||||||||||||||
Investment securities available-for-sale
|
$
|
64
|
$
|
22,462
|
$
|
-
|
$
|
22,526
|
||||||||
Interest only strips
|
-
|
-
|
318
|
318
|
||||||||||||
Servicing assets
|
-
|
-
|
218
|
218
|
||||||||||||
$
|
64
|
$
|
22,462
|
$
|
536
|
$
|
23,062
|
Fair Value Measurements at the End of the Reporting Period Using:
|
||||||||||||||||
December 31, 2013
|
Quoted Prices
in Active |
Significant
Other |
Significant
Unobservable |
Fair
Value |
||||||||||||
Assets:
|
(in thousands)
|
|||||||||||||||
Investment securities available-for-sale
|
$
|
69
|
$
|
18,403
|
$
|
-
|
$
|
18,472
|
||||||||
Interest only strips
|
-
|
-
|
334
|
334
|
||||||||||||
Servicing assets
|
-
|
-
|
300
|
300
|
||||||||||||
$
|
69
|
$
|
18,403
|
$
|
634
|
$
|
19,106
|
Fair Value Measurements at the End of the Reporting Period Using
|
||||||||||||||||
Total
|
Quoted Prices
in Active |
Active
Markets for |
Unobservable
Inputs |
|||||||||||||
(in thousands)
|
||||||||||||||||
As of September 30, 2014:
|
||||||||||||||||
Impaired loans
|
$
|
6,160
|
$
|
-
|
$
|
6,160
|
$
|
-
|
||||||||
Loans held for sale
|
72,077
|
-
|
72,077
|
-
|
||||||||||||
Foreclosed real estate and repossesed assets
|
475
|
-
|
475
|
-
|
||||||||||||
$
|
78,712
|
$
|
-
|
$
|
78,712
|
$
|
-
|
|||||||||
As of December 31, 2013:
|
||||||||||||||||
Impaired loans
|
$
|
7,105
|
$
|
-
|
$
|
7,105
|
$
|
-
|
||||||||
Loans held for sale
|
68,766
|
-
|
68,766
|
-
|
||||||||||||
Foreclosed real estate and repossesed assets
|
3,811
|
-
|
3,811
|
-
|
||||||||||||
$
|
79,682
|
$
|
-
|
$
|
79,682
|
$
|
-
|
September 30, 2014
|
||||||||||||||||||||
Carrying
|
Fair Value
|
|||||||||||||||||||
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Financial assets:
|
(in thousands)
|
|||||||||||||||||||
Cash and cash equivalents
|
$
|
29,342
|
$
|
29,342
|
$
|
-
|
$
|
-
|
$
|
29,342
|
||||||||||
Interest-bearing deposits in other financial institutions
|
99
|
99
|
-
|
-
|
99
|
|||||||||||||||
FRB and FHLB stock
|
3,089
|
-
|
3,089
|
-
|
3,089
|
|||||||||||||||
Investment securities
|
31,104
|
64
|
31,437
|
- |
31,501
|
|||||||||||||||
Loans, net
|
490,041
|
-
|
496,072
|
9,970
|
506,042
|
|||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
484,750
|
-
|
485,022
|
-
|
485,022
|
|||||||||||||||
Other borrowings
|
18,000
|
-
|
18,152
|
-
|
18,152
|
December 31, 2013
|
||||||||||||||||||||
Carrying
|
Fair Value
|
|||||||||||||||||||
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Financial assets:
|
(in thousands)
|
|||||||||||||||||||
Cash and cash equivalents
|
$
|
19,478
|
$
|
19,478
|
$
|
-
|
$
|
-
|
$
|
19,478
|
||||||||||
Interest-bearing deposits in other financial institutions
|
99
|
99
|
-
|
-
|
99
|
|||||||||||||||
FRB and FHLB stock
|
3,243
|
-
|
3,243
|
- |
3,243
|
|||||||||||||||
Investment securities
|
28,160
|
69
|
28,504
|
-
|
28,573
|
|||||||||||||||
Loans, net
|
462,005
|
-
|
457,890
|
11,576
|
469,466
|
|||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
436,135
|
-
|
436,094
|
-
|
436,094
|
|||||||||||||||
Other borrowings
|
31,442
|
-
|
32,017
|
-
|
32,017
|
7.
|
OTHER BORROWINGS AND CONVERTIBLE DEBENTURES
|
8. | STOCKHOLDERS’ EQUITY |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Unrealized holding gains
(losses) on AFS |
Unrealized holding gains
(losses) on AFS |
|||||||||||||||
(in thousands)
|
||||||||||||||||
Beginning balance
|
$
|
(120
|
)
|
$
|
(103
|
)
|
$
|
(274
|
)
|
$
|
35
|
|||||
Other comprehensive income before reclassifications
|
34
|
(119
|
)
|
188
|
(257
|
)
|
||||||||||
Amounts reclassified from accumulated other comprehensive income
|
-
|
-
|
-
|
-
|
||||||||||||
Net current-period other comprehensive income
|
34
|
(119
|
)
|
188
|
(257
|
)
|
||||||||||
Ending Balance
|
$
|
(86
|
)
|
$
|
(222
|
)
|
$
|
(86
|
)
|
$
|
(222
|
)
|
9.
|
EARNINGS PER SHARE
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(in thousands, except per share amounts)
|
||||||||||||||||
Net income
|
$
|
1,712
|
$
|
2,635
|
$
|
4,860
|
$
|
5,850
|
||||||||
Less: dividends and accretion on preferred stock and discount on partial redemption
|
176
|
262
|
634
|
786
|
||||||||||||
Net income available to common stockholders
|
$
|
1,536
|
$
|
2,373
|
$
|
4,226
|
$
|
5,064
|
||||||||
Add: debenture interest expense and costs, net of income taxes
|
-
|
23
|
103
|
222
|
||||||||||||
Net income for diluted calculation of earnings per common share
|
$
|
1,536
|
$
|
2,396
|
$
|
4,329
|
$
|
5,286
|
||||||||
Weighted average number of common shares outstanding - basic
|
8,200
|
7,865
|
8,120
|
6,731
|
||||||||||||
Weighted average number of common shares outstanding - diluted
|
8,494
|
8,395
|
8,512
|
8,883
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
0.19
|
$
|
0.30
|
$
|
0.52
|
$
|
0.75
|
||||||||
Diluted
|
$
|
0.18
|
$
|
0.29
|
$
|
0.51
|
$
|
0.60
|
· | general economic conditions, either nationally or locally in some or all areas in which business is conducted, or conditions in the real estate or securities markets or the banking industry which could affect liquidity in the capital markets, the volume of loan origination, deposit flows, real estate values, the levels of non-interest income and the amount of loan losses; |
· | changes in existing loan portfolio composition and credit quality, and changes in loan loss requirements; |
· | legislative or regulatory changes which may adversely affect the Company’s business, including but not limited to the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and the regulations required to be promulgated thereunder; |
· | the Company’s success in implementing its new business initiatives, including expanding its product line, adding new branches and successfully building its brand image; |
· | changes in interest rates which may reduce net interest margin and net interest income; |
· | increases in competitive pressure among financial institutions or non-financial institutions; |
· | technological changes which may be more difficult to implement or more expensive than anticipated; |
· | changes in borrowing facilities, capital markets and investment opportunities which may adversely affect the business; |
· | changes in accounting principles, policies or guidelines which may cause conditions to be perceived differently; |
· | litigation or other matters before regulatory agencies, whether currently existing or commencing in the future, which may delay the occurrence or non-occurrence of events longer than anticipated; |
· | the ability to originate and purchase loans with attractive terms and acceptable credit quality; |
· | the ability to attract and retain key members of management; and |
· | the ability to realize cost efficiencies. |
· | Net income of $1.7 million for the third quarter of 2014 compared to a net income of $2.6 million for the third quarter of 2013. |
· | Net interest margin for the third quarter of 2014 declined to 4.31% compared to 4.54% for the third quarter of 2013. |
· | Total loans increased to $490.0 million at September 30, 2014 compared to $462.0 million at December 31, 2013. |
· | Provision for loan losses was ($1.2 million) for the third quarter of 2014 compared to ($1.6 million) for the third quarter of 2013. The Company has been experiencing a downward trend in net charge-offs and improved credit quality and related analytics, which resulted in a reduction of the allowance for loan losses. |
· | Non-interest expenses decreased to $4.9 million compared to $5.6 million in the third quarter of 2013. |
· | Net nonaccrual loans decreased to $10.9 million at September 30, 2014, compared to $16.8 million at December 31, 2013 and from $15.3 million at September 30, 2013. |
· | Allowance for loan losses was $9.2 million at September 30, 2014, or 2.14% of total loans held for investment compared to 2.98% at December 31, 2013 and 3.01% one year ago. |
· | Total deposits increased to $484.8 million at September 30, 2014 from $436.1 at December 31, 2013. |
· | Other assets acquired through foreclosure declined to $0.5 million at September 30, 2014 from $3.8 million at December 31, 2013 and $4.0 million at September 30, 2013.\ |
· | Book value per common share increased 13.3% to $7.07 at September 30, 2014, compared to $6.24 at September 30, 2013. |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(in thousands, except per share amounts)
|
||||||||||||||||
Net income available to common stockholders
|
$
|
1,536
|
$
|
2,373
|
$
|
4,226
|
$
|
5,064
|
||||||||
Basic earnings per share
|
0.19
|
0.30
|
0.52
|
0.75
|
||||||||||||
Diluted earnings per share
|
0.18
|
0.29
|
0.51
|
0.60
|
||||||||||||
Total assets
|
572,143
|
535,481
|
||||||||||||||
Gross loans
|
499,277
|
451,362
|
||||||||||||||
Total deposits
|
484,750
|
431,091
|
||||||||||||||
Total stockholders' equity
|
65,754
|
64,648
|
||||||||||||||
Book value per common share
|
7.07
|
6.24
|
||||||||||||||
Net interest margin
|
4.31
|
%
|
4.54
|
%
|
4.50
|
%
|
4.55
|
%
|
||||||||
Return on average assets
|
1.19
|
%
|
1.95
|
%
|
1.16
|
%
|
1.47
|
%
|
||||||||
Return on average stockholders' equity
|
10.44
|
%
|
16.54
|
%
|
9.54
|
%
|
13.62
|
%
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||
September 30,
|
Increase
|
September 30,
|
Increase
|
|||||||||||||||||||||
2014
|
2013
|
(Decrease)
|
2014
|
2013
|
(Decrease)
|
|||||||||||||||||||
(in thousands, except per share amounts)
|
||||||||||||||||||||||||
Consolidated Income Statement Data:
|
||||||||||||||||||||||||
Interest income
|
$
|
6,903
|
$
|
7,081
|
$
|
(178
|
)
|
$
|
20,986
|
$
|
21,101
|
$
|
(115
|
)
|
||||||||||
Interest expense
|
835
|
1,047
|
(212
|
)
|
2,563
|
3,374
|
(811
|
)
|
||||||||||||||||
Net interest income
|
6,068
|
6,034
|
34
|
18,423
|
17,727
|
696
|
||||||||||||||||||
Provision for credit losses
|
(1,178
|
)
|
(1,563
|
)
|
385
|
(3,560
|
)
|
(2,843
|
)
|
(717
|
)
|
|||||||||||||
Net interest income after provision for credit losses
|
7,246
|
7,597
|
(351
|
)
|
21,983
|
20,570
|
1,413
|
|||||||||||||||||
Non-interest income
|
552
|
677
|
(125
|
)
|
1,726
|
2,285
|
(559
|
)
|
||||||||||||||||
Non-interest expenses
|
4,879
|
5,639
|
(760
|
)
|
15,435
|
17,005
|
(1,570
|
)
|
||||||||||||||||
Income before income taxes
|
2,919
|
2,635
|
284
|
8,274
|
5,850
|
2,424
|
||||||||||||||||||
Income taxes
|
1,207
|
-
|
1,207
|
3,414
|
-
|
3,414
|
||||||||||||||||||
Net income
|
1,712
|
2,635
|
(923
|
)
|
4,860
|
5,850
|
(990
|
)
|
||||||||||||||||
Dividends and accretion on preferred stock
|
176
|
262
|
(86
|
)
|
778
|
786
|
(8
|
)
|
||||||||||||||||
Discount on partial redemption of preferred stock
|
-
|
-
|
-
|
(144
|
)
|
-
|
(144
|
)
|
||||||||||||||||
Net income available to common stockholders
|
$
|
1,536
|
$
|
2,373
|
$
|
(837
|
)
|
$
|
4,226
|
$
|
5,064
|
$
|
(838
|
)
|
||||||||||
Income per share - basic
|
$
|
0.19
|
$
|
0.30
|
$
|
(0.11
|
)
|
$
|
0.52
|
$
|
0.75
|
$
|
(0.22
|
)
|
||||||||||
Income per share - diluted
|
$
|
0.18
|
$
|
0.29
|
$
|
(0.11
|
)
|
$
|
0.51
|
$
|
0.60
|
$
|
(0.09
|
)
|
Three Months Ended September 30,
|
||||||||||||||||||||||||
2014
|
2013
|
|||||||||||||||||||||||
Average Balance
|
Interest
|
Average Yield/Cost (2)
|
Average Balance
|
Interest
|
Average Yield/Cost (2)
|
|||||||||||||||||||
Interest-Earning Assets
|
(in thousands)
|
|||||||||||||||||||||||
Federal funds sold and interest-earning deposits (5)
|
$
|
29,927
|
$
|
21
|
0.28
|
%
|
$
|
42,260
|
$
|
24
|
0.23
|
%
|
||||||||||||
Investment securities
|
34,016
|
187
|
2.18
|
%
|
28,810
|
186
|
2.56
|
%
|
||||||||||||||||
Loans (1)
|
495,213
|
6,695
|
5.36
|
%
|
455,646
|
6,871
|
5.98
|
%
|
||||||||||||||||
Total earnings assets
|
559,156
|
6,903
|
4.90
|
%
|
526,716
|
7,081
|
5.33
|
%
|
||||||||||||||||
Nonearning Assets
|
||||||||||||||||||||||||
Cash and due from banks
|
1,695
|
958
|
||||||||||||||||||||||
Allowance for loan losses
|
(10,432
|
)
|
(12,621
|
)
|
||||||||||||||||||||
Other assets
|
21,476
|
20,499
|
||||||||||||||||||||||
Total assets
|
$
|
571,895
|
$
|
535,552
|
||||||||||||||||||||
Interest-Bearing Liabilities
|
||||||||||||||||||||||||
Interest-bearing demand deposits
|
$
|
278,028
|
297
|
0.42
|
%
|
$
|
255,008
|
300
|
0.47
|
%
|
||||||||||||||
Savings deposits
|
15,991
|
48
|
1.19
|
%
|
16,456
|
71
|
1.71
|
%
|
||||||||||||||||
Time deposits
|
127,694
|
364
|
1.13
|
%
|
106,131
|
348
|
1.30
|
%
|
||||||||||||||||
Total interest-bearing deposits
|
421,713
|
709
|
0.67
|
%
|
377,595
|
719
|
0.76
|
%
|
||||||||||||||||
Convertible debentures
|
-
|
-
|
0.00
|
%
|
1,443
|
77
|
21.17
|
%
|
||||||||||||||||
Other borrowings
|
18,000
|
126
|
2.78
|
%
|
34,000
|
251
|
2.93
|
%
|
||||||||||||||||
Total interest-bearing liabilities
|
439,713
|
835
|
0.75
|
%
|
413,038
|
1,047
|
1.01
|
%
|
||||||||||||||||
Noninterest-Bearing Liabilities
|
||||||||||||||||||||||||
Noninterest-bearing demand deposits
|
62,646
|
55,130
|
||||||||||||||||||||||
Other liabilities
|
4,477
|
4,170
|
||||||||||||||||||||||
Stockholders' equity
|
65,059
|
63,214
|
||||||||||||||||||||||
Total Liabilities and Stockholders' Equity
|
$
|
571,895
|
$
|
535,552
|
||||||||||||||||||||
Net interest income and margin (3)
|
$
|
6,068
|
4.31
|
%
|
$
|
6,034
|
4.54
|
%
|
||||||||||||||||
Net interest spread (4)
|
4.15
|
%
|
4.32
|
%
|
(1) | Includes nonaccrual loans. |
(2) | Annualized. |
(3) | Net interest margin is computed by dividing net interest income by total average earning assets. |
(4) | Net interest spread represents average yield earned on interest-earning assets less the average rate paid on interest-bearing liabilities. |
(5) | Certain amounts have been reclassified to conform to the current year presentation. |
Nine Months Ended September 30,
|
||||||||||||||||||||||||
2014
|
2013
|
|||||||||||||||||||||||
Average Balance
|
Interest
|
Average Yield/Cost (2)
|
Average Balance
|
Interest
|
Average Yield/Cost (2)
|
|||||||||||||||||||
Interest-Earning Assets
|
(in thousands)
|
|||||||||||||||||||||||
Federal funds sold and interest-earning deposits (5)
|
$
|
27,538
|
$
|
57
|
0.28
|
%
|
$
|
34,934
|
$
|
58
|
0.22
|
%
|
||||||||||||
Investment securities
|
33,073
|
562
|
2.27
|
%
|
28,613
|
528
|
2.47
|
%
|
||||||||||||||||
Loans (1)
|
487,033
|
20,367
|
5.59
|
%
|
457,705
|
20,515
|
5.99
|
%
|
||||||||||||||||
Total earnings assets
|
547,644
|
20,986
|
5.12
|
%
|
521,252
|
21,101
|
5.41
|
%
|
||||||||||||||||
Nonearning Assets
|
||||||||||||||||||||||||
Cash and due from banks
|
1,648
|
1,003
|
||||||||||||||||||||||
Allowance for loan losses
|
(11,303
|
)
|
(13,652
|
)
|
||||||||||||||||||||
Other assets
|
23,758
|
21,681
|
||||||||||||||||||||||
Total assets
|
$
|
561,747
|
$
|
530,284
|
||||||||||||||||||||
Interest-Bearing Liabilities
|
||||||||||||||||||||||||
Interest-bearing demand deposits
|
$
|
270,202
|
827
|
0.41
|
%
|
$
|
258,663
|
902
|
0.47
|
%
|
||||||||||||||
Savings deposits
|
16,010
|
160
|
1.34
|
%
|
16,372
|
225
|
1.84
|
%
|
||||||||||||||||
Time deposits
|
122,483
|
1,052
|
1.15
|
%
|
101,957
|
1,111
|
1.46
|
%
|
||||||||||||||||
Total interest-bearing deposits
|
408,695
|
2,039
|
0.67
|
%
|
376,992
|
2,238
|
0.79
|
%
|
||||||||||||||||
Convertible debentures
|
322
|
30
|
12.46
|
%
|
5,336
|
393
|
9.85
|
%
|
||||||||||||||||
Other borrowings
|
23,685
|
494
|
2.79
|
%
|
34,000
|
743
|
2.92
|
%
|
||||||||||||||||
Total interest-bearing liabilities
|
432,702
|
2,563
|
0.79
|
%
|
416,328
|
3,374
|
1.08
|
%
|
||||||||||||||||
Noninterest-Bearing Liabilities
|
||||||||||||||||||||||||
Noninterest-bearing demand deposits
|
56,940
|
52,985
|
||||||||||||||||||||||
Other liabilities
|
3,980
|
3,532
|
||||||||||||||||||||||
Stockholders' equity
|
68,125
|
57,439
|
||||||||||||||||||||||
Total Liabilities and Stockholders' Equity
|
$
|
561,747
|
$
|
530,284
|
||||||||||||||||||||
Net interest income and margin (3)
|
$
|
18,423
|
4.50
|
%
|
$
|
17,727
|
4.55
|
%
|
||||||||||||||||
Net interest spread (4)
|
4.33
|
%
|
4.33
|
%
|
(1) | Includes nonaccrual loans. |
(2) | Annualized. |
(3) | Net interest margin is computed by dividing net interest income by total average earning assets. |
(4) | Net interest spread represents average yield earned on interest-earning assets less the average rate paid on interest-bearing liabilities. |
(5) | Certain amounts have been reclassified to conform to the current year presentation. |
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
2014 versus 2013
|
2014 versus 2013
|
|||||||||||||||||||||||
Increase (Decrease)
|
Increase (Decrease)
|
|||||||||||||||||||||||
Due to Changes in
|
Due to Changes in
|
|||||||||||||||||||||||
Volume
|
Rate
|
Total
|
Volume
|
Rate
|
Total
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Loans, net
|
$
|
535
|
$
|
(711
|
)
|
$
|
(176
|
)
|
$
|
1,226
|
$
|
(1,374
|
)
|
$
|
(148
|
)
|
||||||||
Investment securities and other
|
(23
|
)
|
21
|
(2
|
)
|
(30
|
)
|
63
|
33
|
|||||||||||||||
Total interest income
|
512
|
(690
|
)
|
(178
|
)
|
1,196
|
(1,311
|
)
|
(115
|
)
|
||||||||||||||
Deposits
|
75
|
(85
|
)
|
(10
|
)
|
159
|
(358
|
)
|
(199
|
)
|
||||||||||||||
Other borrowings
|
(122
|
)
|
(80
|
)
|
(202
|
)
|
(336
|
)
|
(276
|
)
|
(612
|
)
|
||||||||||||
Total interest expense
|
(47
|
)
|
(165
|
)
|
(212
|
)
|
(177
|
)
|
(634
|
)
|
(811
|
)
|
||||||||||||
Net increase (decrease)
|
$
|
559
|
$
|
(525
|
)
|
$
|
34
|
$
|
1,373
|
$
|
(677
|
)
|
$
|
696
|
(1) | Changes due to both volume and rate have been allocated to volume changes. |
For the Three Months Ended September 30,
|
||||||||||||||||||||||||||||||||
Manufactured
|
Commercial
|
Single Family
|
||||||||||||||||||||||||||||||
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Total
|
|||||||||||||||||||||||||
2014
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Beginning balance
|
$
|
4,753
|
$
|
1,985
|
$
|
1,503
|
$
|
1,750
|
$
|
238
|
$
|
265
|
$
|
2
|
$
|
10,496
|
||||||||||||||||
Charge-offs
|
(112
|
)
|
-
|
-
|
(140
|
)
|
-
|
(66
|
)
|
-
|
(318
|
)
|
||||||||||||||||||||
Recoveries
|
37
|
13
|
38
|
144
|
3
|
1
|
-
|
236
|
||||||||||||||||||||||||
Net charge-offs
|
(75
|
)
|
13
|
38
|
4
|
3
|
(65
|
)
|
-
|
(82
|
)
|
|||||||||||||||||||||
Provision
|
(225
|
)
|
(459
|
)
|
(137
|
)
|
(320
|
)
|
(51
|
)
|
14
|
-
|
(1,178
|
)
|
||||||||||||||||||
Ending balance
|
$
|
4,453
|
$
|
1,539
|
$
|
1,404
|
$
|
1,434
|
$
|
190
|
$
|
214
|
$
|
2
|
$
|
9,236
|
||||||||||||||||
2013
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,691
|
$
|
2,654
|
$
|
1,529
|
$
|
2,073
|
$
|
311
|
$
|
197
|
$
|
1
|
$
|
12,456
|
||||||||||||||||
Charge-offs
|
(379
|
)
|
(157
|
)
|
(32
|
)
|
(76
|
)
|
-
|
(48
|
)
|
-
|
(692
|
)
|
||||||||||||||||||
Recoveries
|
119
|
1,135
|
45
|
149
|
1
|
4
|
-
|
1,453
|
||||||||||||||||||||||||
Net charge-offs
|
(260
|
)
|
978
|
13
|
73
|
1
|
(44
|
)
|
-
|
761
|
||||||||||||||||||||||
Provision
|
(80
|
)
|
(1,266
|
)
|
(365
|
)
|
132
|
(32
|
)
|
48
|
-
|
(1,563
|
)
|
|||||||||||||||||||
Ending balance
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||||||
Manufactured
|
Commercial
|
Single Family
|
||||||||||||||||||||||||||||||
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Total
|
|||||||||||||||||||||||||
2014
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,114
|
$
|
2,552
|
$
|
2,064
|
$
|
1,951
|
$
|
280
|
$
|
245
|
$
|
2
|
$
|
12,208
|
||||||||||||||||
Charge-offs
|
(516
|
)
|
(16
|
)
|
-
|
(152
|
)
|
-
|
(66
|
)
|
-
|
(750
|
)
|
|||||||||||||||||||
Recoveries
|
75
|
844
|
114
|
281
|
21
|
3
|
-
|
1,338
|
||||||||||||||||||||||||
Net charge-offs
|
(441
|
)
|
828
|
114
|
129
|
21
|
(63
|
)
|
-
|
588
|
||||||||||||||||||||||
Provision
|
(220
|
)
|
(1,841
|
)
|
(774
|
)
|
(646
|
)
|
(111
|
)
|
32
|
-
|
(3,560
|
)
|
||||||||||||||||||
Ending balance
|
$
|
4,453
|
$
|
1,539
|
$
|
1,404
|
$
|
1,434
|
$
|
190
|
$
|
214
|
$
|
2
|
$
|
9,236
|
||||||||||||||||
2013
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,945
|
$
|
2,627
|
$
|
2,325
|
$
|
2,733
|
$
|
634
|
$
|
198
|
$
|
2
|
$
|
14,464
|
||||||||||||||||
Charge-offs
|
(1,088
|
)
|
(161
|
)
|
(149
|
)
|
(355
|
)
|
(39
|
)
|
(136
|
)
|
(31
|
)
|
(1,959
|
)
|
||||||||||||||||
Recoveries
|
248
|
1,185
|
154
|
396
|
2
|
7
|
-
|
1,992
|
||||||||||||||||||||||||
Net charge-offs
|
(840
|
)
|
1,024
|
5
|
41
|
(37
|
)
|
(129
|
)
|
(31
|
)
|
33
|
||||||||||||||||||||
Provision
|
246
|
(1,285
|
)
|
(1,153
|
)
|
(496
|
)
|
(317
|
)
|
132
|
30
|
(2,843
|
)
|
|||||||||||||||||||
Ending balance
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||
September 30,
|
Increase
|
September 30,
|
Increase
|
|||||||||||||||||||||
2014
|
2013
|
(Decrease)
|
2014
|
2013
|
(Decrease)
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Other loan fees
|
$
|
279
|
$
|
229
|
$
|
50
|
$
|
720
|
$
|
844
|
$
|
(124
|
)
|
|||||||||||
Gains from loan sales, net
|
57
|
62
|
(5
|
)
|
150
|
334
|
(184
|
)
|
||||||||||||||||
Document processing fees
|
103
|
114
|
(11
|
)
|
297
|
369
|
(72
|
)
|
||||||||||||||||
Service charges
|
72
|
75
|
(3
|
)
|
215
|
245
|
(30
|
)
|
||||||||||||||||
Other
|
41
|
197
|
(156
|
)
|
344
|
493
|
(149
|
)
|
||||||||||||||||
Total non-interest income
|
$
|
552
|
$
|
677
|
$
|
(125
|
)
|
$
|
1,726
|
$
|
2,285
|
$
|
(559
|
)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||
September 30,
|
Increase
|
September 30,
|
Increase
|
|||||||||||||||||||||
2014
|
2013
|
(Decrease)
|
2014
|
2013
|
(Decrease)
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Salaries and employee benefits
|
$
|
2,888
|
$
|
3,102
|
$
|
(214
|
)
|
$
|
9,308
|
$
|
9,956
|
$
|
(648
|
)
|
||||||||||
Occupancy expense, net
|
479
|
452
|
27
|
1,377
|
1,365
|
12
|
||||||||||||||||||
Professional services
|
436
|
308
|
128
|
1,167
|
913
|
254
|
||||||||||||||||||
Loan servicing and collection
|
187
|
511
|
(324
|
)
|
586
|
1,111
|
(525
|
)
|
||||||||||||||||
Advertising and marketing
|
129
|
94
|
35
|
429
|
374
|
55
|
||||||||||||||||||
Data processing
|
144
|
128
|
16
|
425
|
403
|
22
|
||||||||||||||||||
Stock option expense
|
29
|
12
|
17
|
270
|
43
|
227
|
||||||||||||||||||
FDIC assessment
|
83
|
283
|
(200
|
)
|
253
|
809
|
(556
|
)
|
||||||||||||||||
Depreciation
|
82
|
78
|
4
|
238
|
226
|
12
|
||||||||||||||||||
Net (gain) loss on sales/write-downs of foreclosed real estate and repossessed assets
|
(18
|
)
|
184
|
(202
|
)
|
(168
|
)
|
360
|
(528
|
)
|
||||||||||||||
Other
|
440
|
487
|
(47
|
)
|
1,550
|
1,445
|
105
|
|||||||||||||||||
Total non-interest expenses
|
$
|
4,879
|
$
|
5,639
|
$
|
(760
|
)
|
$
|
15,435
|
$
|
17,005
|
$
|
(1,570
|
)
|
Percent
|
||||||||||||||||
September 30,
|
December 31,
|
Increase
|
Increase
|
|||||||||||||
2014
|
2013
|
(Decrease)
|
(Decrease)
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Cash and cash equivalents
|
$
|
29,342
|
$
|
19,478
|
$
|
9,864
|
50.6
|
%
|
||||||||
Investment securities available-for-sale
|
22,526
|
18,472
|
4,054
|
21.9
|
%
|
|||||||||||
Investment securities held-to-maturity
|
8,578
|
9,688
|
(1,110
|
)
|
(11.5
|
)%
|
||||||||||
Loans - held for sale
|
67,376
|
64,399
|
2,977
|
4.6
|
%
|
|||||||||||
Loans - held for investment, net
|
422,665
|
397,606
|
25,059
|
6.3
|
%
|
|||||||||||
Total assets
|
572,143
|
539,000
|
33,143
|
6.1
|
%
|
|||||||||||
Total deposits
|
484,750
|
436,135
|
48,615
|
11.1
|
%
|
|||||||||||
Other borrowings and convertible debentures
|
18,000
|
31,442
|
(13,442
|
)
|
(42.8
|
)%
|
||||||||||
Total stockholder's equity
|
65,754
|
67,556
|
(1,802
|
)
|
(2.7
|
)%
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Manufactured housing
|
$
|
169,910
|
$
|
172,055
|
||||
Commercial real estate
|
164,277
|
142,678
|
||||||
Commercial
|
48,703
|
45,647
|
||||||
SBA
|
20,433
|
24,066
|
||||||
HELOC
|
14,820
|
15,418
|
||||||
Single family real estate
|
14,065
|
10,150
|
||||||
Consumer
|
175
|
184
|
||||||
432,383
|
410,198
|
|||||||
Less:
|
||||||||
Allowance for loan losses
|
9,236
|
12,208
|
||||||
Deferred costs, net
|
238
|
45
|
||||||
Discount on SBA loans
|
244
|
339
|
||||||
Total loans held for investment, net
|
$
|
422,665
|
$
|
397,606
|
Three Months Ended
|
||||||||
September 30,
|
||||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Nonaccrual loans, net
|
$
|
10,939
|
$
|
15,277
|
||||
Troubled debt restructured loans, gross
|
10,052
|
12,288
|
||||||
Nonaccrual loans to gross loans
|
2.19
|
%
|
3.38
|
%
|
||||
Net charge-offs (annualized) to average loans
|
0.07
|
%
|
(0.67
|
)%
|
||||
Allowance for loan losses to nonaccrual loans
|
84.43
|
%
|
76.28
|
%
|
||||
Allowance for loan losses to gross loans
|
1.85
|
%
|
2.58
|
%
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Nonaccrual loans
|
$
|
17,475
|
$
|
23,263
|
||||
SBA guaranteed portion of loans included above
|
(6,536
|
)
|
(6,426
|
)
|
||||
Total nonaccrual loans, net
|
$
|
10,939
|
$
|
16,837
|
||||
TDR loans, gross
|
$
|
10,052
|
$
|
12,308
|
||||
Loans 30 through 89 days past due with interest accruing
|
$
|
-
|
$
|
161
|
||||
Allowance for loan losses to gross loans held for investment
|
2.14
|
%
|
2.98
|
%
|
Manufactured
|
Commercial
|
Single Family
|
Total
|
|||||||||||||||||||||||||||||
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Loans
|
|||||||||||||||||||||||||
Impaired Loans as of September 30, 2014:
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Recorded Investment:
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
4,782
|
$
|
2,846
|
$
|
3,270
|
$
|
1,604
|
$
|
381
|
$
|
608
|
$
|
-
|
$
|
13,491
|
||||||||||||||||
Impaired loans with no allowance recorded
|
2,561
|
887
|
45
|
21
|
-
|
93
|
-
|
3,607
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
7,343
|
3,733
|
3,315
|
1,625
|
381
|
701
|
-
|
17,098
|
||||||||||||||||||||||||
Related Allowance for Loan Losses
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
421
|
110
|
292
|
95
|
5
|
44
|
-
|
967
|
||||||||||||||||||||||||
Impaired loans with no allowance recorded
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
421
|
110
|
292
|
95
|
5
|
44
|
-
|
967
|
||||||||||||||||||||||||
Total impaired loans, net
|
$
|
6,922
|
$
|
3,623
|
$
|
3,023
|
$
|
1,530
|
$
|
376
|
$
|
657
|
$
|
-
|
$
|
16,131
|
Manufactured
|
Commercial
|
Single Family
|
Total
|
|||||||||||||||||||||||||||||
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Loans
|
|||||||||||||||||||||||||
Impaired Loans as of December 31, 2013:
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Recorded Investment:
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
6,368
|
$
|
2,322
|
$
|
3,583
|
$
|
1,607
|
$
|
615
|
$
|
645
|
$
|
-
|
$
|
15,140
|
||||||||||||||||
Impaired loans with no allowance recorded
|
2,782
|
1,628
|
254
|
210
|
-
|
106
|
-
|
4,980
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
9,150
|
3,950
|
3,837
|
1,817
|
615
|
751
|
-
|
20,120
|
||||||||||||||||||||||||
Related Allowance for Loan Losses
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
618
|
159
|
437
|
139
|
29
|
57
|
-
|
1,439
|
||||||||||||||||||||||||
Impaired loans with no allowance recorded
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
618
|
159
|
437
|
139
|
29
|
57
|
-
|
1,439
|
||||||||||||||||||||||||
Total impaired loans, net
|
$
|
8,532
|
$
|
3,791
|
$
|
3,400
|
$
|
1,678
|
$
|
586
|
$
|
694
|
$
|
-
|
$
|
18,681
|
At September 30, 2014
|
At December 31, 2013
|
|||||||||||||||||||||||
Nonaccrual
|
Percent of
|
Nonaccrual
|
Percent of
|
|||||||||||||||||||||
Balance
|
%
|
Total Loans
|
Balance
|
%
|
Total Loans
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Manufactured housing
|
$
|
1,536
|
14.04
|
%
|
0.31
|
%
|
$
|
6,235
|
37.03
|
%
|
1.31
|
%
|
||||||||||||
Commercial real estate
|
3,459
|
31.63
|
0.69
|
3,672
|
21.81
|
0.77
|
||||||||||||||||||
Commercial
|
3,315
|
30.30
|
0.66
|
3,837
|
22.79
|
0.81
|
||||||||||||||||||
SBA
|
1,619
|
14.80
|
0.32
|
1,803
|
10.71
|
0.38
|
||||||||||||||||||
HELOC
|
381
|
3.48
|
0.08
|
615
|
3.65
|
0.13
|
||||||||||||||||||
Single family real estate
|
629
|
5.75
|
0.13
|
675
|
4.01
|
0.14
|
||||||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total nonaccrual loans
|
$
|
10,939
|
100.00
|
%
|
2.19
|
%
|
$
|
16,837
|
100.00
|
%
|
3.55
|
%
|
September 30,
|
||||||||||||||||
2014
|
2013
|
|||||||||||||||
Average Investment
|
Interest
|
Average Investment
|
Interest
|
|||||||||||||
in Impaired Loans
|
Income
|
in Impaired Loans
|
Income
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Manufactured housing
|
$
|
7,240
|
$
|
260
|
$
|
9,454
|
$
|
85
|
||||||||
Commercial real estate:
|
||||||||||||||||
Commercial real estate
|
2,333
|
-
|
7,811
|
10
|
||||||||||||
SBA 504 1st trust deed
|
1,265
|
18
|
1,089
|
4
|
||||||||||||
Land
|
-
|
-
|
-
|
-
|
||||||||||||
Construction
|
-
|
-
|
-
|
-
|
||||||||||||
Commercial
|
3,206
|
17
|
2,789
|
142
|
||||||||||||
SBA
|
1,560
|
3
|
1,790
|
34
|
||||||||||||
HELOC
|
453
|
-
|
397
|
3
|
||||||||||||
Single family real estate
|
668
|
1
|
747
|
1
|
||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
||||||||||||
Total
|
$
|
16,725
|
$
|
299
|
$
|
24,077
|
$
|
279
|
Nine Months Ended
|
||||||||||||||||
September 30,
|
||||||||||||||||
2014
|
2013
|
|||||||||||||||
Average Investment
|
Interest
|
Average Investment
|
Interest
|
|||||||||||||
in Impaired Loans
|
Income
|
in Impaired Loans
|
Income
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Manufactured housing
|
$
|
8,072
|
$
|
404
|
$
|
9,528
|
$
|
182
|
||||||||
Commercial real estate:
|
||||||||||||||||
Commercial real estate
|
2,539
|
-
|
8,875
|
94
|
||||||||||||
SBA 504 1st
|
1,029
|
48
|
1,163
|
28
|
||||||||||||
Land
|
68
|
-
|
-
|
-
|
||||||||||||
Construction
|
-
|
-
|
-
|
-
|
||||||||||||
Commercial
|
3,447
|
69
|
3,831
|
208
|
||||||||||||
SBA
|
1,671
|
9
|
1,432
|
136
|
||||||||||||
HELOC
|
526
|
8
|
313
|
3
|
||||||||||||
Single family real estate
|
707
|
3
|
452
|
10
|
||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
||||||||||||
Total
|
$
|
18,059
|
$
|
541
|
$
|
25,594
|
$
|
661
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Allowance for loan losses:
|
(dollars in thousands)
|
|||||||||||||||
Balance at beginning of period
|
$
|
10,496
|
$
|
12,456
|
$
|
12,208
|
$
|
14,464
|
||||||||
Provisions charged to operating expenses:
|
||||||||||||||||
Manufactured housing
|
(225
|
)
|
(80
|
)
|
(220
|
)
|
246
|
|||||||||
Commercial real estate
|
(459
|
)
|
(1,266
|
)
|
(1,841
|
)
|
(1,285
|
)
|
||||||||
Commercial
|
(137
|
)
|
(365
|
)
|
(774
|
)
|
(1,153
|
)
|
||||||||
SBA
|
(320
|
)
|
132
|
(646
|
)
|
(496
|
)
|
|||||||||
HELOC
|
(51
|
)
|
(32
|
)
|
(111
|
)
|
(317
|
)
|
||||||||
Single family real estate
|
14
|
48
|
32
|
132
|
||||||||||||
Consumer
|
-
|
-
|
-
|
30
|
||||||||||||
Total Provision
|
(1,178
|
)
|
(1,563
|
)
|
(3,560
|
)
|
(2,843
|
)
|
||||||||
Recoveries of loans previously charged-off:
|
||||||||||||||||
Manufactured housing
|
37
|
119
|
75
|
248
|
||||||||||||
Commercial real estate
|
13
|
1,135
|
844
|
1,185
|
||||||||||||
Commercial
|
38
|
45
|
114
|
154
|
||||||||||||
SBA
|
144
|
149
|
281
|
396
|
||||||||||||
HELOC
|
3
|
1
|
21
|
2
|
||||||||||||
Single family real estate
|
1
|
4
|
3
|
7
|
||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
||||||||||||
Total recoveries
|
236
|
1,453
|
1,338
|
1,992
|
||||||||||||
Loans charged-off:
|
||||||||||||||||
Manufactured housing
|
112
|
379
|
516
|
1,088
|
||||||||||||
Commercial real estate
|
-
|
157
|
16
|
161
|
||||||||||||
Commercial
|
-
|
32
|
-
|
149
|
||||||||||||
SBA
|
140
|
76
|
152
|
355
|
||||||||||||
HELOC
|
-
|
-
|
-
|
39
|
||||||||||||
Single family real estate
|
66
|
48
|
66
|
136
|
||||||||||||
Consumer
|
-
|
-
|
-
|
31
|
||||||||||||
Total charged-off
|
318
|
692
|
750
|
1,959
|
||||||||||||
Net charge-offs
|
82
|
(761
|
)
|
(588
|
)
|
(33
|
)
|
|||||||||
Balance at end of period
|
$
|
9,236
|
$
|
11,654
|
$
|
9,236
|
$
|
11,654
|
September 30, 2014
|
||||||||||||||||
Number of Loans
|
Loan Balance (1)
|
Percent
|
Percent of Total Loans
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Manufactured housing
|
123
|
$
|
9,679
|
34.27
|
%
|
1.94
|
%
|
|||||||||
Commercial real estate
|
10
|
16,261
|
57.56
|
3.26
|
||||||||||||
Commercial
|
5
|
373
|
1.32
|
0.07
|
||||||||||||
SBA
|
15
|
646
|
2.29
|
0.13
|
||||||||||||
HELOC
|
5
|
1,115
|
3.95
|
0.22
|
||||||||||||
Single family real estate
|
3
|
171
|
0.61
|
0.03
|
||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
||||||||||||
Total
|
161
|
$
|
28,245
|
100.00
|
%
|
5.65
|
%
|
(1) | Loan balance includes $3.0 million guaranteed by government agencies |
December 31, 2013
|
||||||||||||||||
Number of Loans
|
Loan Balance (1)
|
Percent
|
Percent of Total Loans
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Manufactured housing
|
70
|
$
|
5,001
|
25.54
|
%
|
1.05
|
%
|
|||||||||
Commercial real estate
|
9
|
7,654
|
39.08
|
1.61
|
||||||||||||
Commercial
|
13
|
2,160
|
11.03
|
0.46
|
||||||||||||
SBA
|
13
|
3,282
|
16.76
|
0.69
|
||||||||||||
HELOC
|
7
|
1,314
|
6.71
|
0.28
|
||||||||||||
Single family real estate
|
3
|
173
|
0.88
|
0.04
|
||||||||||||
Total
|
115
|
$
|
19,584
|
100.00
|
%
|
4.13
|
%
|
(1) | Loan balance includes $3.8 million guaranteed by government agencies |
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
U.S. government agency notes
|
$
|
7,840
|
$
|
7,478
|
||||
U.S. government agency mortgage backed securities ("MBS")
|
8,578
|
9,752
|
||||||
U.S. government agency collateralized mortgage obligations ("CMO")
|
14,622
|
10,861
|
||||||
Equity securities: Farmer Mac class A stock
|
64
|
69
|
||||||
$
|
31,104
|
$
|
28,160
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Balance, beginning of period
|
$
|
610
|
$
|
4,100
|
$
|
3,811
|
$
|
1,889
|
||||||||
Additions
|
137
|
850
|
822
|
5,845
|
||||||||||||
Dispositions and receivables from participants
|
(290
|
)
|
(791
|
)
|
(4,326
|
)
|
(3,399
|
)
|
||||||||
Gains (losses) on sales, net
|
18
|
(184
|
)
|
168
|
(360
|
)
|
||||||||||
Balance, end of period
|
$
|
475
|
$
|
3,975
|
$
|
475
|
$
|
3,975
|
Percent
|
||||||||||||||||
September 30,
|
December 31,
|
Increase
|
Increase
|
|||||||||||||
2014
|
2013
|
(Decrease)
|
(Decrease)
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Non-interest-bearing demand deposits
|
$
|
63,185
|
$
|
52,461
|
$
|
10,724
|
20.4
|
%
|
||||||||
Interest-bearing demand deposits
|
277,743
|
258,445
|
19,298
|
7.5
|
||||||||||||
Savings
|
16,218
|
16,158
|
60
|
0.4
|
||||||||||||
Time deposits of $100,000 or more
|
113,694
|
95,979
|
17,715
|
18.5
|
||||||||||||
Other time deposits
|
13,910
|
13,092
|
818
|
6.2
|
||||||||||||
Total deposits
|
$
|
484,750
|
$
|
436,135
|
$
|
48,615
|
11.1
|
%
|
Liquidity and Capital Resources
|
Risk-
|
Adjusted
|
Total Risk-
|
Tier 1
|
Tier 1
|
||||||||||||||||||||||||
Total
|
Tier 1
|
Weighted
|
Average
|
Based Capital
|
Risk-Based
|
Leverage
|
||||||||||||||||||||||
Capital
|
Capital
|
Assets
|
Assets
|
Ratio
|
Capital Ratio
|
Ratio
|
||||||||||||||||||||||
September 30, 2014
|
(dollars in thousands)
|
|||||||||||||||||||||||||||
CWBC (Consolidated)
|
$
|
71,528
|
$
|
65,800
|
$
|
454,786
|
$
|
571,855
|
15.73
|
%
|
14.47
|
%
|
11.51
|
%
|
||||||||||||||
Capital in excess of well capitalized
|
$
|
26,049
|
$
|
38,513
|
$
|
37,207
|
||||||||||||||||||||||
CWB
|
$
|
70,266
|
$
|
64,538
|
$
|
454,708
|
$
|
571,572
|
15.45
|
%
|
14.19
|
%
|
11.29
|
%
|
||||||||||||||
Capital in excess of well capitalized
|
$
|
24,795
|
$
|
37,256
|
$
|
35,959
|
||||||||||||||||||||||
December 31, 2013
|
||||||||||||||||||||||||||||
CWBC (Consolidated)
|
$
|
74,712
|
$
|
67,773
|
$
|
432,958
|
$
|
534,408
|
17.26
|
%
|
15.65
|
%
|
12.68
|
%
|
||||||||||||||
Capital in excess of well capitalized
|
$
|
31,416
|
$
|
41,796
|
$
|
41,053
|
||||||||||||||||||||||
CWB
|
$
|
72,886
|
$
|
67,391
|
$
|
432,802
|
$
|
531,503
|
16.84
|
%
|
15.57
|
%
|
12.68
|
%
|
||||||||||||||
Capital in excess of well capitalized
|
$
|
29,606
|
$
|
41,423
|
$
|
40,816
|
||||||||||||||||||||||
Well-capitalized ratios
|
10.00
|
%
|
6.00
|
%
|
5.00
|
%
|
||||||||||||||||||||||
Minimum capital ratios
|
8.00
|
%
|
4.00
|
%
|
4.00
|
%
|
Supervision and Regulation
|
10.37 | Employment and Confidentiality Agreement, dated July 31, 2014, among Community West Bank, Community West Bancshares and Kristine Price. |
31.1 | Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(a) or Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended. |
31.2 | Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(a) or Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended. |
32.1* | Certification of Chief Executive Officer and Chief Financial Officer of the Registrant pursuant to Rule 13a-14(b) or Rule 15d-14(b), promulgated under the Securities Exchange Act of 1934, as Amended, and 18 U.S.C. 1350. |
101INS – | XBRL Instance Document |
101SCH – | XBRL Taxonomy Extension Schema Document |
101CAL – | XBRL Taxonomy Calculation Linkbase Document |
101DEF – | XBRL Taxonomy Extension Definition Linkbase Document |
101LAB – | XBRL Taxonomy Label Linkbase Document |
101PRE – | XBRL Taxonomy Presentation Linkbase Document |
*
|
This certification is furnished to, but shall not be deemed filed, with the Commission. This certification shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent that the Registrant specifically incorporates it by reference.
|
Date: November 7, 2014
|
BY:
|
/s/ Charles G. Baltuskonis
|
Charles G. Baltuskonis
|
||
Executive Vice President and
|
||
Chief Financial Officer
|
||
On Behalf of Registrant and as
|
||
Principal Financial and Accounting Officer
|
Number
|
Description of Document
|
Employment and Confidentiality Agreement, dated July 31, 2014, among Community West Bank, Community West Bancshares and Kristine Price.
|
Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(a) or Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended.
|
Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(a) or Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended.
|
Certification of Chief Executive Officer and Chief Financial Officer of the Registrant pursuant to Rule 13a-14(b) or Rule 15d-14(b), promulgated under the Securities Exchange Act of 1934, as Amended, and 18 U.S.C. 1350.
|
101 | 101INS – | XBRL Instance Document |
101SCH – | XBRL Taxonomy Extension Schema Document |
101CAL – | XBRL Taxonomy Calculation Linkbase Document |
101DEF – | XBRL Taxonomy Extension Definition Linkbase Document |
101LAB – | XBRL Taxonomy Label Linkbase Document |
101PRE – | XBRL Taxonomy Presentation Linkbase Document |
*
|
This certification is furnished to, but shall not be deemed filed, with the Commission. This certification shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent that the Registrant specifically incorporates it by reference.
|