UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2013
OR
o TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission file number 001-34142
OAK VALLEY BANCORP
(Exact name of registrant as specified in its charter)
California |
|
26-2326676 |
State or other jurisdiction of |
|
I.R.S. Employer |
incorporation or organization |
|
Identification No. |
125 N. Third Ave., Oakdale, CA 95361
(Address of principal executive offices)
(209) 848-2265
Issuers telephone number
Not applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act 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 x 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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x 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 definitions of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
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 x
APPLICABLE ONLY TO CORPORATE ISSUERS
State the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date: 7,929,730 shares of common stock outstanding as of October 31, 2013.
Oak Valley Bancorp
September 30, 2013
|
|
Page |
2 | ||
|
|
|
2 | ||
|
|
|
Condensed Consolidated Balance Sheets at September 30, 2013 (Unaudited), and December 31, 2012 |
2 | |
|
| |
3 | ||
|
| |
4 | ||
|
| |
5 | ||
|
| |
6 | ||
|
| |
7 | ||
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
26 | |
|
|
|
41 | ||
|
|
|
41 | ||
|
|
|
42 | ||
|
|
|
42 | ||
42 | ||
42 | ||
42 | ||
42 | ||
43 |
Item 1. Consolidated Financial Statements (Unaudited)
OAK VALLEY BANCORP
CONDENSED CONSOLIDATED BALANCE SHEETS
AT SEPTEMBER 30, 2013 (UNAUDITED) AND DECEMBER 31, 2012 (AUDITED)
|
|
September 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash and due from banks |
|
$ |
84,312,827 |
|
$ |
130,799,998 |
|
Federal funds sold |
|
15,495,000 |
|
10,535,000 |
| ||
Cash and cash equivalents |
|
99,807,827 |
|
141,334,998 |
| ||
|
|
|
|
|
| ||
Securities available for sale |
|
117,142,396 |
|
103,865,881 |
| ||
Loans, net of allowance for loan loss of $7,669,305 and $7,974,975 at September 30, 2013 and December 31, 2012, respectively |
|
405,544,603 |
|
382,411,361 |
| ||
Bank premises and equipment, net |
|
12,607,621 |
|
13,182,451 |
| ||
Other real estate owned |
|
916,205 |
|
0 |
| ||
Interest receivable and other assets |
|
23,173,299 |
|
19,786,065 |
| ||
|
|
|
|
|
| ||
|
|
$ |
659,191,951 |
|
$ |
660,580,756 |
|
|
|
|
|
|
| ||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Deposits |
|
$ |
591,642,194 |
|
$ |
586,992,650 |
|
Interest payable and other liabilities |
|
4,170,838 |
|
3,619,382 |
| ||
Total liabilities |
|
595,813,032 |
|
590,612,032 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Shareholders equity |
|
|
|
|
| ||
Series B Preferred stock, no par value; $1,000 per share liquidation preference, 10,000,000 shares authorized, 6,750 shares issued and outstanding at December 31, 2012 |
|
0 |
|
6,750,000 |
| ||
Common stock, no par value; 50,000,000 shares authorized, 7,929,730 and 7,907,780 shares issued and outstanding at September 30, 2013 and December 31, 2012, respectively |
|
23,758,210 |
|
23,673,210 |
| ||
Additional paid-in capital |
|
2,483,466 |
|
2,341,814 |
| ||
Retained earnings |
|
38,070,279 |
|
33,958,737 |
| ||
Accumulated other comprehensive (loss) income, net of tax |
|
(933,036 |
) |
3,244,963 |
| ||
|
|
|
|
|
| ||
Total shareholders equity |
|
63,378,919 |
|
69,968,724 |
| ||
|
|
|
|
|
| ||
|
|
$ |
659,191,951 |
|
$ |
660,580,756 |
|
The accompanying notes are an integral part of these consolidated financial statements.
OAK VALLEY BANCORP
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2013 AND SEPTEMBER 30, 2012
|
|
THREE MONTHS ENDED |
|
NINE MONTHS ENDED |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
INTEREST INCOME |
|
|
|
|
|
|
|
|
| ||||
Interest and fees on loans |
|
$ |
5,275,934 |
|
$ |
5,633,389 |
|
$ |
15,818,856 |
|
$ |
16,934,021 |
|
Interest on securities available for sale |
|
893,472 |
|
860,565 |
|
2,550,412 |
|
2,572,096 |
| ||||
Interest on federal funds sold |
|
5,315 |
|
6,568 |
|
17,012 |
|
16,192 |
| ||||
Interest on deposits with banks |
|
49,268 |
|
28,327 |
|
160,809 |
|
83,114 |
| ||||
Total interest income |
|
6,223,989 |
|
6,528,849 |
|
18,547,089 |
|
19,605,423 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
| ||||
Deposits |
|
193,547 |
|
274,963 |
|
643,319 |
|
870,925 |
| ||||
FHLB advances |
|
|
|
|
|
|
|
4,707 |
| ||||
Total interest expense |
|
193,547 |
|
274,963 |
|
643,319 |
|
875,632 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net interest income |
|
6,030,442 |
|
6,253,886 |
|
17,903,770 |
|
18,729,791 |
| ||||
PROVISION FOR LOAN LOSSES |
|
100,000 |
|
300,000 |
|
300,000 |
|
900,000 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net interest income after provision for loan losses |
|
5,930,442 |
|
5,953,886 |
|
17,603,770 |
|
17,829,791 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
OTHER INCOME |
|
|
|
|
|
|
|
|
| ||||
Service charges on deposits |
|
318,064 |
|
287,101 |
|
903,599 |
|
868,677 |
| ||||
Earnings on cash surrender value of life insurance |
|
100,660 |
|
105,000 |
|
306,207 |
|
315,000 |
| ||||
Mortgage commissions |
|
59,944 |
|
63,792 |
|
196,646 |
|
171,579 |
| ||||
Gains on called securities |
|
18,091 |
|
35,406 |
|
52,656 |
|
70,410 |
| ||||
Other |
|
368,807 |
|
299,150 |
|
1,008,802 |
|
868,169 |
| ||||
Total non-interest income |
|
865,566 |
|
790,449 |
|
2,467,910 |
|
2,293,835 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
OTHER EXPENSES |
|
|
|
|
|
|
|
|
| ||||
Salaries and employee benefits |
|
2,451,037 |
|
2,462,468 |
|
7,590,178 |
|
7,552,214 |
| ||||
Occupancy expenses |
|
738,937 |
|
766,401 |
|
2,220,320 |
|
2,260,483 |
| ||||
Data processing fees |
|
330,603 |
|
282,347 |
|
938,206 |
|
838,211 |
| ||||
OREO expenses |
|
1,409 |
|
|
|
2,193 |
|
18,358 |
| ||||
Regulatory assessments (FDIC & DFI) |
|
120,000 |
|
114,000 |
|
360,000 |
|
347,000 |
| ||||
Other operating expenses |
|
976,444 |
|
901,973 |
|
2,880,486 |
|
2,719,706 |
| ||||
Total non-interest expense |
|
4,618,430 |
|
4,527,189 |
|
13,991,383 |
|
13,735,972 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income before provision for income taxes |
|
2,177,578 |
|
2,217,146 |
|
6,080,297 |
|
6,387,654 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
PROVISION FOR INCOME TAXES |
|
672,358 |
|
738,315 |
|
1,901,255 |
|
2,095,958 |
| ||||
NET INCOME |
|
$ |
1,505,220 |
|
$ |
1,478,831 |
|
$ |
4,179,042 |
|
$ |
4,291,696 |
|
|
|
|
|
|
|
|
|
|
| ||||
Preferred stock dividends |
|
|
|
84,375 |
|
67,500 |
|
367,500 |
| ||||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS |
|
$ |
1,505,220 |
|
$ |
1,394,456 |
|
$ |
4,111,542 |
|
$ |
3,924,196 |
|
|
|
|
|
|
|
|
|
|
| ||||
NET INCOME PER COMMON SHARE |
|
$ |
0.19 |
|
$ |
0.18 |
|
$ |
0.53 |
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
| ||||
NET INCOME PER DILUTED COMMON SHARE |
|
$ |
0.19 |
|
$ |
0.18 |
|
$ |
0.52 |
|
$ |
0.51 |
|
The accompanying notes are an integral part of these consolidated financial statements.
OAK VALLEY BANCORP
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME (UNAUDITED)
FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2013 AND SEPTEMBER 30, 2012
|
|
THREE MONTHS ENDED |
|
NINE MONTHS ENDED |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
1,505,220 |
|
$ |
1,478,831 |
|
$ |
4,179,042 |
|
$ |
4,291,696 |
|
Available for sale securities: |
|
|
|
|
|
|
|
|
| ||||
Gross unrealized (loss) gain arising during the period |
|
(2,762,108 |
) |
671,119 |
|
(7,046,747 |
) |
1,537,797 |
| ||||
Reclassification adjustment for gains realized in net income (net of income tax of $7,444 and $21,668 for the three and nine months ended September 30, 2013, respectively and $14,570 and $28,974 for the comparable 2012 periods) |
|
(10,647 |
) |
(20,836 |
) |
(30,988 |
) |
(41,436 |
) | ||||
Income tax benefit (expense) related to unrealized gains/losses |
|
1,136,608 |
|
(276,166 |
) |
2,899,736 |
|
(632,804 |
) | ||||
Other comprehensive (loss) gain |
|
(1,636,147 |
) |
374,117 |
|
(4,177,999 |
) |
863,557 |
| ||||
Comprehensive (loss) income |
|
$ |
(130,927 |
) |
$ |
1,852,948 |
|
$ |
1,043 |
|
$ |
5,155,253 |
|
The accompanying notes are an integral part of these consolidated financial statements.
OAK VALLEY BANCORP
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2012 AND THE NINE-MONTH PERIOD ENDED SEPTEMBER 30, 2013 (UNAUDITED)
|
|
YEAR ENDED DECEMBER 31, 2012 AND NINE MONTHS ENDED SEPTEMBER 30, 2013 |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
Other |
|
Total |
| ||||||
|
|
Common Stock |
|
Preferred Stock |
|
Paid-in |
|
Retained |
|
Comprehensive |
|
Shareholders |
| ||||||||||
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Capital |
|
Earnings |
|
Income |
|
Equity |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balances, January 1, 2012 |
|
7,718,469 |
|
$ |
23,453,443 |
|
13,500 |
|
$ |
13,500,000 |
|
$ |
2,128,700 |
|
$ |
28,629,757 |
|
$ |
2,690,106 |
|
$ |
70,402,006 |
|
Stock options exercised |
|
54,436 |
|
219,767 |
|
|
|
|
|
|
|
|
|
|
|
219,767 |
| ||||||
Tax benefit on stock options exercised |
|
|
|
|
|
|
|
|
|
37,218 |
|
|
|
|
|
37,218 |
| ||||||
Restricted stock issued |
|
134,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Repurchase of Series B preferred stock |
|
|
|
|
|
(6,750 |
) |
$ |
(6,750,000 |
) |
|
|
|
|
|
|
(6,750,000 |
) | |||||
Preferred stock dividend payments |
|
|
|
|
|
|
|
|
|
|
|
(451,875 |
) |
|
|
(451,875 |
) | ||||||
Stock based compensation |
|
|
|
|
|
|
|
|
|
175,896 |
|
|
|
|
|
175,896 |
| ||||||
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
554,857 |
|
554,857 |
| ||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
5,780,855 |
|
|
|
5,780,855 |
| ||||||
Balances, December 31, 2012 |
|
7,907,780 |
|
$ |
23,673,210 |
|
6,750 |
|
$ |
6,750,000 |
|
$ |
2,341,814 |
|
$ |
33,958,737 |
|
$ |
3,244,963 |
|
$ |
69,968,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Stock options exercised |
|
11,250 |
|
85,000 |
|
|
|
|
|
|
|
|
|
|
|
85,000 |
| ||||||
Restricted stock issued |
|
15,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Restricted stock cancelled |
|
(4,300 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Repurchase of Series B preferred stock |
|
|
|
|
|
(6,750 |
) |
$ |
(6,750,000 |
) |
|
|
|
|
|
|
(6,750,000 |
) | |||||
Preferred stock dividend payments |
|
|
|
|
|
|
|
|
|
|
|
(67,500 |
) |
|
|
(67,500 |
) | ||||||
Stock based compensation |
|
|
|
|
|
|
|
|
|
141,652 |
|
|
|
|
|
141,652 |
| ||||||
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,177,999 |
) |
(4,177,999 |
) | ||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
4,179,042 |
|
|
|
4,179,042 |
| ||||||
Balances, September 30, 2013 |
|
7,929,730 |
|
$ |
23,758,210 |
|
0 |
|
$ |
0 |
|
$ |
2,483,466 |
|
$ |
38,070,279 |
|
$ |
(933,036 |
) |
$ |
63,378,919 |
|
The accompanying notes are an integral part of these consolidated financial statements
OAK VALLEY BANCORP
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 2013 AND SEPTEMBER 30, 2012
|
|
NINE MONTHS ENDED |
| ||||
|
|
2013 |
|
2012 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| ||
Net income |
|
$ |
4,179,042 |
|
$ |
4,291,696 |
|
Adjustments to reconcile net earnings to net cash from operating activities: |
|
|
|
|
| ||
Provision for loan losses |
|
300,000 |
|
900,000 |
| ||
Increase (decrease) in deferred fees/costs, net |
|
42,674 |
|
(81,575 |
) | ||
Depreciation |
|
860,624 |
|
848,181 |
| ||
Amortization of investment securities, net |
|
194,852 |
|
166,228 |
| ||
Stock based compensation |
|
141,652 |
|
128,036 |
| ||
Excess tax benefits from stock-based payment arrangements |
|
0 |
|
(37,218 |
) | ||
Loss (gain) on sale of premises and equipment |
|
31,650 |
|
(22,498 |
) | ||
Gain on sale of OREO |
|
(16,629 |
) |
(3,548 |
) | ||
Gain on called available for sale securities |
|
(52,656 |
) |
(70,410 |
) | ||
Earnings on cash surrender value of life insurance |
|
(306,207 |
) |
(315,000 |
) | ||
Increase in interest payable and other liabilities |
|
551,456 |
|
3,092,985 |
| ||
Increase in interest receivable |
|
(100,634 |
) |
(76,105 |
) | ||
Increase in other assets |
|
(58,989 |
) |
(644,782 |
) | ||
Net cash from operating activities |
|
5,766,835 |
|
8,175,990 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
| ||
Purchases of available for sale securities |
|
(34,186,448 |
) |
(40,439,977 |
) | ||
Proceeds from maturities, calls, and principal paydowns of securities available for sale |
|
13,668,334 |
|
25,174,459 |
| ||
Net (increase) decrease in loans |
|
(25,357,546 |
) |
5,931,726 |
| ||
Purchase of FRB Stock |
|
0 |
|
(1,450 |
) | ||
Redemption of FHLB stock |
|
0 |
|
400,500 |
| ||
Proceeds from sale of OREO |
|
982,054 |
|
247,923 |
| ||
Proceeds from sales of premises and equipment |
|
5,625 |
|
22,498 |
| ||
Net purchases of premises and equipment |
|
(323,069 |
) |
(453,125 |
) | ||
Net cash used in investing activities |
|
(45,211,050 |
) |
(9,117,446 |
) | ||
|
|
|
|
|
| ||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
| ||
FHLB payments |
|
0 |
|
(3,000,000 |
) | ||
Preferred stock dividend payment |
|
(67,500 |
) |
(367,500 |
) | ||
Repurchase of Series B preferred stock |
|
(6,750,000 |
) |
(6,750,000 |
) | ||
Net decrease in demand deposits and savings accounts |
|
9,768,849 |
|
19,164,074 |
| ||
Net decrease in time deposits |
|
(5,119,305 |
) |
(2,034,616 |
) | ||
Excess tax benefits from stock-based payment arrangements |
|
0 |
|
37,218 |
| ||
Proceeds from sale of common stock and exercise of stock options |
|
85,000 |
|
219,767 |
| ||
Net cash (used in) from financing activities |
|
(2,082,956 |
) |
7,268,943 |
| ||
|
|
|
|
|
| ||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
|
(41,527,171 |
) |
6,327,487 |
| ||
|
|
|
|
|
| ||
CASH AND CASH EQUIVALENTS, beginning of period |
|
141,334,998 |
|
101,084,775 |
| ||
|
|
|
|
|
| ||
CASH AND CASH EQUIVALENTS, end of period |
|
$ |
99,807,827 |
|
$ |
107,412,262 |
|
|
|
|
|
|
| ||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
|
|
|
|
| ||
Cash paid during the period for: |
|
|
|
|
| ||
Interest |
|
$ |
653,682 |
|
$ |
931,745 |
|
Income taxes |
|
$ |
1,520,000 |
|
$ |
965,000 |
|
|
|
|
|
|
| ||
NON-CASH INVESTING ACTIVITIES: |
|
|
|
|
| ||
Real estate acquired through foreclosure |
|
$ |
1,881,630 |
|
$ |
0 |
|
Change in unrealized (loss)/gain on available-for-sale securities |
|
$ |
(7,099,403 |
) |
$ |
1,467,387 |
|
The accompanying notes are an integral part of these consolidated financial statements.
OAK VALLEY BANCORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 BASIS OF PRESENTATION
On July 3, 2008 (the Effective Date), a bank holding company reorganization was completed whereby Oak Valley Bancorp (the Company) became the parent holding company for Oak Valley Community Bank ( the Bank). On the Effective Date, each outstanding share of the Bank was converted into one share of Oak Valley Bancorp and the Bank became a wholly-owned subsidiary of the holding company.
The accounting principles followed by the Company and the methods of applying these principles conform with accounting principles generally accepted in the United States of America (GAAP) and with general practices within the banking industry. In preparing financial statements in conformity with GAAP, management is required to make estimates and assumptions that affect the reported amounts in the financial statements. Actual results could differ significantly from those estimates. Material estimates common to the banking industry that are particularly susceptible to significant change in the near term include, but are not limited to, the determination of the allowance for loan losses, fair values of financial instruments, the estimation of compensation expense related to stock options granted to employees and directors, and valuation allowances associated with deferred tax assets, the recognition of which are based on future taxable income.
The interim consolidated financial statements included in this report are unaudited but reflect all adjustments which, in the opinion of management, are necessary for a fair presentation of the financial position and results of operations for the interim periods presented. All such adjustments are of a normal recurring nature. The results of operations for the three and nine month periods ended September 30, 2013 are not necessarily indicative of the results of a full years operations. Certain prior year amounts have been reclassified to conform to the current year presentation. There was no effect on net income or shareholders equity. For further information, refer to the audited consolidated financial statements and footnotes included in the Companys Form 10-K for the year ended December 31, 2012.
NOTE 2 RECENT ACCOUNTING PRONOUNCEMENTS
In December 2011, the FASB issued ASU No. 2011-11, Disclosures about Offsetting Assets and Liabilities. The update requires an entity to offset, and present as a single net amount, a recognized eligible asset and a recognized eligible liability when it has an unconditional and legally enforceable right of setoff and intends either to settle the asset and liability on a net basis or to realize the asset and settle the liability simultaneously. The ASU requires an entity to disclose information about offsetting and related arrangements to enable users of its financial statements to understand the effect of those arrangements on its financial position. The amendments are effective for annual and interim reporting periods beginning on or after January 1, 2013 and did not have a material impact on the Companys consolidated financial statements.
In January 2013, the FASB issued ASU No. 2013-01, Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. The Update clarifies that ASU. 2011-11 applies only to derivatives, including bifurcated embedded derivatives, repurchase agreements and reverse repurchase agreements, and securities borrowing and securities lending transactions that are either offset or subject to an enforceable master netting arrangement or similar agreement. Entities with other types of financial assets and financial liabilities subject to a master netting arrangement or similar agreement are no longer subject to the disclosure requirements in ASU. 2011-11. The amendments are effective for annual and interim reporting periods beginning on or after January 1, 2013 and did not have a material impact on the Companys consolidated financial statements.
In February 2013, the FASB issued ASU No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. The Update requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component and to present either on the face of the statement where net income is presented, or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income, but only if the amount reclassified is required to be reclassified to net income in its entirety in the same reporting period. The amendments are effective for annual and interim reporting periods beginning on or after December 15, 2012 and did not have a material impact on the Companys consolidated financial statements.
In February 2013, the FASB issued ASU No. 2013-04, Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date. The Update requires an entity to measure obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the scope of this guidance is fixed at the reporting date, as the sum of the following: 1) The amount the reporting entity agreed to pay on the basis of its arrangement among its co-obligors, and 2) Any additional amount the reporting entity expects to pay on behalf of its co-obligors. The guidance in this Update also requires an entity to disclose the nature and amount of the obligation as well as other information about those obligations. The amendments in this Update are effective for fiscal years, and interim periods within those years, beginning after December 15, 2013, and are applied retrospectively to all prior periods presented for those obligations resulting from joint and several liability arrangements within the Updates scope that exist at the beginning of an entitys fiscal year of adoption. The adoption of ASU No. 2013-04 is not expected to have a material impact on the Companys consolidated financial statements.
In July 2013, the FASB issued ASU No. 2013-10, Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes. ASU No. 2013-10 permits the use of the Fed Funds Effective Swap Rate (OIS) to be used as a U.S. benchmark interest rate for hedge account purposes. The amendment is effective prospectively for qualifying new or redesiginated hedging relationships entered into on or after July 17, 2013. The adoption of ASU No. 2013-10 is not expected to have a material impact on the Companys consolidated financial statements
In July 2013, the FASB issued ASU No. 2013-11, Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. ASU No. 2013-11 requires an entity to present an unrecognized tax benefit, or a portion of an unrecognized tax benefit, as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward, except to the extent a net operating loss carryforward, a similar tax loss, or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. No new recurring disclosures are required. The amendments are effective for annual and interim reporting periods beginning on or after December 15, 2013 and are to be applied prospectively to all unrecognized tax benefits that exist at the effective date. Retrospective application is permitted. The adoption of ASU No. 2013-11 is not expected to have a material impact on the Companys consolidated financial statements.
NOTE 3 PREFERRED STOCK REPURCHASE AND WARRANT REDEMPTION
In August 2011, the Company repurchased the $13,500,000 of Series A Preferred Stock originally issued to the U.S. Treasury in December 2008 in connection with the Companys participation in the Capital Purchase Program (CPP). The Company simultaneously issued $13,500,000 in Series B Preferred Stock to the U.S. Treasury under the Small Business Lending Funding (SBLF) program. Subsequently, the Company fully redeemed a warrant to purchase 350,346 shares of its Common Stock, at the exercise price of $5.78 per share that the Company had granted to the U.S. Treasury pursuant to the CPP, for a purchase price of $560,000, which settled in September 2011.
In May 2012, the Company repurchased from the U.S. Treasury 6,750 shares of Series B Preferred Stock for aggregate consideration of $6.75 million. In March 2013, the Company repurchased the remaining 6,750 shares of Series B Preferred Stock for aggregate consideration of $6.75 million plus $67,500 for accrued interest. As of September 30, 2013, there are no outstanding shares of Series B Preferred Stock.
NOTE 4 SECURITIES
The amortized cost and estimated fair values of debt securities as of September 30, 2013 are as follows:
|
|
Amortized Cost |
|
Gross |
|
Gross |
|
Fair Value |
| ||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
| ||||
U.S. agencies |
|
$ |
52,622,388 |
|
$ |
1,953,129 |
|
$ |
(1,264,298 |
) |
$ |
53,311,218 |
|
Collateralized mortgage obligations |
|
10,195,441 |
|
301,335 |
|
(68,859 |
) |
10,427,918 |
| ||||
Municipalities |
|
41,318,794 |
|
898,084 |
|
(3,379,578 |
) |
38,837,299 |
| ||||
SBA Pools |
|
1,102,217 |
|
0 |
|
(4,730 |
) |
1,097,487 |
| ||||
Corporate debt |
|
4,690,201 |
|
107,445 |
|
0 |
|
4,797,646 |
| ||||
Asset Backed Securities |
|
5,849,203 |
|
18,872 |
|
(19,555 |
) |
5,848,520 |
| ||||
Mutual Fund |
|
2,949,126 |
|
0 |
|
(126,819 |
) |
2,822,308 |
| ||||
|
|
$ |
118,727,370 |
|
$ |
3,278,865 |
|
$ |
(4,863,839 |
) |
$ |
117,142,396 |
|
The following tables detail the gross unrealized losses and fair values aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2013.
|
|
Less than 12 months |
|
12 months or more |
|
Total |
| ||||||||||||
Description of Securities |
|
Fair Value |
|
Unrealized |
|
Fair |
|
Unrealized |
|
Fair Value |
|
Unrealized |
| ||||||
U.S. agencies |
|
$ |
20,097,272 |
|
$ |
(1,015,959 |
) |
$ |
1,747,229 |
|
$ |
(248,339 |
) |
$ |
21,844,501 |
|
$ |
(1,264,298 |
) |
Collateralized mortgage obligations |
|
1,672,944 |
|
(68,859 |
) |
0 |
|
0 |
|
1,672,944 |
|
(68,859 |
) | ||||||
Municipalities |
|
26,848,775 |
|
(3,254,021 |
) |
1,024,109 |
|
(125,557 |
) |
27,872,884 |
|
(3,379,578 |
) | ||||||
SBA Pools |
|
847,113 |
|
(3,598 |
) |
250,376 |
|
(1,132 |
) |
1,097,489 |
|
(4,730 |
) | ||||||
Corporate debt |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||||
Asset Backed Securities |
|
3,899,340 |
|
(19,555 |
) |
0 |
|
0 |
|
3,899,340 |
|
(19,555 |
) | ||||||
Mutual Fund |
|
2,822,308 |
|
(126,819 |
) |
0 |
|
0 |
|
2,822,308 |
|
(126,819 |
) | ||||||
Total temporarily impaired securities |
|
$ |
56,187,752 |
|
$ |
(4,488,811 |
) |
$ |
3,021,714 |
|
$ |
(375,028 |
) |
$ |
59,209,466 |
|
$ |
(4,863,839 |
) |
At September 30, 2013, there were two municipalities, one agency, and one SBA pool that comprised the total securities in an unrealized loss position for greater than 12 months and 12 agencies, 34 municipalities, 2 asset backed securities, one collateralized mortgage obligation, one mutual fund and one SBA pools that make up the total securities in a loss position for less than 12 months. Management periodically evaluates each available-for-sale investment security in an unrealized loss position to determine if the impairment is temporary or other than temporary. This evaluation encompasses various factors including, the nature of the investment, the cause of the impairment, the severity and duration of the impairment, credit ratings and other credit related factors such as third party guarantees and volatility of the securitys fair value. Management has determined that no investment security is other than temporarily impaired. All of the temporarily impaired securities are credit rated as investment grade. The unrealized losses are due primarily to interest rate changes and the Company does not intend to sell the securities and it is not likely that we will be required to sell the securities before the earlier of the forecasted recovery or the maturity of the underlying investment security.
The amortized cost and estimated fair value of debt securities at September 30, 2013, by contractual maturity or call date, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
Amortized |
|
Fair |
| ||
|
|
Cost |
|
Value |
| ||
Available-for-sale securities: |
|
|
|
|
| ||
Due in one year or less |
|
$ |
14,884,900 |
|
$ |
13,835,637 |
|
Due after one year through five years |
|
20,467,867 |
|
21,497,654 |
| ||
Due after five years through ten years |
|
43,203,072 |
|
41,259,614 |
| ||
Due after ten years |
|
40,171,531 |
|
40,549,491 |
| ||
|
|
$ |
118,727,370 |
|
$ |
117,142,396 |
|
The amortized cost and estimated fair values of debt securities as of December 31, 2012, are as follows:
|
|
Amortized |
|
Gross |
|
Gross |
|
Fair Value |
| ||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
| ||||
U.S. agencies |
|
$ |
52,607,537 |
|
$ |
2,949,355 |
|
$ |
(39,833 |
) |
$ |
55,517,059 |
|
Collateralized mortgage obligations |
|
11,698,399 |
|
905,985 |
|
|
|
12,604,384 |
| ||||
Municipalities |
|
25,323,157 |
|
1,727,206 |
|
(58,075 |
) |
26,992,288 |
| ||||
SBA Pools |
|
1,178,242 |
|
86 |
|
(20 |
) |
1,178,308 |
| ||||
Corporate debt |
|
4,669,390 |
|
37,048 |
|
(836 |
) |
4,705,602 |
| ||||
Mutual Fund |
|
2,874,727 |
|
|
|
(6,487 |
) |
2,868,240 |
| ||||
|
|
$ |
98,351,452 |
|
$ |
5,619,680 |
|
$ |
(105,251 |
) |
$ |
103,865,881 |
|
The following tables detail the gross unrealized losses and fair values aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at December 31, 2012.
|
|
Less than 12 months |
|
12 months or more |
|
Total |
| ||||||||||||
Description of Securities |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
| ||||||
U.S. agencies |
|
$ |
1,954,005 |
|
$ |
(39,833 |
) |
$ |
|
|
$ |
|
|
$ |
1,954,005 |
|
$ |
(39,833 |
) |
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Municipalities |
|
3,088,970 |
|
(58,075 |
) |
|
|
|
|
3,088,970 |
|
(58,075 |
) | ||||||
SBA Pools |
|
|
|
|
|
294,889 |
|
(20 |
) |
294,889 |
|
(20 |
) | ||||||
Corporate debt |
|
749,164 |
|
(836 |
) |
|
|
|
|
749,164 |
|
(836 |
) | ||||||
Mutual Fund |
|
2,493,512 |
|
(6,487 |
) |
|
|
|
|
2,493,512 |
|
(6,487 |
) | ||||||
Total temporarily impaired securities |
|
$ |
8,285,651 |
|
$ |
(105,231 |
) |
$ |
294,889 |
|
$ |
(20 |
) |
$ |
8,580,540 |
|
$ |
(105,251 |
) |
We recognized gross realized gains of approximately $18,000 and $53,000 for the three and nine month periods ended September 30, 2013, respectively, on certain available-for-sale securities that were partially called, which compares to approximately $35,000 and $70,000 in the same periods of 2012. There were no realized losses during 2013 and 2012 periods. There were no sales of available-for-sale securities during the first nine months of 2013 and 2012.
Securities carried at $75,240,000 and $56,484,000 at September 30, 2013 and December 31, 2012, respectively, were pledged to secure deposits of public funds.
NOTE 5 LOANS
Our customers are primarily located in Stanislaus, San Joaquin, Tuolumne, Inyo, and Mono Counties. As of September 30, 2013, approximately 81% of the Companys loans are commercial real estate loans which include construction loans. Approximately 11% of the Companys loans are for general commercial uses including professional, retail, and small business. Additionally, 5% of the Companys loans are for residential real estate and other consumer loans. The remaining 3% are agriculture loans. Loan totals were as follows:
|
|
September 30, 2013 |
|
December 31, 2012 |
| ||
Commercial real estate: |
|
|
|
|
| ||
Commercial real estate- construction |
|
$ |
14,294,985 |
|
$ |
6,581,854 |
|
Commercial real estate- mortgages |
|
287,586,666 |
|
278,766,279 |
| ||
Land |
|
11,027,837 |
|
14,269,477 |
| ||
Farmland |
|
20,764,811 |
|
16,456,921 |
| ||
Commercial and industrial |
|
44,994,021 |
|
36,528,505 |
| ||
Consumer |
|
884,357 |
|
1,095,801 |
| ||
Consumer residential |
|
23,212,516 |
|
25,659,090 |
| ||
Agriculture |
|
11,091,240 |
|
11,628,260 |
| ||
Total loans |
|
413,856,433 |
|
390,986,187 |
| ||
|
|
|
|
|
| ||
Less: |
|
|
|
|
| ||
Deferred loan fees and costs, net |
|
(642,525 |
) |
(599,851 |
) | ||
Allowance for loan losses |
|
(7,669,305 |
) |
(7,974,975 |
) | ||
Net loans |
|
$ |
405,544,603 |
|
$ |
382,411,361 |
|
Loan Origination/Risk Management. The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentration of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
Commercial and industrial loans are underwritten after evaluating and understanding the borrowers ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrowers management possesses sound ethics and solid business acumen, our management examines current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial and industrial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial and industrial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Commercial real estate loans are subject to underwriting standards and processes similar to commercial and industrial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Companys commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce the Companys exposure to adverse economic events that affect any single market or industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, the Company avoids financing single-purpose projects unless other underwriting factors are present to help mitigate risk. The Company also utilizes third-party experts to provide insight and guidance about economic conditions and trends affecting market areas it serves. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. At September 30, 2013, commercial real estate loans equal to approximately 34.5% of the outstanding principal balance of our commercial real estate loans were secured by owner-occupied properties.
With respect to loans to developers and builders that are secured by non-owner occupied properties that the Company may originate from time to time, the Company generally requires the borrower to have had an existing relationship with the Company and have a proven record of success. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the complete project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.
The Company originates consumer loans utilizing a computer-based credit scoring analysis to supplement the underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans follow bank policy, which include, but are not limited to, a maximum loan-to-value percentage of 80%, a maximum housing and total debt ratio of 36% and 42%, respectively and other specified credit and documentation requirements.
The Company maintains an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Companys policies and procedures.
Non-Accrual and Past Due Loans. Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when, in managements opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. Loans may be placed on non-accrual status regardless of whether or not such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Non-accrual loans, segregated by class of loans, were as follows:
|
|
September 30, 2013 |
|
December 31, 2012 |
| ||
Commercial real estate: |
|
|
|
|
| ||
Commercial real estate- construction |
|
$ |
0 |
|
$ |
126,427 |
|
Commercial real estate- mortgages |
|
2,273,961 |
|
3,345,098 |
| ||
Land |
|
1,188,002 |
|
2,419,223 |
| ||
Farmland |
|
97,433 |
|
0 |
| ||
Commercial and industrial |
|
18,919 |
|
21,311 |
| ||
Consumer |
|
0 |
|
0 |
| ||
Consumer residential |
|
0 |
|
1,010,998 |
| ||
Agriculture |
|
0 |
|
0 |
| ||
Total non-accrual loans |
|
$ |
3,578,315 |
|
$ |
6,923,057 |
|
Had non-accrual loans performed in accordance with their original contract terms, we would have recognized additional interest income of approximately $172,000 and $487,000 in three and nine month periods ended September 30, 2013, respectively, as compared to $178,000 and $514,000 in the same periods of 2012.
The following table analyzes past due loans including the non-accrual loans in the above table, segregated by class of loans, as of September 30, 2013:
September 30, 2013 |
|
30-59 |
|
60-89 |
|
Greater |
|
Total Past |
|
Current |
|
Total |
|
Greater |
| |||||||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Commercial R.E. - construction |
|
$ |
0 |
|
$ |
0 |
|
$ |
0 |
|
$ |
0 |
|
$ |
14,294,985 |
|
$ |
14,294,985 |
|
$ |
0 |
|
Commercial R.E. - mortgages |
|
0 |
|
1,227,478 |
|
1,046,483 |
|
2,273,961 |
|
285,312,705 |
|
287,586,666 |
|
0 |
| |||||||
Land |
|
0 |
|
2,735,626 |
|
658,232 |
|
3,393,858 |
|
7,633,979 |
|
11,027,837 |
|
0 |
| |||||||
Farmland |
|
0 |
|
0 |
|
97,433 |
|
97,433 |
|
20,667,378 |
|
20,764,811 |
|
0 |
| |||||||
Commercial and industrial |
|
0 |
|
337,151 |
|
0 |
|
337,151 |
|
44,656,870 |
|
44,994,021 |
|
0 |
| |||||||
Consumer |
|
120 |
|
0 |
|
0 |
|
120 |
|
884,237 |
|
884,357 |
|
0 |
| |||||||
Consumer residential |
|
0 |
|
0 |
|
0 |
|
0 |
|
23,212,516 |
|
23,212,516 |
|
0 |
| |||||||
Agriculture |
|
0 |
|
0 |
|
0 |
|
0 |
|
11,091,240 |
|
11,091,240 |
|
0 |
| |||||||
Total |
|
$ |
120 |
|
$ |
4,300,255 |
|
$ |
1,802,148 |
|
$ |
6,102,523 |
|
$ |
407,753,910 |
|
$ |
413,856,433 |
|
$ |
0 |
|
The following table analyzes past due loans including the non-accrual loans in the above table, segregated by class of loans, as of December 31, 2012:
December 31, 2012 |
|
30-59 |
|
60-89 |
|
Greater |
|
Total Past |
|
Current |
|
Total |
|
Greater |
| |||||||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Commercial R.E. - construction |
|
$ |
0 |
|
$ |
0 |
|
$ |
126,427 |
|
$ |
126,427 |
|
$ |
6,455,427 |
|
$ |
6,581,854 |
|
$ |
0 |
|
Commercial R.E. - mortgages |
|
55,089 |
|
623,118 |
|
2,386,688 |
|
3,064,895 |
|
275,701,384 |
|
278,766,279 |
|
0 |
| |||||||
Land |
|
0 |
|
54,427 |
|
2,364,797 |
|
2,419,224 |
|
11,850,253 |
|
14,269,477 |
|
0 |
| |||||||
Farmland |
|
0 |
|
0 |
|
0 |
|
0 |
|
16,456,921 |
|
16,456,921 |
|
0 |
| |||||||
Commercial and industrial |
|
16,138 |
|
0 |
|
0 |
|
16,138 |
|
36,512,367 |
|
36,528,505 |
|
0 |
| |||||||
Consumer |
|
0 |
|
0 |
|
0 |
|
0 |
|
1,095,801 |
|
1,095,801 |
|
0 |
| |||||||
Consumer residential |
|
0 |
|
0 |
|
1,010,998 |
|
1,010,998 |
|
24,648,092 |
|
25,659,090 |
|
0 |
| |||||||
Agriculture |
|
0 |
|
0 |
|
0 |
|
0 |
|
11,628,260 |
|
11,628,260 |
|
0 |
| |||||||
Total |
|
$ |
71,227 |
|
$ |
677,545 |
|
$ |
5,888,910 |
|
$ |
6,637,682 |
|
$ |
384,348,505 |
|
$ |
390,986,187 |
|
$ |
0 |
|
Impaired Loans. Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loans existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. There was no interest income realized on impaired loans for the three and nine months ended September 30, 2013 and 2012. Average recorded investment in impaired loans was $2,970,000 and $4,484,000 for the three and nine months ended September 30, 2013, respectively, as compared to $6,898,000 and $6,727,000 for the same periods of 2012. Impaired loans, or portions thereof, are charged off when deemed uncollectible.
Impaired loans as of September 30, 2013 and December 31, 2012 are set forth in the following table. No interest income was recognized on impaired loans subsequent to their classification as impaired.
|
|
Unpaid |
|
Recorded |
|
Recorded |
|
Total |
|
Related |
|
Average |
| ||||||
September 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial R.E. - construction |
|
$ |
0 |
|
$ |
0 |
|
$ |
0 |
|
$ |
0 |
|
$ |
0 |
|
$ |
68,603 |
|
Commercial R.E. - mortgages |
|
4,636,774 |
|
2,273,961 |
|
0 |
|
2,273,961 |
|
0 |
|
2,086,389 |
| ||||||
Land |
|
1,319,519 |
|
0 |
|
1,188,002 |
|
1,188,002 |
|
397,530 |
|
1,785,764 |
| ||||||
Farmland |
|
98,913 |
|
97,433 |
|
0 |
|
97,433 |
|
0 |
|
50,409 |
| ||||||
Commercial and Industrial |
|
27,305 |
|
18,919 |
|
0 |
|
18,919 |
|
0 |
|
20,199 |
| ||||||
Consumer |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||||
Consumer residential |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
472,166 |
| ||||||
Agriculture |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
| ||||||
Total |
|
$ |
6,082,511 |
|
$ |
2,390,313 |
|
$ |
1,188,002 |
|
$ |
3,578,315 |
|
$ |
397,530 |
|
$ |
4,483,530 |
|
|
|
Unpaid |
|
Recorded |
|
Recorded |
|
Total |
|
Related |
|
Average |
| ||||||
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial R.E. - construction |
|
$ |
193,027 |
|
$ |
0 |
|
$ |
126,427 |
|
$ |
126,427 |
|
$ |
2,872 |
|
$ |
222,757 |
|
Commercial R.E. - mortgages |
|
5,728,716 |
|
1,875,320 |
|
1,469,777 |
|
3,345,097 |
|
136,015 |
|
3,093,523 |
| ||||||
Land |
|
6,866,869 |
|
663,232 |
|
1,755,991 |
|
2,419,223 |
|
409,656 |
|
2,833,250 |
| ||||||
Farmland |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||||
Commercial and Industrial |
|
27,812 |
|
21,311 |
|
0 |
|
21,311 |
|
0 |
|
52,822 |
| ||||||
Consumer |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||||
Consumer residential |
|
1,034,884 |
|
1,010,999 |
|
0 |
|
1,010,999 |
|
0 |
|
534,578 |
| ||||||
Agriculture |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||||
Total |
|
$ |
13,851,308 |
|
$ |
3,570,862 |
|
$ |
3,352,195 |
|
$ |
6,923,057 |
|
$ |
548,543 |
|
$ |
6,736,930 |
|
Troubled Debt Restructurings In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Companys internal underwriting policy.
At September 30, 2013, there were 3 loans and leases that were considered to be troubled debt restructurings, all of which are considered non-accrual totaling $1,207,000. At December 31, 2012, there were 6 loans and leases that were considered to be troubled debt restructurings, all of which are considered non-accrual totaling $2,567,000. The decrease of three TDR loans during the first nine months of 2013 is due in part to a foreclosure on a loan totaling $54,000 that was subsequently sold. At December 31, 2012 there were unfunded commitments of $1,697,000, respectively, on one loan classified as a troubled debt restructure because of an agreement with a borrower to continue advancing funds and covering overhead costs on a residential development project. This loan and one other loan made to the same borrower totaling $1,303,000 were paid off during the second quarter of 2013. There were no unfunded commitments on TDR loans at September 30, 2013. We have allocated $398,000 and $413,000 of specific reserves to loans whose terms have been modified in troubled debt restructurings as of September 30, 2013 and December 31, 2012, respectively.
During the three month periods ended September 30, 2013 and 2012, there were no loans modified as troubled debt restructuring. During the nine month period ended September 30, 2013, the terms of one loan were modified as troubled debt restructurings, and there were two loans modified as troubled debt restructuring in the comparable period of 2012. The modification of the terms of such loans typically includes one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date; or a temporary payment modification in which the payment amount allocated towards principal was reduced. In some cases, a permanent reduction of the accrued interest on the loan is conceded.
The following table presents loans by class modified as troubled debt restructurings that occurred during the nine month period ended September 30, 2013 and 2012:
|
|
Nine Months Ended |
|
Nine Months Ended |
| ||||||||||||
|
|
September 30, 2013 |
|
September 30, 2012 |
| ||||||||||||
|
|
Number |
|
Pre- |
|
Post- |
|
Number |
|
Pre- |
|
Post- |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Commercial R.E. - construction |
|
0 |
|
$ |
0 |
|
$ |
0 |
|
0 |
|
$ |
0 |
|
$ |
0 |
|
Commercial R.E. - mortgages |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||
Land |
|
1 |
|
541,594 |
|
541,594 |
|
1 |
|
58,261 |
|
58,261 |
| ||||
Farmland |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||
Commercial and Industrial |
|
0 |
|
0 |
|
0 |
|
1 |
|
28,180 |
|
28,180 |
| ||||
Consumer |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||
Consumer residential |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||
Agriculture |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
| ||||
Total |
|
1 |
|
$ |
541,594 |
|
$ |
541,594 |
|
2 |
|
$ |
86,441 |
|
$ |
86,441 |
|
The troubled debt restructuring during the nine months ended September 30, 2013 did not increase the allowance for loan losses as a result of loan modifications because the loans are evaluated as an impaired loan and a specific valuation allowance would have already been allocated, if necessary, prior to the loan modification. There were no charge-offs as a result of loan modifications, as the contractual balances outstanding were determined to be collectible.
The following table presents loans by class modified as troubled debt restructurings within the previous twelve months and for which there was a payment default during the nine month periods ended September 30, 2013 and 2012. None of these modified loans had a payment default during the three month periods ended September 30, 2013 and 2012.
|
|
Nine Months Ended |
|
Nine Months Ended |
| ||||||
|
|
September 30, 2013 |
|
September 30, 2012 |
| ||||||
|
|
Number |
|
Recorded |
|
Number |
|
Recorded |
| ||
Commercial real estate: |
|
|
|
|
|
|
|
|
| ||
Commercial R.E. - construction |
|
0 |
|
0 |
|
1 |
|
$ |
113,552 |
| |
Commercial R.E. - mortgages |
|
0 |
|
0 |
|
0 |
|
0 |
| ||
Land |
|
1 |
|
54,427 |
|
1 |
|
1,197,418 |
| ||
Farmland |
|
0 |
|
0 |
|
0 |
|
0 |
| ||
Commercial and Industrial |
|
0 |
|
0 |
|
0 |
|
0 |
| ||
Consumer |
|
0 |
|
0 |
|
0 |
|
0 |
| ||
Consumer residential |
|
0 |
|
0 |
|
0 |
|
0 |
| ||
Agriculture |
|
0 |
|
0 |
|
0 |
|
0 |
| ||
Total |
|
1 |
|
$ |
54,427 |
|
2 |
|
$ |
1,310,970 |
|
A loan is considered to be in payment default once it is ninety days contractually past due under the modified terms.
Quality ratings (Risk Grades) are assigned to all commitments and stand-alone notes. Risk grades define the basic characteristics of commitments or stand-alone note in relation to their risk. All loans are graded using a system that maximizes the loan quality information contained in loan review grades, while ensuring that the system is compatible with the grades used by bank examiners.
We grade loans using the following letter system:
1 Exceptional Loan
2 Quality Loan
3A Better Than Acceptable Loan
3B Acceptable Loan
3C Marginally Acceptable Loan
4 (W) Watch Acceptable Loan
5 Other Loans Especially Mentioned
6 Substandard Loan
7 Doubtful Loan
8 Loss
1. Exceptional Loan - Loans with A+ credits that contain very little, if any, risk. Grade 1 loans are considered Pass. To qualify for this rating, the following characteristics must be present:
·A high level of liquidity and whose debt-servicing capacity exceeds expected obligations by a substantial margin.
·Where leverage is below average for the industry and earnings are consistent or growing without severe vulnerability to economic cycles.
·Also included in this rating (but not mandatory unless one or more of the preceding characteristics are missing) are loans that are fully secured and properly margined by our own time instruments or U.S. blue chip securities. To be properly margined cash collateral must be equal to, or greater than, 110% of the loan amount.
2. Quality Loan - Loans with excellent sources of repayment that conform in all respects to bank policy and regulatory requirements. These are also loans for which little repayment risk has been identified. No credit or collateral exceptions. Grade 2 loans are considered Pass. Other factors include:
·Unquestionable debt-servicing capacity to cover all obligations in the ordinary course of business from well-defined primary and secondary sources.
·Consistent strong earnings.
·A solid equity base.
3A. Better than Acceptable Loan - In the interest of better delineating the loan portfolios true credit risk for reserve allocation, further granularity has been sought by splitting the grade 3 category into three classifications. The distinction between the three are bank-defined guidelines and represent a further refinement of the regulatory definition of a pass, or grade 3 loan. Grade 3A is the stronger third of the pass category, but is not strong enough to be a grade 2 and is characterized by:
·Strong earnings with no loss in last three years and ample cash flow to service all debt well above policy guidelines.
·Long term experienced management with depth and defined management succession.
·The loan has no exceptions to policy.
·Loan-to-value on real estate secured transactions is 10% to 20% less than policy guidelines.
·Very liquid balance sheet that may have cash available to pay off our loan completely.
·Little to no debt on balance sheet.
3B. Acceptable Loan - 3B loans are simply defined as all loans that are less qualified than 3A loans and are stronger than 3C loans. These loans are characterized by acceptable sources of repayment that conform to bank policy and regulatory requirements. Repayment risks are acceptable for these loans. Credit or collateral exceptions are minimal, are in the process of correction, and do not represent repayment risk. These loans:
·Are those where the borrower has average financial strengths, a history of profitable operations and experienced management.
·Are those where the borrower can be expected to handle normal credit needs in a satisfactory manner.
3C. Marginally Acceptable - 3C loans have similar characteristics as that of 3Bs with the following additional characteristics:
Requires collateral. A credit facility where the borrower has average financial strengths, but usually lacks reliable secondary sources of repayment other than the subject collateral. Other common characteristics can include some or all of the following: minimal background experience of management, lacking continuity of management, a start-up operation, erratic historical profitability (acceptable reasons-well identified), lack of or marginal sponsorship of guarantor, and government guaranteed loans.
4W Watch Acceptable - Watch grade will be assigned to any credit that is adequately secured and performing but monitored for a number of indicators. These characteristics may include any unexpected short-term adverse financial performance from budgeted projections or prior periods results (i.e., declining profits, sales, margins, cash flow, or increased reliance on leverage, including adverse balance sheet ratios, trade debt issues, etc.). Additionally, any managerial or personal problems of company management, decline in the entire industry or local economic conditions failure to provide financial information or other documentation as requested; issues regarding delinquency, overdrafts, or renewals; and any other issues that cause concern for the company. Loans to individuals or loans supported by guarantors with marginal net worth and/or marginal collateral. Weakness identified in a Watch credit is short-term in nature. Loans in this category are usually accounts the Bank would want to retain providing a positive turnaround can be expected within a reasonable time frame. Grade 4 loans are considered Pass.
5 Other Loans Especially Mentioned (Special Mention) - A special mention extension of credit is defined as having potential weaknesses that deserve managements close attention. If left uncorrected, these potential weaknesses may, at some future date result in the deterioration of the repayment prospects for the credit or the institutions credit position. Extensions of credit that might be detailed in this category include the following:
·The lending officer may be unable to properly supervise the credit because of an inadequate loan or credit agreement.
·Questions exist regarding the condition of and/or control over collateral.
·Economic or market conditions may unfavorably affect the obligor in the future.
·A declining trend in the obligors operations or an imbalanced position in the balance sheet exists, but not to the point that repayment is jeopardized.
6 Substandard Loan - A substandard extension of credit is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Extensions of credit so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard credits, does not have to exist in individual extensions of credit classified substandard.
7 Doubtful Loan - An extension of credit classified doubtful has all the weaknesses inherent in one classified substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high but because of certain important and reasonably specific pending factors that may work to the advantage of and strengthen the credit, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors may include a proposed merger or acquisition, liquidation proceedings, capital injection, perfecting liens on additional collateral or refinancing plans. The entire loan need not be classified doubtful when collection of a specific portion appears highly probable. An example of proper use of the doubtful category is the case of a company being liquidated, with the trustee-in-bankruptcy indicating a minimum disbursement of 40 percent and a maximum of 65 percent to unsecured creditors, including the Bank. In this situation, estimates are based on liquidation value appraisals with actual values yet to be realized. By definition, the only portion of the credit that is doubtful is the 25 percent difference between 40 and 65 percent.
A proper classification of such a credit would show 40 percent substandard, 25 percent doubtful, and 35 percent loss. A credit classified as doubtful should be resolved within a reasonable period of time. Reasonable is generally defined as the period between examinations. In other words, a credit classified doubtful at an examination should be cleared up before the next exam. However, there may be situations that warrant continuation of the doubtful classification a while longer.
8. Loss - Extensions of credit classified loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the credit has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off, even though partial recovery may be affected in the future. It should not be the Companys practice to attempt long-term recoveries while the credit remains on the books. Losses should be taken in the period in which they surface as uncollectible.
As of September 30, 2013, there are no loans that are classified with a risk grade of 8- Loss.
The following table presents weighted average risk grades of our loan portfolio:
|
|
September 30, 2013 |
|
December 31, 2012 |
|
|
|
Weighted Average |
|
Weighted Average |
|
Commercial real estate: |
|
|
|
|
|
Commercial real estate - construction |
|
3.64 |
|
3.23 |
|
Commercial real estate - mortgages |
|
3.15 |
|
3.22 |
|
Land |
|
4.55 |
|
4.56 |
|
Farmland |
|
3.01 |
|
3.04 |
|
Commercial and Industrial |
|
3.00 |
|
3.09 |
|
Consumer |
|
2.35 |
|
2.55 |
|
Consumer residential |
|
3.02 |
|
3.17 |
|
Agriculture |
|
3.28 |
|
3.50 |
|
Total gross loans |
|
3.18 |
|
3.25 |
|
The following table presents risk grade totals by class of loans as of September 30, 2013 and December 31, 2012. Risk grades 1 through 4 have been aggregated in the Pass line.
Dollars in thousands |
|
Commercial R.E. |
|
Commercial R.E. |
|
Land |
|
Farmland |
|
Commercial and |
|
Consumer |
|
Consumer |
|
Agriculture |
|
Total |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
September 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Pass |
|
$ |
14,294,985 |
|
$ |
278,632,256 |
|
$ |
7,104,209 |
|
$ |
20,667,378 |
|
$ |
43,961,408 |
|
$ |
867,858 |
|
$ |
23,092,516 |
|
$ |
11,091,240 |
|
$ |
399,711,850 |
|
Special mention |
|
|
|
3,799,906 |
|
|
|
|
|
265,272 |
|
|
|
|
|
|
|
4,065,178 |
| |||||||||
Substandard |
|
|
|
5,154,504 |
|
3,923,628 |
|
97,433 |
|
767,341 |
|
16,499 |
|
120,000 |
|
|
|
10,079,405 |
| |||||||||
Doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total loans |
|
$ |
14,294,985 |
|
$ |
287,586,666 |
|
$ |
11,027,837 |
|
$ |
20,764,811 |
|
$ |
44,994,021 |
|
$ |
884,357 |
|
$ |
23,212,516 |
|
$ |
11,091,240 |
|
$ |
413,856,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|