UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C.  20549

 

FORM 10-QSB

 

 

 

(Mark One)

 

 

 

ý

 

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

FOR THE QUARTERLY PERIOD ENDED  JUNE 30 , 2004

 

 

 

o

 

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

FOR THE TRANSITION PERIOD FROM                        TO                       

 

COMMISSION FILE NUMBER: 000—31977

 

CENTRAL VALLEY COMMUNITY BANCORP

(Name of small business issuer in its charter)

 

California

 

77-0539125

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

600 Pollasky Avenue, Clovis, California

 

93612

(Address of principal executive offices)

 

(Zip code)

 

Issuer’s telephone number (559) 298-1775

 

Check whether the issuer (1) 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  ý     No  o

 

State the number of shares outstanding of each of the issuer’s classes of common equity, as of July 26, 2004: 2,626,027 shares

 

Transitional Small Business Disclosure Format (check one)

Yes  o     No  ý

 

 



 

INDEX

 

PART I - FINANCIAL INFORMATION

 

 

 

ITEM 1 - FINANCIAL STATEMENTS

 

Consolidated Balance Sheets (unaudited) at June 30, 2004 and (audited) December 31, 2003

 

Consolidated Statements of Income (unaudited) for the Three Month Periods ended June 30, 2004 and 2003 and the Six Month Periods ended June 30, 2004 and 2003.

 

Consolidated Statements of Changes in Shareholders’ Equity (unaudited) for the Six Month Periods ended June 30, 2004 and 2003.

 

Consolidated Statements of Cash Flows (unaudited) for the Six Month Periods ended June 30, 2004 and 2003.

 

Notes to Consolidated Financial Statements

 

 

 

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

 

 

ITEM 3 – CONTROLS AND PROCEDURES

 

 

 

PART II - OTHER INFORMATION

 

 

 

ITEM 1 LEGAL PROCEEDINGS

 

ITEM 2 CHANGES IN SECURITIES AND SMALL BUSINESS ISSUER PURCHASES OF EQUITY SECURITIES

 

ITEM 3 DEFAULTS UPON SENIOR SECURITIES

 

ITEM 4 SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

 

ITEM 5 OTHER INFORMATION

 

ITEM 6 EXHIBITS AND REPORTS ON FORM 8-K

 

SIGNATURES

 

 

2



 

PART I

 

ITEM 1. FINANCIAL STATEMENTS

 

CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY

CONSOLIDATED BALANCE SHEET

(In Thousands Except Share Amounts)

 

 

 

June 30,
2004

 

December 31,
2003

 

 

 

(Unaudited)

 

(Audited)

 

ASSETS

 

 

 

 

 

Cash and due from banks

 

$

25,053

 

$

24,375

 

Interest bearing deposits with other banks

 

2,868

 

500

 

Federal funds sold

 

17,007

 

10,956

 

Available-for-sale investment securities  (Book value of $96,818 at June 30, 2004 and $94,192 at December 31, 2003)

 

96,520

 

95,844

 

Loans, less allowance for credit losses of $2,532 at June 30, 2004 and $2,425 at December 31, 2003

 

195,673

 

183,849

 

Bank premises and equipment, net

 

2,897

 

2,985

 

Accrued interest receivable and other assets

 

10,847

 

9,421

 

 

 

 

 

 

 

Total assets

 

$

350,865

 

$

327,930

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Deposits:

 

 

 

 

 

Non-interest bearing

 

$

99,372

 

$

96,945

 

Interest bearing

 

214,381

 

193,620

 

Total deposits

 

313,753

 

290,565

 

 

 

 

 

 

 

Short-term borrowings

 

3,000

 

7,000

 

Long-term borrowings

 

4,000

 

 

Accrued interest payable and other liabilities

 

3,087

 

3,645

 

 

 

 

 

 

 

Total liabilities

 

323,840

 

301,210

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Preferred stock, no par value:  10,000,000 shares authorized, no shares issued or outstanding

 

 

 

Common stock, no par value; 40,000,000 shares authorized, 2,625,877 and 2,598,927 shares issued and outstanding at June 30, 2004 and December 31, 2003

 

6,304

 

6,096

 

Retained earnings

 

20,924

 

19,501

 

Accumulated other comprehensive (loss) income, net of tax

 

(203

)

1,123

 

Total shareholders’ equity

 

27,025

 

26,720

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

350,865

 

$

327,930

 

 

See notes to unaudited consolidated financial statements.

 

3



 

CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME

(In Thousands Except Per Share Amounts)

 

 

 

For the Three Months
Ended June 30

 

For the Six Months
Ended June 30

 

(Unaudited)

 

2004

 

2003

 

2004

 

2003

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

3,076

 

$

3,109

 

$

6,137

 

$

5,968

 

Interest on Federal funds sold

 

22

 

59

 

56

 

109

 

Interest and dividends on investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

614

 

552

 

1,171

 

1,162

 

Exempt from Federal income taxes

 

209

 

183

 

416

 

359

 

Interest on deposits with other banks

 

8

 

3

 

10

 

6

 

Total interest income

 

3,929

 

3,906

 

7,790

 

7,604

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Interest on deposits

 

421

 

527

 

853

 

1,067

 

Other

 

43

 

73

 

107

 

148

 

Total interest expense

 

464

 

600

 

960

 

1,215

 

Net interest income before provision for credit losses

 

3,465

 

3,306

 

6,830

 

6,389

 

PROVISION FOR CREDIT LOSSES

 

 

 

 

 

Net interest income after provision for credit losses

 

3,465

 

3,306

 

6,830

 

6,389

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Service charges

 

604

 

527

 

1,169

 

1,024

 

Rentals from equipment leased to others

 

 

138

 

38

 

359

 

Loan placement fees

 

93

 

136

 

176

 

271

 

Net realized gain on sales of investment securities

 

6

 

 

483

 

 

Other income

 

197

 

223

 

377

 

431

 

Total non-interest income

 

900

 

1,024

 

2,243

 

2,085

 

NON-INTEREST EXPENSES:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

1,833

 

1,823

 

3,753

 

3,574

 

Occupancy and equipment

 

397

 

408

 

784

 

760

 

Depreciation and provision for losses on equipment leased to others

 

 

92

 

38

 

229

 

Other expense

 

872

 

877

 

1,781

 

1,697

 

Total non-interest expenses

 

3,102

 

3,200

 

6,356

 

6,260

 

Income before income taxes

 

1,263

 

1,130

 

2,717

 

2,214

 

INCOME TAX EXPENSE

 

438

 

308

 

1,031

 

611

 

Net income

 

$

825

 

$

822

 

$

1,686

 

$

1,603

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.31

 

$

0.32

 

$

0.64

 

$

0.62

 

Diluted earnings per share

 

$

0.29

 

$

0.29

 

$

0.58

 

$

0.57

 

 

See notes to unaudited consolidated financial statements.

 

4



 

CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

FOR THE SIX MONTH PERIODS ENDED JUNE 30, 2004 AND 2003

(In Thousands Except Share and Per Share Amounts)

 

(Unaudited)

 

Stock

 

Amount

 

Retained
Earnings

 

Accumulated
Other
Comprehensive
Income

 

Shareholders’
Equity

 

Comprehensive
Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2003

 

2,573,242

 

$

5,854

 

$

16,387

 

$

1,858

 

$

24,099

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

1,603

 

 

 

1,603

 

$

1,603

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains on available-for-sale investment securities

 

 

 

 

 

 

 

160

 

160

 

160

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

$

1,763

 

Cash dividend - $0.10 per share

 

 

 

 

 

(258

)

 

 

(258

)

 

 

Stock options exercised and related tax benefit of $61

 

13,850

 

112

 

 

 

 

 

112

 

 

 

Repurchase and retirement of common stock

 

(5,463

)

(81

)

 

 

 

 

(81

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2003

 

2,581,629

 

$

5,885

 

$

17,732

 

$

2,018

 

$

25,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2004

 

2,598,927

 

$

6,096

 

$

19,501

 

$

1,123

 

$

26,720

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

1,686

 

 

 

1,686

 

$

1,686

 

Other comprehensive loss, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized losses on available-for-sale investment securities

 

 

 

 

 

 

 

(1,326

)

(1,326

)

(1,326

)

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

$

360

 

Cash dividend - $0.10 per share

 

 

 

 

 

(263

)

 

 

(263

)

 

 

Stock options exercised and related tax benefit of $136

 

35,950

 

421

 

 

 

 

 

421

 

 

 

Repurchase and retirement of common stock

 

(9,000

)

(213

)

 

 

 

 

(213

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2004

 

2,625,877

 

$

6,304

 

$

20,924

 

$

(203

)

$

27,025

 

 

 

 

See notes to unaudited consolidated financial statements.

 

5



 

CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2004 AND 2003

(In Thousands)

 

(Unaudited)

 

2004

 

2003

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net  income

 

$

1,686

 

$

1,603

 

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

 

 

 

 

 

Reduction in allowance for residual losses on equipment leased to others

 

 

(50

)

Depreciation, amortization and accretion, net

 

1,194

 

1,239

 

Net realized gains on sales of available-for-sale investment securities

 

(483

)

 

Loss on sale of equipment

 

 

10

 

Net increase in deferred loan fees

 

14

 

104

 

Net decrease in accrued interest receivable and other assets

 

83

 

50

 

Increase in cash surrender value of life insurance

 

(106

)

(142

)

Net decrease in accrued interest payable and other liabilities

 

(423

)

(307

)

Net cash provided by operating activities

 

1,965

 

2,408

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Purchases of available for sale investment securities

 

(22,756

)

(32,799

)

Proceeds from sales or calls of available-for-sale investment securities

 

4,774

 

725

 

Proceeds from maturity of available-for-sale investment securities

 

 

1,230

 

Proceeds from principal repayments of available for sale investment securities

 

15,073

 

13,758

 

Net increase in interest bearing deposits in other banks

 

(2,368

)

 

Net (increase) decrease in Federal Home Loan Bank Stock

 

(818

)

99

 

Net increase in loans

 

(11,838

)

(15,439

)

Purchases of premises and equipment

 

(301

)

(278

)

Net cash used in investing activities

 

(18,234

)

(32,704

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Net increase in demand, interest bearing and savings deposits

 

25,589

 

25,352

 

Net (decrease) increase in time deposits

 

(2,401

)

3,326

 

Proceeds from borrowings from Federal Home Loan Bank

 

6,000

 

 

Repayments to Federal Home Loan Bank

 

(6,000

)

(1,000

)

Cash paid for dividends

 

(263

)

(258

)

Share repurchase and retirement

 

(213

)

(81

)

Proceeds from exercise of stock options

 

286

 

113

 

Net cash provided by financing activities

 

22,998

 

27,452

 

 

 

 

 

 

 

NET INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS

 

6,729

 

(2,844

)

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR

 

35,331

 

36,482

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

 

$

42,060

 

$

33,638

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

1,059

 

$

1,239

 

Income taxes

 

$

1,010

 

$

700

 

 

 

 

 

 

 

Non-Cash Investing Activities:

 

 

 

 

 

Net change in unrealized gain on available-for-sale investment securities

 

$

(1,950

)

$

236

 

 

 

 

 

 

 

Non-Cash Financing Activities:

 

 

 

 

 

Tax benefit from stock options exercised

 

$

135

 

$

 

 

See notes to unaudited consolidated financial statements

 

6



 

CENTRAL VALLEY COMMUNITY BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Note 1.  GENERAL

 

All adjustments (consisting only of normal recurring accruals) which, in the opinion of Management, are necessary for a fair presentation of the Company’s consolidated financial position at June 30, 2004 and December 31, 2003; the results of its operations for the three month periods ended June 30, 2004 and 2003, and the six month periods ended June 30, 2004 and 2003, and changes in its shareholders’ equity and its cash flows for the six-month periods ended June 30, 2004 and 2003 have been included.  The results of operations and cash flows for the periods presented are not necessarily indicative of the results for a full year.

 

The accompanying unaudited financial statements have been prepared on a basis consistent with the accounting principles and policies reflected in the Company’s annual report for the year ended December 31, 2003.

 

Note 2.  STOCK-BASED COMPENSATION

 

The Company issues stock options under two stock-based compensation plans, the Central Valley Community Bancorp 2000 Stock Option Plan and the Central Valley Community Bank 1992 Stock Option Plan.  The Company accounts for these plans under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations.  No stock-based employee compensation cost is reflected in net income, as all options granted under these plans had an exercise price equal to the market value of the underlying common stock on the date of grant.  In accordance with Financial Accounting Standards Board (“FASB”) No. 148, Accounting for Stock-Based Compensation – Transition and Disclosure, an Amendment of FASB No. 123, the following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation.

 

Pro forma adjustments to the Company’s consolidated net earnings and earnings per share are disclosed during the years in which the options become vested.

 

 

 

For the Quarter Ended June 30,

 

For the Six Months Ended June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

 

 

 

 

 

 

 

 

 

 

Net earnings as reported

 

$

825,000

 

$

822,000

 

$

1,686,000

 

$

1,603,000

 

Deduct:  Total stock-based compensation expense determined under the fair value based method for all awards, net of related tax effects

 

67,000

 

50,000

 

116,000

 

97,000

 

 

 

 

 

 

 

 

 

 

 

Pro forma net income

 

$

758,000

 

$

772,000

 

$

1,573,000

 

$

1,506,000

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share - as reported

 

$

0.31

 

$

0.32

 

$

0.64

 

$

0.62

 

Basic earnings per share - pro forma

 

$

0.29

 

$

0.30

 

$

0.60

 

$

0.59

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share - as reported

 

$

0.29

 

$

0.29

 

$

0.58

 

$

0.57

 

Diluted earnings per share - pro forma

 

$

0.26

 

$

0.28

 

$

0.54

 

$

0.55

 

 

7



 

Note 3.  EARNINGS PER SHARE (EPS)

 

 

 

For Quarters Ended
June 30,

 

EARNINGS PER SHARE (Unaudited)

 

2004

 

2003

 

Basic earnings per share

 

$

0.31

 

$

0.32

 

Diluted earnings per share

 

$

0.29

 

$

0.29

 

 

 

 

For Six Months Ended
June 30,

 

EARNINGS PER SHARE (Unaudited)

 

2004

 

2003

 

Basic earnings per share

 

$

0.64

 

$

0.62

 

Diluted earnings per share

 

$

0.58

 

$

0.57

 

 

Weighted Average Number of Shares Outstanding

 

 

 

For Quarter Ended
June 30, 2004

 

For Quarter Ended
June 30, 2003

 

Basic Shares

 

2,625,877

 

2,576,886

 

Diluted Shares

 

2,922,566

 

2,807,785

 

 

 

 

For Six Months Ended
June 30, 2004

 

For Six Months Ended
June 30, 2003

 

Basic Shares

 

2,625,844

 

2,574,520

 

Diluted Shares

 

2,922,814

 

2,795,220

 

 

Note 4.  COMPREHENSIVE INCOME

 

Total comprehensive income is comprised of net earnings and net unrealized gains and losses on available-for-sale securities.  Total comprehensive (loss) income for the three-month periods ended June 30, 2004 and 2003 was ($773,000) and $1,099,000, respectively.  Total comprehensive income for the six-month periods ended June 30, 2004 and 2003 was $360,000 and $1,763,000, respectively.

 

Note 5.  SUBSEQUENT EVENT

 

On July 19, 2004, the Company signed a definitive agreement with Bank of Madera County to merge their banking offices into the Bank.  Bank of Madera County is a two branch state chartered bank formed in 1999, currently with $61,852,000 in total assets.  According to the merger agreement, Bank of Madera County shareholders will receive $12,400,000 in cash and stock, representing $6,200,000 in cash and 261,053 in shares of Central Valley Community Bancorp common stock based on the current market value of the Company’s stock.  The two branches of Bank of Madera County Bank, located in Oakhurst and Madera, California, will become branches of Central Valley Community Bank.

 

ITEM 2.  Management’s Discussion and Analysis of Financial Condition or Plan of Operations

 

Certain matters discussed in this report constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  All statements contained herein that are not historical facts, such as statements regarding the Company’s current business strategy and the Company’s plans for

 

8



 

future development and operations, are based upon current expectations. These statements are forward-looking in nature and involve a number of risks and uncertainties.  Such risks and uncertainties include, but are not limited to (1) significant increases in competitive pressure in the banking industry; (2) the impact of changes in interest rates, a decline in economic conditions at the international, national or local level on the Company’s results of operations, the Company’s ability to continue its internal growth at historical rates, the Company’s ability to maintain its net interest margin, and the quality of the Company’s earning assets; (3) changes in the regulatory environment; (4) fluctuations in the real estate market; (5) changes in business conditions and inflation; (6) changes in securities markets.  Therefore, the information set forth in such forward-looking statements should be carefully considered when evaluating the business prospects of the Company.

 

When the Company uses in this Quarterly Report on Form 10-QSB the words “anticipate,” “estimate,” “expect,” “project,” “intend,” “commit,” “believe” and similar expressions, the Company intends to identify forward-looking statements.  Such statements are not guarantees of performance and are subject to certain risks, uncertainties and assumptions, including those described in this Quarterly Report on Form 10-QSB.  Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, expected, projected, intended, committed or believed.  The future results and shareholder values of the Company may differ materially from those expressed in these forward-looking statements.  Many of the factors that will determine these results and values are beyond the Company’s ability to control or predict. For those statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

 

INTRODUCTION:

 

Central Valley Community Bancorp (NASDAQ: CVCY) (the “Company”) was incorporated on February 7, 2000.  The formation of the holding company offered the Company more flexibility in meeting the long-term needs of customers, shareholders, and the communities it serves. The Company is subject to the supervision of the Federal Reserve under the Bank Holding Company Act.  The Company currently has one bank subsidiary, Central Valley Community Bank (the “Bank”).  The Bank remains subject to the supervision of the California Department of Financial Institutions and the Federal Deposit Insurance Corporation (“FDIC”).   The Company’s market area includes the entire central valley area from Sacramento, California to Bakersfield, California.

 

In 2002, the Company changed the name of its one subsidiary, Clovis Community Bank, to Central Valley Community Bank (the “Bank”).  The Bank has seven (7) branches located in Fresno County and the Sacramento area.  The Bank anticipates additional branch openings to meet the growing service needs of its customers through establishment of new branches, or bank/branch acquisitions.   The Bank is exploring opportunities for a full service retail office in the Fresno downtown area.   Additionally, the Company anticipates expanding existing branches in the Clovis and Kerman areas.  Branch expansions provide the Company with opportunities to expand its loan and deposit base; however, based on past experience, management expects these new offices will initially have a negative impact on earnings until the volume of business grows to cover fixed overhead expenses.

 

In 2002, the Bank formed a real estate investment trust (“REIT”), Central Valley Community Reality, LLC (“CVCR”).  The trust invested in the Bank’s real estate related assets and provided an alternative means to potentially generate additional capital with a view to affording certain tax advantages. (Refer to “Income Taxes” for further discussion of CVCR.)

 

On July 19, 2004, the Company signed a definitive agreement with Bank of Madera County to merge their banking offices into the Bank.  Bank of Madera County is a two branch state chartered bank formed in 1999, currently with $61,852,000 in total assets.  According to the merger agreement, Bank of Madera County shareholders will receive $12,400,000 in cash and stock, representing $6,200,000 in cash and 261,053 in shares of Central Valley Community Bancorp common stock based on the current market value of the Company’s stock.  The two branches of Bank of Madera County, located in Oakhurst and Madera, California, will become branches of Central Valley Community Bank. The Company filed a Form 8-K Current Report on July 19, 2004 reporting the execution of the definitive agreement.

 

9



 

ECONOMIC CONDITIONS

 

The local economy benefited from growth in housing and construction fueled by record low long-term interest rates, demand for new housing and refinance activity.  The Central Valley experienced significant appreciation in home and real estate values in the past two years while remaining relatively inexpensive compared to other major cities in the State.  Agriculture improved in most sectors with good weather and some improvement in crop prices.  However, Fresno County continues to have one of the highest unemployment rates in California.

 

OVERVIEW

 

For the six month period ended June 30, 2004, the Company reported net income of $1,686,000 or $0.58 diluted earnings per share compared to $1,603,000 or $0.57 diluted earnings per share in the first half of 2003.   Net interest income increased $441,000 in the periods under review, primarily as the result of increased volumes in earning assets combined with decreases in the cost of interest-bearing liabilities.  Also contributing to the increase in net income was $483,000 in gains on sale of investments in the first half of 2004.  These increases were partially offset by reductions of $321,000 in rental income from equipment leased to others and $95,000 in loan placement fees.  As discussed further below, the Company’s net interest margin was challenged in this rates unchanged environment.  Net interest margin on a fully tax equivalent basis for the first six months of 2004 was 4.73% compared to 5.01% for the same period in 2003 partially reflecting a 25 basis point reduction in interest rates on June 30, 2003.

 

Average earning assets for the first half of 2004 were $298,138,000 compared to $262,428,000 for the same period of 2003.  The major contributor to the 13.6% increase in average earning assets was the 11.2% increase in average loans and a 30.1% increase in average investment securities which were the result of the 15.5% growth in deposits.  Loan and deposit growths are discussed in more detail below.

 

Average assets increased 14.5% in the periods under review.  Return on average assets (ROA) and return on average equity (ROE) for the three and six month periods ended June 30, 2004 and June 30, 2003 are reflected in the following table.

 

 

 

For the Three Months
Ended June 30, 2004

 

For the Three Months
Ended June 30, 2003

 

ROA

 

0.97

%

1.10

%

ROE

 

12.25

%

12.90

%

 

 

 

For the Six Months
Ended June 30, 2004

 

For the Six Months
Ended June 30, 2003

 

ROA

 

1.01

%

1.10

%

ROE

 

12.33

%

12.80

%

 

Similar to most of the banking industry, the Company’s net interest margin was challenged by the impact of twelve consecutive decreases in the Federal funds interest rate by the Federal Open Market Committee (“FOMC”) in the past four years. While the Company’s average loan volume increased 11.2% for the first half of 2004, interest income from loans only increased $169,000. Average interest bearing liabilities increased 10.8% and interest expense decreased $255,000. Managing the decrease in loan yields affected by the interest rate movements and increased competition, and controlling the effective rates paid on deposits continued to challenge the Company’s net interest margin. The Company is asset-sensitive and is positioned well for anticipated rate increases. For additional information, please see Market Risk for further discussion of the Bank’s interest rate position.

 

COMPANY LINES OF BUSINESS

 

The Company’s market focus is lending to small to medium size commercial businesses offering both commercial and real estate loans.  The Company also offers retail consumer loan products.  These loans offer diversification as to industries and types of business, thus reducing exposure in any one industry concentration.  The Company offers both fixed and floating interest rate loans and typically obtains collateral in the form of real estate, business equipment, deposit accounts, and accounts receivable, but looks mainly to business cash flow as its primary source of repayment.

 

The Company offers Small Business Administration (SBA) loans, and agricultural lending, as well. For the fourth consecutive year, Central Valley Community Bank has been honored as the number one SBA 504 lender in Fresno, Kings and Madera counties. At June 30, 2004 and 2003, SBA 504 loans were $13,901,000 and $6,015,000, respectively.

 

10



 

Agricultural loans increased 33.8% in the second quarter of 2004 compared to the same period of 2003. Agricultural loans were 5.6% of total loans at June 30, 2004 compared to 4.8% at June 30, 2003.  The Company has several experienced and seasoned agricultural lending officers who provide expertise to agricultural lending.

 

As of June 30, 2004, in management’s judgment, a concentration of loans existed in commercial loans and real estate-related loans.  At that date, commercial and real estate-related loans represented 29.0% and 62.3% of gross total loans, respectively.  These concentrations are within the Company strategic plan and are the main focus of its business.  Commercial and real estate related loans are generally a mix of short to medium-term, fixed and floating rate instruments and are mainly tied to the borrowers ability to repay from business cashflow.  Similar concentrations existed as of December 31, 2003 with commercial and real estate-related loans representing 29.7% and 61.7% of total loans, respectively.

 

Although management believes the loans within these concentrations have no more than the normal risk of collectibility, a substantial decline in the performance of the economy in general or a decline in real estate values in the Company’s primary market area, in particular, could have an adverse impact on collectibility, increase the level of real estate related nonperforming loans, or have other adverse effects which alone or in the aggregate could have a material adverse effect on the financial condition of the Company.

 

The composition of the loan portfolio at June 30, 2004,  December 31, 2003 and June 30, 2003 is summarized in the table below.

 

Loan Type
(Dollars in Thousands)

 

June 30, 2004

 

% of Total
loans

 

December 31,
2003

 

% of Total
loans

 

June 30, 2003

 

% of Total
loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

57,674

 

29.0

%

$

55,826

 

29.9

%

$

51,923

 

29.7

%

Real Estate

 

77,918

 

39.2

%

77,468

 

41.5

%

75,091

 

43.0

%

Real Estate - construction, land development and other land loans

 

29,688

 

14.9

%

25,232

 

13.5

%

25,229

 

14.5

%

Home Equity Lines of Credit

 

16,274

 

8.2

%

12,565

 

6.7

%

8,534

 

4.9

%

Consumer & Installment

 

6,118

 

3.1

%

5,117

 

2.7

%

5,437

 

3.1

%

Agricultural

 

11,195

 

5.6

%

10,714

 

5.7

%

8,367

 

4.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

198,867

 

100.0

%

186,922

 

100.0

%

174,581

 

100.0

%

Deferred loan fees, net

 

(662

)

 

 

(648

)

 

 

(592

)

 

 

Total loans

 

$

198,205

 

 

 

$

186,274

 

 

 

$

173,989

 

 

 

 

The majority of the Company’s loans are direct loans made to local businesses, individuals, and farmers.  The Company relies substantially on local promotional activity, personal contacts by bank officers, directors, and employees to compete with other financial institutions.  The Company makes loans to borrowers whose applications include a sound purpose, viable repayment sources, and a plan of repayment established at inception and generally backed by a secondary source of payment.

 

Deposits are the Company’s main source of funding for loans.  As a result of the market focus on small and medium businesses, deposits from these businesses and their corresponding relationships are significant contributors to this funding resource.  The Company also offers numerous retail consumer deposit products and services to meet the needs of its customers.

 

The Company offers a variety of deposit products having a range of interest rates and terms.  The Company’s deposits consist of savings, demand deposits, and certificate of deposit accounts.  The flow of deposits is influenced significantly by general economic conditions, changes in the money market, prevailing interest rates and competition.  The Company’s deposits are obtained primarily from the geographic area in which its offices are located.  The Company relies primarily on customer service and long-standing relationships with customers to attract and retain these deposits.   Based on historical experience, management believes it will continue to retain a large portion of its time deposit accounts at maturity.  During the second quarter of 2004, the Bank began participating in Certificate of Deposit Account Registry Services (CDARS) and has $365,000 in brokered deposits.  CDARS is a program that enables the Bank to place large deposits into certificates of deposits issued by multiple banks which ensure eligibility for full FDIC insurance.

 

Management’s Assets and Liability Committee (ALCO) meets regularly to discuss economic conditions, competition, community needs, and set competitive rates and fees.

 

11



 

(Dollars in
Thousands)

 

June 30, 2004

 

%of Total
Deposits

 

Effective
Rate

 

December 31,
2003

 

%of Total
Deposits

 

Effective
Rate

 

June 30, 2003

 

%of Total
Deposits

 

Effective
Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW Accounts

 

$

48,901

 

15.6

%

0.10

%

$

44,547

 

15.3

%

0.12

%

$

39,659

 

14.4

%

0.13

%

MMDA Accounts

 

88,140

 

28.1

%

0.74

%

71,382

 

24.6

%

0.91

%

77,438

 

28.2

%

1.06

%

Time Deposits

 

58,402

 

18.6

%

1.68

%

60,803

 

20.9

%

2.02

%

60,644

 

22.0

%

2.13

%

Savings Deposits

 

18,938

 

6.0

%

0.49

%

16,888

 

5.8

%

0.42

%

14,910

 

5.4

%

0.49

%

Total Interest-bearing

 

214,381

 

68.3

%

0.83

%

193,620

 

66.6

%

1.05

%

192,651

 

70.0

%

1.16

%

Non-interest Bearing

 

99,372

 

31.7

%

 

 

96,945

 

33.4

%

 

 

82,365

 

30.0

%

 

 

Total Deposits

 

$

313,753

 

100.0

%

 

 

$

290,565

 

100.0

%

 

 

$

275,016

 

100.0

%

 

 

 

COMPANY’S SOURCE OF INCOME

 

Net interest income is the Company’s primary source of revenue.  Net interest income is the difference between the interest income received on interest-earning assets and the interest expense paid on interest-bearing liabilities.  Net interest income is primarily affected by two factors, the volume and mix of interest-earning assets and interest-bearing liabilities and the interest rates earned on those assets and paid on those liabilities.

 

QUARTERLY AVERAGE BALANCES

 

The following table sets forth average assets, liabilities, and shareholders’ equity; interest income earned and interest expense paid; and the average yields earned or rates paid thereon for the three month periods ended June 30, 2004 and 2003.  The average balances reflect daily averages except non-accrual loans that were computed using month-end averages.  Net interest margin is calculated by dividing net interest income by average interest earning assets and computed on a taxable equivalent basis.

 

12



 

CENTRAL VALLEY COMMUNITY BANCORP

SCHEDULE OF AVERAGE BALANCES AND AVERAGE YIELDS AND RATES

(Unaudited) (Dollars In Thousands)

 

 

 

FOR THE QUARTER ENDED
JUNE 30, 2004

 

FOR THE QUARTER ENDED
JUNE 30, 2003

 

 

 

AVERAGE
BALANCE

 

INTEREST

 

AVERAGE
INTEREST
RATE

 

AVERAGE
BALANCE

 

INTEREST

 

AVERAGE
INTEREST
RATE

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits in other banks

 

$

2,183

 

$

8

 

1.47

%

$

500

 

$

3

 

2.40

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

81,624

 

614

 

3.01

%

59,673

 

552

 

3.70

%

Non-taxable securities (1)

 

18,704

 

317

 

6.77

%

14,672

 

277

 

7.56

%

Total investment securities

 

100,328

 

931

 

3.71

%

74,345

 

829

 

4.46

%

Federal funds sold

 

9,135

 

22

 

0.96

%

20,464

 

59

 

1.15

%

Total securities

 

109,463

 

953

 

3.48

%

94,809

 

888

 

3.75

%

Loans (2)

 

191,602

 

3,076

 

6.42

%

173,193

 

3,109

 

7.18

%

Total interest-earning assets

 

303,248

 

4,037

 

5.32

%

268,502

 

4,000

 

5.96

%

Allowance for credit losses

 

(2,518

)

 

 

 

 

(2,405

)

 

 

 

 

Non-accrual loans

 

0

 

 

 

 

 

626

 

 

 

 

 

Cash and due from banks

 

24,008

 

 

 

 

 

17,154

 

 

 

 

 

Premises

 

2,857

 

 

 

 

 

2,993

 

 

 

 

 

Other non-earning assets

 

11,621

 

 

 

 

 

12,616

 

 

 

 

 

Total average assets

 

$

339,216

 

$

4,037

 

 

 

$

299,486

 

$

4,000

 

 

 

LIABILITIES AND SHAREHOLDERS’  EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and NOW accounts

 

$

65,650

 

$

28

 

0.17

%

55,448

 

$

30

 

0.22

%

Money market accounts

 

84,230

 

154

 

0.73

%

71,127

 

179

 

1.01

%

Time certificates of deposit, under $100,000

 

32,474

 

125

 

1.54

%

35,743

 

185

 

2.07

%

Time certificates of deposit, $100,000 and over

 

25,589

 

114

 

1.78

%

25,305

 

133

 

2.10

%

Total interest-bearing deposits

 

207,943

 

421

 

0.81

%

187,623

 

527

 

1.12

%

Other borrowed funds

 

7,154

 

43

 

2.40

%

8,396

 

73

 

3.48

%

Federal funds purchased

 

8

 

 

 

 

 

 

Total interest-bearing liabilities

 

215,105

 

464

 

0.86

%

196,019

 

600

 

1.22

%

Non-interest bearing demand deposits

 

93,683

 

 

 

 

 

75,088

 

 

 

 

 

Other liabilities

 

3,494

 

 

 

 

 

2,892

 

 

 

 

 

Shareholders’ equity

 

26,934

 

 

 

 

 

25,487

 

 

 

 

 

Total average liabilities and shareholders’ equity

 

$

339,216

 

$

464

 

 

 

$

299,486

 

$

600

 

 

 

Interest income and  rate earned on average earning assets

 

 

 

$

4,037

 

5.32

%

 

 

$

4,000

 

5.96

%

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

 

 

 

464

 

0.86

%

 

 

600

 

1.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and net interest  margin

 

 

 

$

3,573

 

4.71

%

 

 

$

3,400

 

5.07

%

 


(1)  Calculated on a fully tax equivalent basis, which includes Federal tax benefits relating to income earned on municipal bonds totaling $108 and $94 in 2004 and 2003, respectively.

(2)  Loan fees totaling $169 and $187 for the three month periods ended June 30, 2004 and 2003, respectively, are included in loan interest income.

 

The Company’s net interest margin, on a fully tax equivalent basis, decreased 36 basis points in the second quarter of 2004 compared to the same period of 2003.  The net interest margin, on a fully tax equivalent basis, for the second quarter of 2004 was 4.71% compared to 5.07% for the same period of 2003.  The decrease can be partially attributed to the declining interest rate environment and the fact that assets generally reprice more quickly than liabilities.

 

13



 

Decreases in the effective yield of investments partially reflects the effect of premium amortization as significant principal paydowns on mortgage backed securities were experienced in the second half of 2003 and reinvested in lower earning securities. The 76 basis point decrease in the effective yield on loans partially reflected the West Coast prime rate decrease of 25 basis points on June 30, 2003 from 4.25% to 4.00%.  Increased competition from regional and major financial institutions and the limited loan demand has challenged the Company’s loan pricing. Additional impact to the loan yield was the Company’s reassessment of its loan costs , which decreased the amount of loan fees amortized over the life of the loan. (Refer to Non-Interest Expenses, Salaries below.)

 

The effective rate paid on interest bearing liabilities for the second quarter of 2004 was 0.86% compared to 1.22% for the same period in 2003.  The change partially reflects the Federal funds rate decrease of 25 basis points in June 2003.  Refer to “Schedule of Average Balances and Average Yields and Rates”.  The Company monitored its deposit activity as customers sought alternative avenues to increase yields on their investments notwithstanding that they accepted higher risks than those associated with traditional products offered by financial institutions.  The Company’s deposit volume increase was primarily in non-interest bearing deposits and money market accounts.  Average time certificates of deposits declined $2,985,000 in the periods under review. (Refer to Schedule of Average Balances and Average Yields and Rates.)

 

Non-interest bearing deposits provide fairly inexpensive funding for loans and offer the opportunity for the Company to enhance and strengthen its net interest margin.  However, with deposit rates at historical lows, the advantages of this funding source are not as significant as in times of higher market interest rates.  Average non-interest bearing deposits increased 24.8% in the second quarter of 2004 compared to the second quarter of 2003.  New business relationships as well as expanding existing relationships were the major contributors to this increase.

 

Total average deposits increased 14.8% in the second quarter of 2004 compared to the same period of 2003.  Growth was reflected in most areas of deposits except time certificates of deposits and is discussed in more detail below.

 

Results of Operations For the Second Quarter of 2004 Compared to the Second Quarter of 2003

 

Net income for the second quarter of 2004 increased $3,000 as compared to the second quarter of 2003.  Contributors to the increase were the 4.8% increase in net interest income and a 3.1% decrease in non-interest expense, which were mostly offset by an 12.1% decrease in non-interest income and a 42.2% increase in income tax expense.  The decrease in non-interest expense can be mainly attributed to the decrease in depreciation on equipment leased to others.  The decrease in non-interest income was mainly attributable to the decrease in loan placement fees and rentals from equipment leased to others.  The increase in income tax expense was related to the REIT. (Refer to Results of Operations for the First Half of 2004 Compared to the First Half of 2003, Income Tax below.)

 

INTEREST AND FEE INCOME FROM LOANS

 

Interest and fee income from loans decreased 1.1%, or $33,000, in the second quarter of 2004 compared to the second quarter of 2003 even though average total loan volumes increased  $17,783,000 in the periods under review.

 

The 10.2% increase in average loan volume can be attributed to the continued success of the Company’s strategic plan to build its core business with the introduction of new products, seasoned commercial bankers, and strong emphasis on business development and customer retention activities.  The current low rate environment has offered opportunities for small businesses to make capital improvements. Additionally, the increase in agricultural loans is near its seasonal high.  However, increased competition from major, regional, and other community banks continue to challenge pricing on new relationships as well as repricing of existing relationships which effect the Company’s net interest margin.  No assurances can be given that this level of loan growth will continue.  Refer to Provision for Credit Losses below for discussion regarding risk and risk assessments of loans.

 

The Company purchases loans from other financial institutions and brokers when appropriate.  At June 30, 2004, the Company had $24,551,000 in purchased loans compared to $26,069,000 at June 30, 2003

 

The effective yield on loans for the three months ended June 30, 2004 was 6.42% compared to 7.18% for the three months ended June 20, 2003, a 76 basis point decrease.  A 25 basis point reduction in prime rate on June 30, 2003 is partially attributable to the decrease.  Additionally, in  2004, the Company reassessed costs associated with originating loans which resulted in an increase in origination costs deferred. Loan origination costs represent the Bank’s expense to get a loan through approval to boarding and is an offset to salary expense.  The effect was a reduction in the

 

14



 

amount of loan fees that are amortized over the life of the loan, a reduction in yield on loans, and an increase in the loan origination costs that offset salary expenses.  (Refer to Salary Expenses below.)

 

The Company’s loan to deposit ratio at June 30, 2004 was 63.2% compared to 63.3% at June 30, 2003.

 

NON-ACCRUAL LOANS

 

A loan is classified as non-accrual when 1) it is maintained on a cash basis because of deterioration in the financial condition of the borrower, 2) payment in full of principal or interest is not expected, or 3) principal or interest has been in default for a period of 90 days or more unless the asset is both well secured and in the process of collection.

 

At June 30, 2004, the Company had no non-accrual loans compared to $426,000 at June 30, 2003.  Average non-accrual loans for the second quarter of 2004 was $-0- compared to $626,000 for the second quarter of 2003.

 

A summary of non-accrual, restructured, and past due loans at June 30, 2004, December 31, 2003 and June 30, 2003 is set forth below. The Company had no restructured loans or loans past due more than 90 days at June 30, 2004, December 31, 2003  and June 30, 2003. Management can give no assurance that non-accrual and other non-performing loans will not increase in the future.

 

Composition of Non-accrual, Past Due and Restructured Loans

 

(Dollars in Thousands)

 

June 30, 2004

 

December 31, 2003

 

June 30, 2003

 

Non-accrual Loans

 

 

 

 

 

 

 

Commercial & industrial loans

 

$

—0—

 

$

420

 

$

52

 

SBA Loans

 

—0—

 

214

 

374

 

Total non-accrual

 

—0—

 

634

 

426

 

Accruing loans past due 90 days or more

 

—0—

 

—0—

 

—0—

 

Restructured loans

 

—0—

 

—0—

 

—0—

 

Total non-performing loans

 

$

—0—

 

$

634

 

$

426

 

Non-accrual loans to total loans

 

0.0

%

0.3

%

0.3

%

Loans considered to be impaired

 

$

—0—

 

$

634

 

$

426

 

 

 

 

 

 

 

 

 

Related allowance for credit  losses on impaired loans

 

$

—0—

 

$

198

 

$

13

 

 

The designation of a loan as non-accrual for financial reporting purposes does not relieve the borrower of its obligation to pay interest.  Accordingly, the Company may ultimately recover all or a portion of the interest due on these non-accrual loans.  A non-accrual loan returns to accrual status when the loan becomes contractually current and future collectibility of amounts due is reasonably assured.

 

INTEREST INCOME FROM INVESTMENTS

 

The investment policy of the Company is established by the Board of Directors and implemented by the Company’s Investment/Asset Liability Committee.  It is designed primarily to provide and maintain liquidity, to enable the Company to meet its pledging requirements for public money and borrowing arrangements, to generate a favorable return on investments without incurring undue interest rate and credit risk, and to complement the Company’s lending activities. Investments typically have yields lower than loans.

 

Income from investments (which includes Federal funds sold, interest and dividends on investment securities, and interest on deposits with other banks) was $853,000 for the second quarter of 2004 compared to $797,000 for the

 

15



 

second quarter of 2003, a 7.0% increase.  The increase in income can be mainly attributable to the increase in volume of investment securities.  Average total investments (including Federal funds sold and interest bearing deposits with other banks) increased $16,337,000 or 17.1%. Refer to “Results of Operations for the First Half of 2004 Compared to the First Half of 2003” for further discussion on securities investments.

 

INTEREST EXPENSE FROM DEPOSITS

 

Total interest expense in the second quarter of 2004 was $464,000 compared to $600,000 in the second quarter of 2003.  This $136,000, or 22.7%, decrease in interest expense occurred notwithstanding a 10.8% growth in average interest bearing deposits in the second quarter of 2004 compared to the same period of 2003.  The decrease in interest expense can be partially attributed to the 25 basis point decrease in Federal funds interest rates in June 2003 as well as prudent management of loan and deposit interest rates by the Management ALCO.

 

Interest rates on deposits typically lag behind immediate changes in Federal funds rates and then generally reflect only a percentage of the rate changes on deposit accounts, however in this long period of rates unchanged, the increased competition from regional, major, and community financial institutions moving into the market areas of the Company have resulted in rate changes which have not followed this typical lag.  Average interest-bearing liabilities for the second quarter of 2004 were $215,105,000 compared to $196,019,000 for the second quarter of 2003, or a $19,086,000 increase.  The effective rate for interest bearing liabilities was 0.86% for the second quarter of 2004 compared to 1.22% for the second quarter of 2003, a 36 basis point decrease.  This change in the effective rate also reflects depositors moving into shorter term deposit products in anticipation of rate increases.

 

INTEREST EXPENSE FROM OTHER LIABILITIES

 

Interest expense on other liabilities was $43,000 for the second quarter of 2004 compared to $73,000 for the second quarter of 2003.  Other liabilities consist of advances from the Federal Home Loan Bank (FHLB) which was $7,000,000 at June 30, 2004 compared to $8,000,000 at June 30, 2003. (Refer to Liquidity for further discussion of advances on FHLB advances.)

 

NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES

 

Net interest income before provision for credit losses in the second quarter of 2004 was $3,465,000 compared to $3,306,000 in the second quarter of 2003, an increase of $159,000, or 4.8%.

 

PROVISION FOR CREDIT LOSSES

 

The Company made no additions to the allowance for credit losses in the second quarters of 2004 and 2003, due mainly to improvements in the Company’s historical net charge-off ratio, which reflects net charge-offs to beginning loan balances for the past three (3) years.   The net charge-off ratio declined to 0.005% for 2003 compared to 0.031% for 2002 and 0.209% for 2001.

 

An analysis of the changes in the allowance for credit losses for the three-month periods ended June 30, 2004 and 2003 is as follows:

 

(Dollars in Thousands)

 

For the Three Months
Ended June 30, 2004

 

For the Three Months
Ended June 30, 2003

 

Balance, beginning of the quarter

 

$

2,499

 

$

2,432

 

Provision charged to operations

 

-0-

 

-0-

 

Losses charged to the allowance

 

(2

)

(116

)

Recoveries on loans previously charged off

 

35

 

45

 

Balance, end of period

 

$

2,532

 

$

2,361

 

Ratio of net credit (losses) recoveries to quarterly average loans outstanding

 

0.02

%

(0.04

)%

Ration of non-performing loans to allowance for credit losses

 

0.0

%

18.0

%

Allowance for credit losses to total loans

 

1.28

%

1.36

%

 

16



 

For further discussion on provision for credit losses, refer to “Results of Operations for the First Half of 2004 Compared to the First Half of 2003”.

 

Based on information currently available, management believes that the allowance for credit losses should be adequate to absorb potential risks in the portfolio.  However, no assurance can be given that the Company may not sustain charge-offs that are in excess of the allowance in any given period.

 

NON-INTEREST INCOME

 

Non-interest income consists primarily of service charge income and fees, rental income from equipment leased to others, loan placement fees, other miscellaneous income, and gain on sale of assets and investment securities.

 

Non-interest income decreased $124,000, or 12.1%, to $900,000 in the second quarter of 2004 from $1,024,000 in the same period of 2003. The major contributors to the change were decreases in rentals from equipment leased to others and loan placement fees which were partially offset by an increases in service charges.

 

Service charge income increased $77,000, or 14.6% in the periods under review. Increased fees for deposit accounts and lower earnings credit rates for commercial deposit accounts were contributors to the increase.

 

The Company earns loan placement fees from the brokerage of single-family residential mortgage loans.  The Company offers the service for the convenience of its customers.  The personnel staffing in this area has remained relatively unchanged in the periods under review.  (Salary expense related to this income is reflected in commissions in Salaries and Benefits Expenses discussed below.)  Loan placement fees decreased $43,000, or 31.6%, in the second quarter of 2004 compared to the second quarter of 2003.   As interest rates remained relatively unchanged or begin to increase, the opportunities for continued growth in this area may continue to decline.

 

 Rental income from equipment leased to others decreased $138,000 in the second quarter of 2004 compared to the second quarter of 2003.   Offsetting this decrease in income is the decrease in depreciation on equipment leased to others noted below.  The decrease is mainly the result of the Company’s decision not to actively pursue new operating lease arrangements.

 

NON-INTEREST EXPENSES

 

Total non-interest expenses for the second quarter of 2004 decreased by $98,000, or 3.1% compared to the second quarter of 2003.  Non-interest expenses include salaries and employee benefits, occupancy and equipment expenses, depreciation and provision for losses on equipment leased to others and other non-interest expenses.  The major components of the decrease were a decrease in depreciation on equipment leased to others and occupancy and equipment expenses.

 

Salaries and employee benefits increased $10,000, or 0.6%, in the second quarter of 2004 compared to the second quarter of 2003.  The increase can be mainly attributed to general salary and benefit increases that enable the Company to manage recent and projected growth and retain qualified personnel. As discussed in Interest and Fee Income from Loans, the amount of costs deferred associated with loan originations increased in 2004.  Salary expenses before adjustment for origination costs were $1,949,000 for the second quarter of 2004 compared to $1,873,000 for the same period of 2003, a $76,000 increase.

 

 Depreciation expense and the provision for residual losses on equipment leased to others decreased $92,000, in the second quarter of 2004 compared to the second quarter of 2003.  The equipment is now fully depreciated.  As discussed above, the Company has decided not to actively pursue any additional lease purchases.

 

Other expenses decreased $5,000, or 0.6% in the second quarter of 2004 compared to the second quarter of 2003.   The decrease is mainly attributable to reductions in provisions for overdrafts.  This provision was established for estimated charge-offs for the Bank’s Overdraft Protection Plan deposit product.  Anticipated losses have been less than estimated and no additional provisions were taken in the second quarter of 2004.

 

The following table describes significant components of other non-interest expense as a percentage of average assets (annualized) for the quarters ended June 30, 2004 and 2003.

 

17



 

 

 

Expense
June 30, 2004

 

% Avg. Assets
Annualized

 

Expense
June 30, 2003

 

% Avg. Assets
Annualized

 

Advertising

 

$

81,000

 

0.10

%

$

99,000

 

0.13

%

Audit/Accounting

 

60,000

 

0.07

%

72,000

 

0.10

%

Data/Item Processing

 

172,000

 

0.20

%

174,000

 

0.23

%

Director fees

 

52,000

 

0.06

%

46,000

 

0.06

%

Donations

 

16,000

 

0.02

%

19,000

 

0.03

%

Education/Training

 

5,000

 

0.01

%

20,000

 

0.03

%

General Insurance

 

28,000

 

0.03

%

26,000

 

0.03

%

Legal fees

 

27,000

 

0.03

%

23,000

 

0.03

%

Postage

 

36,000

 

0.04

%

31,000

 

0.04

%

Stationery Supplies

 

41,000

 

0.05

%

44,000

 

0.06

%

Telephone

 

29,000

 

0.03

%

23,000

 

0.03

%

Travel Expense

 

16,000

 

0.02

%

13,000

 

0.02

%

Operating Losses

 

23,000

 

0.03

%

8,000

 

0.01

%

 

INCOME TAXES

 

Income tax expense for the second quarter of 2004 was $438,000 compared to $308,000 for the same period of 2003.  The Company’s effective tax rate for the second quarter of 2004 was 34.7% compared to 27.3% for the second quarter of 2003. The increase in income tax expense is mainly due to benefits of the REIT taken in 2003. (Refer to Results of Operations for the First Half of 2004 Compared to the First Half of 2003, Income Taxes, for further discussion of the REIT.)

 

YEAR TO DATE AVERAGE BALANCES

 

The following table sets forth year to date average assets, liabilities, and shareholders’ equity; interest income earned and interest expense paid; and the average yield earned or rates paid thereon for the first half of 2004 and 2003.  The year to date average balances reflect daily averages except non-accrual loans that were computed using month-end averages.  Net interest margin is calculated by dividing annualized net interest income by year to date average interest earning assets and not computed on a taxable equivalent basis.

 

18



 

CENTRAL VALLEY COMMUNITY BANCORP

SCHEDULE OF AVERAGE BALANCES AND AVERAGE YIELDS AND RATES

 

 

 

FOR THE SIX MONTHS ENDED
JUNE 30, 2004

 

FOR THE SIX MONTHS ENDED
JUNE 30, 2003

 

 

 

Average

 

Interest

 

Yield/

 

Average

 

Interest

 

Yield/

 

(Unaudited)

 

Balance

 

Income

 

Rate

 

Balance

 

Income

 

Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits in other banks

 

$

1,341

 

$

10

 

1.49

%

$

500

 

$

6

 

2.40

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

79,071

 

1,171

 

2.96

%

60,514

 

1,162

 

3.84

%

Non-taxable securities (1)

 

18,634

 

630

 

6.77

%

14,600

 

544

 

7.45

%

Total investment securities

 

97,705

 

1,801

 

3.69

%

75,114

 

1,706

 

4.54

%

Federal funds sold

 

11,811

 

56

 

0.95

%

18,930

 

109

 

1.15

%

Total securities

 

110,857

 

1,867

 

3.37

%

94,544

 

1,821

 

3.85

%

Loans

 

187,281

 

6,137

 

6.55

%

167,884

 

5,968

 

7.11

%

Total interest-earning assets

 

298,138

 

8,004

 

5.37

%

262,428

 

7,789

 

5.94

%

Allowance for credit losses

 

(2,484

)

 

 

 

 

(2,417

)

 

 

 

 

Non-accrual loans

 

0

 

 

 

 

 

576

 

 

 

 

 

Cash and due from banks

 

24,454

 

 

 

 

 

16,984

 

 

 

 

 

Premises

 

2,910

 

 

 

 

 

3,102

 

 

 

 

 

Other non-earning assets

 

11,601

 

 

 

 

 

11,696

 

 

 

 

 

Total average assets

 

$

334,619

 

$

8,004

 

 

 

$

292,369

 

$

7,789

 

 

 

LIABILITIES AND SHAREHOLDERS’  EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and NOW accounts

 

$

63,964

 

$

55

 

0.17

%

$

55,566

 

$

64

 

0.23

%

Money market accounts

 

81,906

 

304

 

0.74

%

67,937

 

361

 

1.06

%

Time certificates of deposit, under $100,000

 

33,132

 

268

 

1.62

%

35,911

 

379

 

2.11

%

Time certificates of deposit, $100,000 and over

 

25,550

 

226

 

1.77

%

24,305

 

263

 

2.16

%

Total interest-bearing deposits

 

204,552

 

853

 

0.83

%

183,719

 

1,067

 

1.16

%

Other borrowed funds

 

7,846

 

107

 

2.73

%

8,000

 

148

 

3.70

%

Federal funds purchased

 

4

 

 

 

 

 

 

Total interest-bearing liabilities

 

212,402

 

960

 

0.90

%

191,719

 

1,215

 

1.27

%

Non-interest bearing demand deposits

 

91,806

 

 

 

 

 

72,909

 

 

 

 

 

Other liabilities

 

3,061

 

 

 

 

 

2,695

 

 

 

 

 

Shareholders’ equity

 

27,350

 

 

 

 

 

25,046

 

 

 

 

 

Total average liabilities and shareholders’ equity

 

$

334,619

 

$

960

 

 

 

$

292,369

 

$

1,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income and  rate earned on average earning assets

 

 

 

$

8,004

 

5.37

%

 

 

$

7,789

 

5.94

%

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

 

 

 

960

 

0.90

%

 

 

1,215

 

1.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and net interest  margin

 

 

 

$

7,044

 

4.73

%

 

 

$

6,574

 

5.01

%

 


(1)  Calculated on a fully tax equivalent basis, which includes Federal tax benefits relating to income earned on municipal bonds totaling $214 and $185 in 2004 and 2003, respectively.

(2)  Loan fees totaling $367 and $361 for the six month periods ended June 30, 2004 and 2003, respectively, are included in loan interest income.

 

19



 

Results of Operations for the First Half of 2004 Compared to the First Half of 2003

 

Net income for the first half of 2004 was $1,686,000 compared to $1,603,000 for the first half of 2003, a 5.2% increase.  The increase was mainly due to a $441,000 increase in net interest income and a $158,000 increase in non-interest income which were partially offset by the $96,000 increase in non-interest expense, and a $420,000 increase in income tax expense.  The increase in net interest income is mainly attributable to increased volume of average earning assets in the periods under review.  The increase in non-interest income is mainly due to the increase in gain on sale of securities. The major contributor to the increase in non-interest expense was salary and benefit expense and the increase to income tax can be attributed to the affect of the REIT described in Income Taxes.

 

INTEREST AND FEE INCOME FROM LOANS

 

Interest income and fees from loans increased 2.8% in the first half of 2004 compared to the first half of 2003 even though average total loans increased 11.2% in the period under review.  The competition in loan pricing from major and regional banks that have located in the Fresno/Clovis market in the past 2 years has been a significant challenge to the Bank’s net interest margin.  The effective yield on loans for the first six months of 2004 was 6.55% compared to 7.11% for the first six months of 2003, a 56 basis point decrease.  The 56 basis point decrease partially reflects the 25 basis point reduction in the prime rate on June 30, 2003.

 

Average loan volume for the first six months of 2004 was $187,281, 000 compared to $168,460,000 for the first six months of 2003, a $18,821,000 increase.  At June 30, 2004, approximately 70.1% of the Bank’s loans will reprice immediately which may position the Company for increased interest income in the event of rising rates.  Due to the announced increase in the Federal Funds rate on June 30, 2004, the Company’s prime rate was increased 25 basis points to 4.25% on June 30, 2004.  The Company realized an immediate monthly loan interest income increase of approximately $21,000 which may reflect an additional $126,000 in loan interest income for the remainder of 2004 (Based on current average total loan volumes).  The West Coast Wall Street prime rate did not increase until July 1, 2004 affecting the timing of the Company’s SBA loans which will reprice based on the prime rate at October 30, 2004.

 

INTEREST INCOME FROM INVESTMENTS

 

The portfolio is comprised of U.S. government agency securities, mortgage-backed securities, obligations of states and political subdivisions, mutual funds, and corporate debt instruments.

 

Interest income from investment securities, Federal funds sold, and interest-bearing deposits in other banks increased 1.0% in the first half of 2004 compared to the same period of 2003, mainly due to a 17.3% increase in total investment securities volumes.  Interest income from investment securities is a significant contributor to income and represents 21.2% of total interest income.

 

In an effort to increase yields, without accepting unreasonable risk, a significant portion of the investment purchases have been in high quality mortgage-backed securities (“MBS”) and collateralized mortgage obligations (“CMOs”).  At June 30, 2004, the Company held $50,753,000, or 52.4% of the total investment portfolio, in MBS and CMOs with an average yield of 2.88% compared to $56,545,000 at June 30, 2003, or 61.8% of the total investment portfolio, with an average yield of 3.56%.  Historical low mortgage rates in the past two years have created numerous refinancing opportunities for homeowners.   As interest rates decreased, principal paydowns on MBS and CMOs increased as borrowers refinanced to take advantage of the lower rates. Principal paydowns on CMOs and MBS effect the yield on the investments.  While a portion of the paydowns provided funding for loans, excess funds were generally reinvested at lower yields than those generated by the original investment.  Additionally, the increased cashflows from principal prepayments created accelerated premium amortization which negatively affected yield and income.  Even before the Federal Funds rate was increased on June 30, 2004 by 25 basis points, average 30 year fixed mortgage rates had begun to increase from 5.74% at December 31, 2003 to 6.25% at June 30, 2004.  This rise in rates has slowed the prepayments on the MBS and CMOs which is reflected in the increase in interest income on CMOs and MBS.

 

The Company recognizes the interest rate risks and prepayment risks associated with MBS and CMOs.  In a declining rate environment, prepayments from MBS and CMOs would be expected to increase and the expected life of the investment would be expected to shorten.  Conversely, if interest rates increase, prepayments would be expected to decline and the average life of the MBS and CMOs would be expected to extend.   The Company has purchased certain of these investments which are meant to perform well in an increasing rate environment and others that are meant to perform well in a declining rate environment, with the ultimate goal of a balanced portfolio.

 

20



 

A component of the Company’s strategic plan has been to use its investment portfolio to offset, in part, its interest rate risk relating to variable rate loans.  The Company recognized the market rate risk of the investment portfolio in an increasing rate environment.  At June 30, 2004, the book value of the investment portfolio was $96,818,000, and the market value was $96,520,000, for an unrealized loss of $298,000.  At June 30, 2004, the Company’s market risk related to its investment portfolio was higher in an increasing rate environment versus a declining rate environment.  At June 30, 2004 an immediate rate increase of 200 basis points would result in an additional estimated decrease in the market value of the Company’s investment portfolio by approximately $5,374,000.  Conversely, with an immediate rate decrease of 100 basis points, the estimated increase in the market value of the Company’s investment portfolio would be approximately $2,570,000 at June 30, 2004.

 

The modeling environment assumes management would take no action during an immediate shock of 200 basis points.  The likelihood of immediate changes of 200 basis points is contrary to expectation, as evidenced by the changes in interest rates in the past 3 years which were in 25 and 50 basis point increments.  However, the Company uses those increments to measure its interest rate risk in accordance with regulatory requirements and to measure the possible future risk in the investment portfolio.

 

Management’s review of all investments before purchase includes an analysis of how the security will perform under several interest rate scenarios to monitor whether investments are consistent with the Bank’s investment policy.  The policy addresses issues of average life, duration, and concentration guidelines, prohibited investments, impairment, and prohibited practices.

 

The amortized cost and estimated market value of available-for-sale investment securities at June 30, 2004 and June 30, 2003 consisted of the following:

 

June 30, 2004
(In Thousands)

 

Amortized
Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Estimated
Market Value

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

$

21,591

 

$

123

 

$

(513

)

$

21,201

 

Obligations of states and  political subdivisions

 

18,718

 

432

 

(545

)

18,605

 

U.S. Government agencies collateralized by mortgage obligations

 

50,753

 

613

 

(408

)

50,958

 

Other securities

 

5,756

 

 

 

5,756

 

 

 

 

 

 

 

 

 

 

 

 

 

$

96,818

 

$

1,168

 

$

(1,466

)

$

96,520

 

 

June 30, 2003
(In Thousands)

 

Amortized
Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Estimated
Market Value

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

$

9,873

 

$

1,148

 

$

-0-

 

$

11,021

 

Obligations of states and  political subdivisions

 

17,289

 

1,237

 

(49

)

18,477

 

U.S. Government agencies collateralized by mortgage obligations

 

56,545

 

758

 

(268

)

57,035

 

Corporate bonds

 

977

 

142

 

 

1,119

 

Other securities

 

6,780

 

 

 

6,780

 

 

 

 

 

 

 

 

 

 

 

 

 

$

91,464

 

$

3,285

 

$

(317

)

$

94,432

 

 

21



 

INTEREST EXPENSE FROM DEPOSITS

 

Interest expense for interest bearing liabilities was $960,000 in the first half of 2004 compared to $1,215,000 for the same period of 2004, a 21.0% decrease.  Average interest bearing deposits were $204,552,000 for the first half of 2004 compared to $183,719,000 for the first half of 2003, a 11.3% increase.  The Company has managed the rates paid on deposits through it’s management ALCO meetings, monitoring the competition, and general market while still continuing to attract new deposit relationships.

 

If interest rates were to decline or continue to remain unchanged in 2004, the Company could experience restraints on further decreases in the rates paid on deposit products.  Additionally, interest rate risk could increase as depositors are reluctant to accept continued low deposit rates and search for higher yields in investment products other than those offered by the Company.  Conversely, if interest rates were to increase, the Company could benefit from the immediate increase in loan rates without comparable immediate increases in deposit rates. However, due to the prolonged period of unchanged interest rates, deposit rates may not follow historical patterns as depositors demand higher paying yields on their deposits. On June 30, 2004, the FOMC announced a 25 basis point increase in the Federal Funds rate.  The Company and its competitors had raised rates on deposits prior to the announcement in anticipation of the increase.  The effective rates paid on interest bearing deposits was 0.83% for the first six months of 2004 compared to 1.16% for the same period of 2003.  The decrease in rates paid also reflects the movement of deposited funds to shorter term deposit products as depositors anticipate rate increases.   Average time certificates of deposits decreased $1,534,000 in the periods under review.

 

Non-interest bearing deposits provide fairly inexpensive funding for loans and offer the opportunity for the Company to enhance and strengthen its net interest margin.  However with deposit rates at historical lows, the advantages of this funding source are not as significant as in times of higher market interest rates.  Average non-interest bearing deposits increased $18,897,000 to $91,806,000, or 31.0% of total average deposits for the first half of 2004 compared to $72,909,000, or 28.4% of total average deposits for the first half of 2003.    New business relationships and expansion of existing relationships were major contributors to this increase.  Increased emphasis on a sales cultural throughout the Company contributed to the increase in relationships.

 

INTEREST EXPENSE FROM OTHER LIABILITIES

 

Other interest expense decreased in the periods under review mainly due to a decrease in the rate paid on other borrowings.  The Company utilizes its Federal Home Loan Bank (“FHLB”) credit line for short-term liquidity needs as well as to take advantage of opportunities to lock in low funding rates for increased loan growth. Borrowings from the FHLB were $7,000,000 at June 30, 2004 compared to $8,000,000 at June 30, 2003. The average maturities and weighted average rate of the FHLB  borrowings at June 30, 2004 were  1.32 years and 2.32%, respectively, compared to weighted average maturity and weighted average rate of .78 years and 3.47%, respectively at June 30, 2003.  (Refer to the discussion on Liquidity for further information.) The Company will continue to analyze the advantages and disadvantages of borrowing funds versus selling investment securities as part of its ongoing funding analysis.

 

PROVISION FOR CREDIT LOSSES

 

The Company provides for possible credit losses by a charge to operating income based upon the composition of the loan portfolio, past delinquency levels, losses and non-performing assets, economic and environmental conditions and other factors which, in management’s judgment, deserve recognition in estimating credit losses.  Loans are charged off when they are considered uncollectible or of such little value that continuance as an active earning bank asset is not warranted.

 

The establishment of an adequate credit allowance is based on both an accurate risk rating system and loan portfolio management tools.  The Board has established initial responsibility for the accuracy of credit risk grades with the individual credit officer.  The grading is then submitted to the Chief Credit Administrator (“CCA”), who reviews the grades for accuracy.  The risk grading and reserve allocation is analyzed annually by a third party credit reviewer and by various regulatory agencies.

 

The CCA sets the specific reserve for all adversely risk-graded credits quarterly.  This process includes the utilization of loan delinquency reports, classified asset reports, and portfolio concentration reports to assist in accurately assessing credit risk and establishing appropriate reserves.  Reserves are also allocated to credits that are not adversely graded.  Use of historical loss experience within the portfolio along with peer bank loss experience determines the level of reserves held.

 

The allowance for credit losses is reviewed at least quarterly by the Board’s Audit/Compliance Committee and by the Board of Directors.  Reserves are allocated to loan portfolio categories using percentages which are based on

 

22



 

both historical risk elements such as delinquencies and losses and predictive risk elements such as economic, competitive and environmental factors.  The Company has adopted the specific reserve approach to allocate reserves to each adversely graded asset, as well as to each impaired asset for the purpose of estimating potential loss exposure.  Although the allowance for credit losses is allocated to various portfolio categories, it is general in nature and available for the loan portfolio in its entirety.  Additions may be required based on the results of independent loan portfolio examinations, regulatory agency examinations, or the Company’s own internal review process.  Additions are also required when, in management’s judgment, the allowance does not properly reflect the portfolio’s potential loss exposure.

 

Managing credits identified through the risk evaluation methodology includes developing a business strategy with the customer to mitigate the Company’s potential losses.  Management continues to monitor these credits with a view to identifying as early as possible when, and to what extent, additional provisions may be necessary.

 

The Company made no additions to the allowance for credit losses in the first half of 2004 and 2003, due mainly to improvements in the Company’s historical net charge-off ratio, which reflects net charge-offs to beginning loan balances for the past three (3) years and recoveries on prior charged-off loans.   The net charge-off ratio declined to 0.005% for 2003 compared to 0.031% for 2002 and 0.209% for 2001.

 

An analysis of the changes in the allowance for credit losses for the six-month periods ended June 30, 2004 and 2003 is as follows:

 

(Dollars in Thousands)

 

For the Six Months Ended
June 30, 2004

 

For the Six Months Ended
June 30, 2003

 

Balance, beginning of the year

 

$

2,425

 

$

2,433

 

Provision charged to operations

 

-0-

 

-0-

 

Losses charged to the allowance

 

(4

)

(168

)

Recoveries on loans previously charged off

 

111

 

96

 

Balance, end of period

 

$

2,532

 

$

2,361

 

Ratio of net credit recoveries (losses) to total average loans

 

0.06

%

(0.04

)%

 

 

 

 

 

 

Percentage allowance for credit losses to total loans

 

1.28

%

1.36

%

 

Based on information currently available, management believes that the allowance for credit losses should be adequate to absorb potential risks in the portfolio.  However, no assurance can be given that the Company may not sustain charge-offs which are in excess of the allowance in any given period.

 

NON-INTEREST INCOME

 

Non-interest income increased $158,000, or 7.6%, to $2,243,000 in the first half of 2004 compared to $2,085,000 in the same period of 2003. The major contributors to the change were increases in services charges and gains on sale of investment securities which were partially offset by decreases in rental income from equipment leased to others and loan placement fees.

 

Service charges increased $145,000 or 14.2% in the periods under review.  The continued success of the Company’s Overdraft Protection Program, introduced in 2003, and increased customer relationships were the major contributors to the increase.  The Company has focused  increased emphasis on a sales culture and customer retention throughout the entire Company.

 

Loan placement fees decreased $95,000 or 35.1% in the first six months of 2004 compared to the first six months of 2003 mainly due to the increase in mortgage rates and less refinancing opportunities in the rates unchanged environment that existed in previous periods under review.  The staffing for this area of the Company has not increased during the past two years and compensation is based on commissions, therefore salary expense decreases as volume decreases. (Refer to Non-Interest Expense, Salaries below.)

 

23



 

Income from equipment leased to others decreased $321,000 as the Company’s strategy to exit this product has resulted in no operating leases on the balance sheet as of June 30, 2004. Refer to Non-Interest Expenses for discussion on depreciation of equipment leased to others.

 

Net realized gain on sales of investment securities increased $483,000 in the first half of 2004 compared to the first half of 2003.  The Company has utilized its investment portfolio for interest income protection as interest rates decreased during the past several years.  This strategy had resulted in significant market gains in the portfolio.

 

Other non-interest income decreased $54,000 in the periods under review.  Contributors to the decrease were reductions in cash surrender income which was partially offset by a $21,000 increase in merchant fees on Visa and MasterCard.  The merchant fee increase can be attributed to a focused emphasis on the merchant Visa/MasterCard program.  The decrease in cash surrender income reflects the reduction in rate paid on Bank Owned Life Insurance due to the low interest rate environment.

 

NON-INTEREST EXPENSE

 

Non-interest expenses for the first half of 2004 increased $96,000, or 1.5%, compared to the same period in 2003.  The major components of the increase were increases in salaries, occupancy, and other non-interest expenses partially offset by the decrease in depreciation on equipment leased to others.

 

Salaries and employee benefits increased $179,000, or 5.0%, in the first half of 2004 compared to the first half of 2003.  The increase can be mainly attributed to general salary and benefits increases that enable the Company to manage recent and projected growth and retain qualified personnel.  Benefit costs include performance incentives, salary deferral and profit sharing costs, group health insurance, and worker’s compensation insurance.  Also included in the salary expense are commissions paid to the personnel employed in the mortgage brokerage area.  Commissions paid decreased $45,000 in the periods under review.  Additionally, in 2004, the Company reassessed loan origination costs which resulted in an increase to the amount of direct salary costs deferred. Loan origination costs represent the bank’s expense to get a loan through approval to boarding and is an offset to salary expense.  Salaries and employee benefits adjusted for loan origination costs were $3,896,000 for the first half of 2004 compared to $3,687,000 for the same period of 2003, a $209,000, or 5.7% increase.  (Refer to discussion of Loan Income above.) These increases were anticipated and correspond to the Company’s overall strategic plan

 

Occupancy, furniture, fixtures, and equipment expense increased $24,000.  This 3.2% increase can be attributed to increased depreciation costs related to remodeling of offices in the second half of 2003.

 

Depreciation expense and the provision for residual losses on equipment leased to others decreased $191,000, in the first half of 2004 compared to the same period of 2003.  In the first half of 2003, the Company reversed $50,000 of its reserve for residual losses. As discussed above, the Company has successfully exited from this product. (Refer to Non-Interest Income above for discussion regarding income from rentals of equipment leased to others.)

 

Other non-interest expenses increased $84,000 in the periods under review. The following table describes significant components of other non-interest expense as a percentage of average assets (annualized) for the six months ended June 30, 2004 and 2003.

 

 

 

Expense

 

% Avg. Assets

 

Expense

 

% Avg. Assets

 

 

 

June 30, 2004

 

Annualized

 

June 30, 2003

 

Annualized

 

Advertising

 

$

170,000

 

0.10

%

$

197,000

 

0.13

%

Audit/Accounting

 

120,000

 

0.07

%

129,000

 

0.09

%

Data/Item Processing

 

340,000

 

0.20

%

338,000

 

0.23

%

Director fees

 

102,000

 

0.06

%

94,000

 

0.06

%

Donations

 

46,000

 

0.03

%

47,000

 

0.03

%

Education/Training

 

36,000

 

0.02

%

31,000

 

0.02

%

General Insurance

 

57,000

 

0.03

%

42,000

 

0.03

%

Legal fees

 

66,000

 

0.04

%

49,000

 

0.03

%

Postage

 

71,000

 

0.04

%

65,000

 

0.04

%

Stationery Supplies

 

81,000

 

0.05

%

71,000

 

0.05

%

Telephone

 

51,000

 

0.03

%

47,000

 

0.03

%

Travel Expense

 

30,000

 

0.02

%

22,000

 

0.01

%

Operating Losses

 

25,000

 

0.01

%

37,000

 

0.03

%

Provision for Overdraft Losses

 

 

 

 

 

30,000

 

0.02

%

 

24



 

INCOME TAXES

 

Income tax expense was $1,031,000 for the first half of 2004 compared to $611,000 for the first half of 2003.  During the first half of 2004 the Company recognized expense to reverse state tax benefits previously recognized in 2002 relating to its REIT.  The total additional expense was $127,000 of which $116,000 was reflected in tax expenses for the first half of 2004 and $11,000 of which was charged to other expense.  The Company’s effective tax rate, excluding the additional REIT tax expense related to 2002, was 33.7% for the first half of 2004 compared to 27.6% for the first half of 2003.   The Company formed a REIT as a means of generating capital.  Additionally, management based upon a tax opinion obtained from a nationally recognized accounting firm, believed the Company would be afforded certain favorable tax treatments available to REITs.  In the fourth quarter of 2003, the Company reversed certain previously recognized state tax benefits recorded in the first three quarters of 2003 due to an announcement by the California Franchise Tax Board (“FTB”) which set forth the FTB interpretation of the taxation of REITs.  Though management believed it had taken an appropriate position in its 2002 California tax filing, it determined that the Company would take advantage of a voluntary compliance initiative made available under recent California legislation.  Accordingly, the Company amended its California 2002 tax return adding additional taxable income related to REIT earnings that was previously excluded.  The Company elected this course of action because it limits its exposure to possible penalties and additional interest while reserving its right to appeal and claim a refund should an interpretation supporting the Company’s initial position be made by the FTB or the state’s courts.

 

EFFICIENCY RATIO

 

The Bank’s efficiency ratio is calculated by dividing non-interest expense by the sum of net interest income and non-interest income. The ratio at June 30, 2004 was 72.1% compared to 72.8% at June 30, 2003.  This means that for every dollar of income generated, the cost of that income was 72 cents in the first half of 2004 and 73 cents in the same period of 2003.  The lower the ratio the more efficient the Company’s operations.  While reducing operating expenses can lower the ratio, the Company’s low loan to deposit ratio, which reduces net interest income, also significantly affects this ratio. The Company’s loan to deposit ratio of 63.2% at June 30, 2004 remains lower than the loan to deposit ratios of many of the Company’s peers.

 

OFF BALANCE SHEET COMMITMENTS

 

Off balance sheet commitments are comprised of the unused portions of commitments to make or purchase extensions of credit in the form of loans or participations in loans, lease financing receivables, or similar transactions.  Included are loan proceeds that the Company is obligated to advance, such as loan draws, construction progress payments, seasonal or living advances to farmers under prearranged lines of credit, rotating or revolving credit arrangements, including retail credit cards, or similar transactions if there has been no credit deteriation. The Company holds no off balance sheet derivatives and engages in no hedging activities.

 

The following table illustrates the distribution of the Company’s undisbursed loan commitments at June 30, 2004 and 2003, respectively.

 

Loan Type (In Thousands)

 

June 30, 2004

 

June 30, 2003

 

 

 

 

 

 

 

Commercial & Industrial

 

$

46,305

 

$

36,253

 

Real Estate

 

29,200

 

21,537

 

Home Equity Lines of Credit

 

15,014

 

9,514

 

Consumer & Installment

 

8,890

 

8,135

 

Letters of Credit

 

1,380

 

1,129

 

Total

 

$

100,789

 

$

76,568

 

 

25



 

Commitments generally have fixed expiration dates of one year or less or other termination clauses and may require payment of a fee.  Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.  Commitments are evaluated and extended in the same manner as funded loans.  Credit risk is addressed in “Provision for Credit Losses”.

 

MARKET RISK

 

Market risk is the risk of loss from adverse changes in market prices and rates.  The Company’s market risk arises primarily from interest rate risk inherent in its loan and deposit functions. Management actively monitors and manages this interest rate risk exposure.

 

Fluctuations in market interest rates expose the Company to potential gains and losses.  The primary objective of asset/liability management is to manage the balance between rate sensitive assets and rate sensitive liabilities being repriced in any given period in order to maximize net interest income during periods of fluctuating interest rates.

 

Rate sensitive assets are those which contain a provision to adjust the interest rate periodically (for example, a loan in which prime rate determines the basis of the rate charged on outstanding balances).  Those assets include certain commercial, real estate mortgage and construction loans and certain investment securities, Federal funds sold and time deposits in other financial institutions.  Rate sensitive liabilities are those which provide for periodic changes in interest rate and include interest-bearing transaction accounts, money market accounts and time certificates of deposit.  Analysis has shown that because of time and volume influences, the repricing of assets and liabilities is not tied directly to the timing of changes in market interest rates.  If repricing assets exceed repricing liabilities in a time period, the Company would be considered “asset sensitive” and have a  “positive gap”.  Conversely, if repricing liabilities exceed repricing assets in a time period, the Company would be considered “liability sensitive” and have a “negative gap.”

 

Managing interest rate risk is important to the Company as its net interest margin can be affected by the repricing of assets and liabilities.  Management uses several different tools to monitor its interest rate risk, including gap analysis.   Additionally, the Company utilizes an asset/liability computer model which provides a detailed quarterly analysis of the Company’s financial reports, to include a ratio analysis of liquidity, equity, strategic free capital, volatile liability coverage, and maturity of the investment portfolio.  In addition, a trend analysis is generated which provides a projection of the Company’s asset and liability sensitivity position over a one-year period.  Exposure to interest rate changes is calculated within the program to ascertain interest rate risk in actual dollar exposure resulting from incremental changes in market interest rates.  The incremental changes are generally referred to as “shocks”.  These “shocks” measure the effect of sudden and significant rate changes on the Company’s net interest income.   Assets may not reprice in the same way as liabilities and adjustments are made to the model to reflect these differences.  For example, the time between when the Company changes its rate on deposits may lag behind the time the Company changes the rate it charges on loans.  Additionally, the interest rate change may not be in the same proportion for assets and liabilities.  Interest rates on deposits may not decrease in the same proportion as a decrease in interest rates charged on loans.  Conversely, interest rates on deposits may not be increased in the same proportion as rates charged on loans.

 

The Company’s known market risk has not changed materially from December 31, 2003.

 

CAPITAL RESOURCES

 

Capital serves as a source of funds and helps protect depositors and shareholders against potential losses.  The primary source of capital for the Company has been internally generated capital through retained earnings.

 

The Company has historically maintained substantial levels of capital.  The assessment of capital adequacy is dependent on several factors including asset quality, earnings trends, liquidity and economic conditions.  Maintenance of adequate capital levels is integral to providing stability to the Company.  The Company needs to maintain substantial levels of regulatory capital to give it maximum flexibility in the changing regulatory environment and to respond to changes in the market and economic conditions.

 

26



 

The following table presents the Company’s capital ratios as of June 30, 2004 and December 31, 2003.

 

 

 

June 30,2004

 

December 31,2003

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Valley Community Bancorp and Subsidiary

 

$

27,227

 

8.0

%

$

25,595

 

7.8

%

Central Valley Community Bank

 

$

26,051

 

7.7

%

$

24,509

 

7.5

%

 

 

 

 

 

 

 

 

 

 

Minimum requirement for “Well-Capitalized” institution

 

$

16,961

 

5.0

%

$

16,314

 

5.0

%

Minimum regulatory requirement

 

$

13,569

 

4.0

%

$

13,020

 

4.0

%

 

 

 

 

 

 

 

 

 

 

Tier 1 Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Valley Community Bancorp and Subsidiary

 

$

27,227

 

11.4

%

$

25,595

 

11.7

%

Central Valley Community Bank

 

$

26,051

 

10.9

%

$

24,509

 

11.2

%

 

 

 

 

 

 

 

 

 

 

Minimum requirement for “Well-Capitalized” institution

 

$

14,372

 

6.0

%

$

13,101

 

6.0

%

Minimum regulatory requirement

 

$

9,582

 

4.0

%

$

8,713

 

4.0

%

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Valley Community Bancorp and Subsidiary

 

$

29,759

 

12.4

%

$

28,020

 

12.8

%

Central Valley Community Bank

 

$

28,583

 

12.0

%

$

26,934

 

12.3

%

 

 

 

 

 

 

 

 

 

 

Minimum requirement for “Well-Capitalized” institution

 

$

23,954

 

10.0

%

$

21,834

 

10.0

%

Minimum regulatory requirement

 

$

19,163

 

8.0

%

$

17,426

 

8.0

%

 

At the current time, there are no commitments that would engender the use of material amounts of the Company’s capital.

 

LIQUIDITY MANAGEMENT

 

The objective of our liquidity management is to maintain the Company’s ability to meet the day-to-day cash flow requirements of our clients who either wish to withdraw funds or require funds to meet their credit needs.  The liquidity position must be managed to allow the Company to meet the needs of its clients while maintaining an appropriate balance between assets and liabilities to maximize the return on investment expectation for its shareholders.  Sources and uses of funds are monitored on a daily basis to maintain an acceptable liquidity position assessing historical information such as seasonal demand, local economic cycles, and the economy in general.  In addition liquidity from core deposits and repayments/maturities of loans and investments, the Company has the ability to sell securities, obtain Federal Home Loan Bank (“FHLB”) advances or purchase overnight Federal Funds.  Additionally, current ratios, management goals, and unique characteristics of the Company are considered.  Management accomplishes these objectives through the selection of asset and liability maturity mixes that it believes will meet the Company’s needs.

 

The Company reviews its liquidity position regularly based upon its current position and expected trends of loans and deposits.  Liquidity is provided by the Bank’s core deposit base, shareholders’ equity, and reductions in assets which can be immediately converted to cash at minimal cost.  Liquid assets, which consist of cash, deposits in other financial institutions, Federal funds sold, available for sale investment securities (less pledged securities) averaged $103,769,000 for the first half of 2004, or 31.0% of average assets compared to $83,220,000, or 28.5% of average assets for the first half of 2003.  The ratio of average liquid assets to average demand deposits was 113.0% for the first half of 2004 compared to 114.1% for same period of 2003.  These ratios suggest the Company had sufficient liquidity to fund unexpected deposit runoff or support increased loan activity.  The Company’s loan to deposit ratio at June 30, 2004 was 63.2%.

 

As mentioned above, unpledged investment securities may also provide liquidity through principal paydowns, maturities, or by selling the investment.  At June 30, 2004, $60,398,000 in unpledged securities was available as collateral for borrowing or for sale.  The market value of these unpledged securities was $60,149,000.

 

27



 

The following table reflects the Company’s credit lines, balances outstanding, and collateral pledgings at June 30, 2004 and 2003:

 

Credit Lines

 

June 30, 2004

 

Balance at June
30,2004

 

June 30, 2003

 

Balance at June
30,2003

Unsecured Credit Lines (interest rate varies with market)

 

$9,000,000

 

$

-0-

 

$8,000,000

 

$

-0-

Federal Home Loan Bank (interest rate at prevailing interest rate)

 

Collateral pledged $10,705,000 Market Value of Collateral $10,847,000

 

$

7,000,000

 

Collateral pledged $12,050,000 Market Value of Collateral $13,298,000

 

$

8,000,000

Federal Reserve Bank (interest rate at prevailing discount interest rate)

 

Collateral pledged $3,673,000 Market Value of Collateral $3,599,000

 

$

-0-

 

Collateral pledged $1,357,000 Market Value of Collateral $1,420,000

 

$

-0

 

Management believes that the Company maintains adequate amounts of liquid assets to meet its liquidity needs.  The Company’s liquidity might be insufficient if deposits or withdrawals were to exceed anticipated levels.  Deposit withdrawals can increase if a company experiences financial difficulties or receives adverse publicity for other reasons, or if its pricing of products or services is not competitive with those offered by other financial institutions.

 

Management believes that the Company’s current mix of assets and liabilities provide a reasonable level of risk related to significant fluctuations in net interest income or the result of volatility of the Company’s earning base.

 

INFLATION

 

The impact of inflation on a financial institution differs significantly from that exerted on other industries primarily because the assets and liabilities of financial institutions consist largely of monetary items.  However, financial institutions are affected by inflation in part through non-interest expenses, such as salaries and occupancy expenses, and to some extent by changes in interest rates.

 

At June 30, 2004, the Company does not believe that inflation has a material impact on its consolidated financial position or results of operations.  However, if the inflation concerns cause short term rates to rise in the near future, the Company may benefit by immediate repricing of a majority of its loan portfolio.  Refer to Market Risk for further discussion.

 

CRITICAL ACCOUNTING POLICIES

 

There have been no changes to the Company’s critical accounting policies from those discussed in the Company’s annual report for the year ended December 31, 2003.

 

ITEM 3.                  CONTROLS AND PROCEDURES

 

(a)          EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

 

Based on their evaluation as of the end of the period covered by this Quarterly Report on Form 10-QSB, the Registrant’s principal executive officer and principal financial officer have concluded that the Registrant’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”) are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms.

 

28



 

(b)          CHANGES IN INTERNAL CONTROLS

 

There were no changes in the Registrant’s internal control over financial reporting identified in connection with the evaluation described in paragraph (a) above that occurred during the Registrant’s last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting.

 

PART II                 OTHER INFORMATION

 

ITEM 2.                  CHANGES IN SECURITIES

 

SMALL BUSINESS ISSUER PURCHASES OF EQUITY SECURITIES

 

A summary of the repurchase activity for the Company’s second quarter of 2004 follows.

 

Period

 

Total Number of
Shares Purchased

 

Average Price Paid
Per Share

 

Total Number of
Shares Purchased
as Part of Publicly
Announced Plan (1)

 

Approximate Dollar Value of
Shares that May Yet Be
Purchased Under Current Plan

 

 

 

 

 

 

 

 

 

 

 

04/01/2004 - 04/30/2004

 

 

 

 

$

287,600

 

05/01/2004 - 05/31/2004

 

 

 

 

$

287,600

 

06/01/2004 - 06/30/2004

 

 

 

 

$

287,600

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

287,600

 

 


(1)          The Company approved a stock repurchase program effective January 21, 2004 and ending December 31, 2004 with the intent to purchase shares for an aggregate amount of $500,000.   For the quarter ended June 30, 2004, the Company did not repurchase any shares.

(2)          All share repurchases were effected in accordance with the safe harbor provisions of Rule 10b-18 of the Securities Exchange Act.

 

ITEM 4                   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

 

a.             The Company’s 2004 Annual Meeting of Shareholders was held May 19, 2004.

 

b.             At the 2004 annual meeting the shareholders took the following actions:

 

                  Elected Directors of the Company to serve until the 2005 annual Meeting of Shareholders and until their successors are elected and qualified.

 

                  In the election for directors, no candidates were nominated for election as a director other than the nominees of the Board of Directors whose names were set forth in the Company’s proxy statement dated March 31, 2004.  Set forth below is a tabulation of the votes cast in the election of Directors with respect to each nominee for office:

 

Director

 

Votes Cast for
Election

 

Withheld

 

Sidney B. Cox

 

2,318,045

 

10,488

 

Daniel N. Cunningham

 

2,316,927

 

11,606

 

Edwin S. Darden, Jr.

 

2,316,777

 

11,756

 

Daniel J. Doyle

 

2,317,027

 

11,506

 

Steven D. McDonald

 

2,278,287

 

30,246

 

Louis McMurray

 

2,317,925

 

10,608

 

Wanda L. Rogers

 

2,317,027

 

11,506

 

William S. Smittcamp

 

2,317,027

 

11,506

 

Joseph B. Weirick

 

2,317,537

 

10,996

 

 

29



 

                  The ratification of the appointment of Perry-Smith LLP for the 2004 fiscal year as the Company’s independent public accountants.  The appointment was ratified by the following votes:

 

Votes for: 2,317,551  Votes against: 1,930   Abstentions: 9,052

 

ITEM 6.                  EXHIBITS AND REPORTS ON FORM 8-K

 

(a)          Exhibits

 

Exhibit 31.1 Rule 13a-14(a) [Section 302] Certification of Principal Executive Officer.

 

Exhibit 31.2 Rule 13a-14(a) [Section 302] Certification of Principal Financial Officer.

 

Exhibit 32.1 Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

Exhibit 32.2 Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

(b)          Reports on Form 8-K

 

On April 9, 2004, the Company filed a Current Report on Form 8-K reporting under Items 7 and 12 the issuance of a press release announcing unaudited financial information and related matters.  The Current Report included as an exhibit, a press release, dated April 9, 2004, containing certain unaudited financial information of the Company and a discussion of changes for the first quarter of 2004 compared to the comparable period for the preceding year.

 

On May 19, 2004, the Company filed a Current Report on Form 8-K reporting under Item 5, the issuance of a press release announcing that the Board of Directors declared a $0.10 per share cash dividend for shareholders of record as of June 4, 2004, payable on June 30, 2004.  The Current Report included, as an exhibit, a copy of the press release, dated May 19, 2004.

 

On July 19, 2004, the Company filed a Current Report on Form 8-K reporting under Item 5 that it had entered into a Definitive Agreement and Plan of Reorganization and Merger with Bank of Madera County.  The Current Report included as exhibits, the Definitive Agreement and Plan of Reorganization and Merger and a press release, dated July 19, 2004, regarding the transaction.

 

30



 

SIGNATURES

 

Pursuant to the requirements of Section 13 of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

CENTRAL VALLEY COMMUNITY BANCORP

 

 

Date: August 3, 2004

By:

/s/ Daniel J. Doyle

 

 

 

Daniel J. Doyle

 

 

President and Chief Executive Officer

 

 

 

 

Date:  August 3, 2004

By:

/s/G. Graham

 

 

 

G. Graham, Chief Financial Officer

 

 

 

31