California
|
77-0446957
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
445 Pine Avenue, Goleta, California
|
93117
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer o
|
Accelerated filer o
|
Smaller reporting company x
|
Index
|
Page
|
||
Part I. Financial Information
|
|
||
|
Item 1 – Financial Statements
|
|
|
|
|
3
|
|
|
|
4
|
|
|
|
5
|
|
|
|
6
|
|
|
|
7
|
|
|
|
8
|
|
|
The financial statements included in this Form 10-Q should be read in conjunction with Community West Bancshares’ Annual Report on Form 10-K for the fiscal year ended December 31, 2012.
|
|
|
|
|
|
|
|
33
|
||
|
49
|
||
|
Item 4 – Controls and Procedures
|
50
|
|
|
|
|
|
Part II. Other Information
|
|
||
|
Item 1 – Legal Proceedings
|
50
|
|
Item 1A – Risk Factors
|
50
|
||
|
50
|
||
|
Item 3 – Defaults Upon Senior Securities
|
50
|
|
|
Item 4 – Mine Safety Disclosures
|
51
|
|
|
Item 5 – Other Information
|
51
|
|
|
Item 6 – Exhibits
|
51
|
|
|
|
|
|
52
|
Item 1. | Financial Statements (unaudited) |
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
(Unaudited)
|
|||||||
|
(in thousands, except share amounts)
|
|||||||
Assets:
|
||||||||
Cash and due from banks
|
$
|
42,546
|
$
|
27,866
|
||||
Federal funds sold
|
24
|
25
|
||||||
Cash and cash equivalents
|
42,570
|
27,891
|
||||||
Interest-bearing deposits in other financial institutions
|
3,282
|
3,653
|
||||||
Investment securities - available-for-sale, at fair value; amortized cost of $15,813 at September 30, 2013 and $11,944 at December 31, 2012
|
15,436
|
12,004
|
||||||
Investment securities - held-to-maturity, at amortized cost; fair value of $10,600 at September 30, 2013 and $12,765 at December 31, 2012
|
10,149
|
12,036
|
||||||
Federal Home Loan Bank stock, at cost
|
2,281
|
3,283
|
||||||
Federal Reserve Bank stock, at cost
|
1,373
|
1,373
|
||||||
Loans:
|
||||||||
Held for sale, at lower of cost or fair value
|
64,187
|
68,694
|
||||||
Held for investment, net of allowance for loan losses of $11,654 at September 30, 2013 and $14,464 at December 31, 2012
|
375,258
|
380,507
|
||||||
Total loans
|
439,445
|
449,201
|
||||||
Other assets acquired through foreclosure, net
|
3,975
|
1,889
|
||||||
Premises and equipment, net
|
2,985
|
3,068
|
||||||
Other assets
|
13,985
|
17,703
|
||||||
Total assets
|
$
|
535,481
|
$
|
532,101
|
||||
Liabilities:
|
||||||||
Deposits:
|
||||||||
Non-interest-bearing demand
|
$
|
55,462
|
$
|
53,605
|
||||
Interest-bearing demand
|
253,978
|
269,466
|
||||||
Savings
|
16,176
|
16,351
|
||||||
Certificates of deposit
|
105,475
|
94,798
|
||||||
Total deposits
|
431,091
|
434,220
|
||||||
Other borrowings
|
34,000
|
34,000
|
||||||
Convertible debentures
|
1,442
|
7,852
|
||||||
Other liabilities
|
4,300
|
2,980
|
||||||
Total liabilities
|
470,833
|
479,052
|
||||||
|
||||||||
Stockholders’ equity:
|
||||||||
|
||||||||
Preferred stock — no par value, 10,000,000 shares authorized; 15,600 shares issued and outstanding at September 30, 2013 and December 31, 2012
|
15,542
|
15,341
|
||||||
Common stock — no par value, 20,000,000 shares authorized; 7,865,558shares issued and outstanding at September 30, 2013 and 5,994,510 at December 31, 2012
|
40,146
|
33,555
|
||||||
Retained earnings
|
9,182
|
4,118
|
||||||
Accumulated other comprehensive (loss) income, net
|
(222
|
)
|
35
|
|||||
Total stockholders’ equity
|
64,648
|
53,049
|
||||||
Total liabilities and stockholders’ equity
|
$
|
535,481
|
$
|
532,101
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Interest income:
|
(in thousands, except per share amounts)
|
|||||||||||||||
Loans, including fees
|
$
|
6,871
|
$
|
7,324
|
$
|
20,515
|
$
|
23,236
|
||||||||
Investment securities and other
|
187
|
188
|
532
|
631
|
||||||||||||
Total interest income
|
7,058
|
7,512
|
21,047
|
23,867
|
||||||||||||
Interest expense:
|
||||||||||||||||
Deposits
|
719
|
970
|
2,238
|
3,287
|
||||||||||||
Other borrowings and convertible debt
|
328
|
433
|
1,136
|
1,386
|
||||||||||||
Total interest expense
|
1,047
|
1,403
|
3,374
|
4,673
|
||||||||||||
Net interest income
|
6,011
|
6,109
|
17,673
|
19,194
|
||||||||||||
Provision for credit losses
|
(1,563
|
)
|
1,293
|
(2,843
|
)
|
5,176
|
||||||||||
Net interest income after provision for credit losses
|
7,574
|
4,816
|
20,516
|
14,018
|
||||||||||||
Non-interest income:
|
||||||||||||||||
Other loan fees
|
229
|
302
|
844
|
847
|
||||||||||||
Gains from loan sales, net
|
62
|
366
|
334
|
1,521
|
||||||||||||
Document processing fees
|
114
|
109
|
369
|
283
|
||||||||||||
Service Charges
|
75
|
98
|
245
|
327
|
||||||||||||
Loan servicing, net
|
70
|
105
|
169
|
180
|
||||||||||||
Other
|
134
|
77
|
292
|
300
|
||||||||||||
Total non-interest income
|
684
|
1,057
|
2,253
|
3,458
|
||||||||||||
Non-interest expense:
|
||||||||||||||||
Salaries and employee benefits
|
3,114
|
2,899
|
9,999
|
8,526
|
||||||||||||
Occupancy expense, net
|
452
|
451
|
1,365
|
1,365
|
||||||||||||
Loan servicing and collection
|
511
|
366
|
1,111
|
1,257
|
||||||||||||
Professional services
|
308
|
372
|
913
|
993
|
||||||||||||
FDIC assessment
|
283
|
311
|
809
|
1,046
|
||||||||||||
Advertising and marketing
|
94
|
59
|
374
|
218
|
||||||||||||
Depreciation
|
78
|
78
|
226
|
231
|
||||||||||||
Net loss on sales/write-downs of foreclosed real estate and repossessed assets
|
168
|
189
|
274
|
969
|
||||||||||||
Data processing
|
128
|
127
|
403
|
407
|
||||||||||||
Other
|
487
|
408
|
1,445
|
1,623
|
||||||||||||
Total non-interest expense
|
5,623
|
5,260
|
16,919
|
16,635
|
||||||||||||
Income before provision for income taxes
|
2,635
|
613
|
5,850
|
841
|
||||||||||||
Income taxes
|
—
|
—
|
—
|
—
|
||||||||||||
Net income
|
2,635
|
613
|
5,850
|
841
|
||||||||||||
Dividends and accretion on preferred stock
|
262
|
253
|
786
|
785
|
||||||||||||
Net income available to common stockholders
|
$
|
2,373
|
$
|
360
|
$
|
5,064
|
$
|
56
|
||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
0.30
|
$
|
0.06
|
$
|
0.75
|
$
|
0.01
|
||||||||
Diluted
|
$
|
0.29
|
$
|
0.06
|
$
|
0.60
|
$
|
0.01
|
||||||||
Weighted average number of common shares outstanding:
|
||||||||||||||||
Basic
|
7,865
|
5,990
|
6,731
|
5,990
|
||||||||||||
Diluted
|
8,395
|
8,233
|
8,883
|
8,233
|
||||||||||||
Dividends declared per common share
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Net income
|
$
|
2,635
|
$
|
613
|
$
|
5,850
|
$
|
841
|
||||||||
Other comprehensive income, net:
|
||||||||||||||||
Unrealized (loss) gain on securities available-for-sale (AFS), net (tax effect of $83, $(5), $180, $(2) for each respective period presented)
|
(119
|
)
|
7
|
(257
|
)
|
2
|
||||||||||
Realized gain on sale of securities AFS included in income, net (tax effect of $22)
|
—
|
—
|
—
|
(99
|
)
|
|||||||||||
Net other comprehensive (loss) income
|
(119
|
)
|
7
|
(257
|
)
|
(97
|
)
|
|||||||||
Comprehensive income
|
$
|
2,516
|
$
|
620
|
$
|
5,593
|
$
|
744
|
|
Accumulated
|
|||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Other
|
Total
|
||||||||||||||||||||||||
|
Comprehensive
|
Retained
|
Stockholders'
|
|||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Income (Loss)
|
Earnings
|
Equity
|
|||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||
Balance, December 31, 2012:
|
16
|
$
|
15,341
|
5,995
|
$
|
33,555
|
$
|
35
|
$
|
4,118
|
$
|
53,049
|
||||||||||||||||
Net income
|
—
|
—
|
—
|
—
|
—
|
5,850
|
5,850
|
|||||||||||||||||||||
Exercise of stock options
|
—
|
—
|
6
|
21
|
—
|
—
|
21
|
|||||||||||||||||||||
Conversion of debentures
|
—
|
—
|
1,865
|
6,527
|
6,527
|
|||||||||||||||||||||||
Stock option expense
|
—
|
—
|
—
|
43
|
—
|
—
|
43
|
|||||||||||||||||||||
Dividends on preferred stock
|
—
|
—
|
—
|
—
|
—
|
(585
|
)
|
(585
|
)
|
|||||||||||||||||||
Accretion on preferred stock
|
—
|
201
|
—
|
—
|
—
|
(201
|
)
|
—
|
||||||||||||||||||||
Other comprehensive loss, net
|
—
|
—
|
—
|
—
|
(257
|
)
|
—
|
(257
|
)
|
|||||||||||||||||||
Balance, September 30, 2013
|
16
|
$
|
15,542
|
7,866
|
$
|
40,146
|
$
|
(222
|
)
|
$
|
9,182
|
$
|
64,648
|
|
Nine Months Ended September 30,
|
|||||||
|
2013
|
2012
|
||||||
|
(in thousands)
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
5,850
|
$
|
841
|
||||
|
||||||||
Adjustments to reconcile net income to cash provided by operating activities:
|
||||||||
Provision for loan losses
|
(2,843
|
)
|
5,176
|
|||||
Depreciation
|
226
|
231
|
||||||
Stock-based compensation
|
43
|
27
|
||||||
Deferred income taxes
|
—
|
354
|
||||||
Net amortization of discounts and premiums for investment securities
|
—
|
(21
|
)
|
|||||
(Gains)/Losses on:
|
||||||||
Sales of securities, AFS
|
—
|
(121
|
)
|
|||||
Sale of repossessed assets, net
|
360
|
1,076
|
||||||
Sale of loans, net
|
(334
|
)
|
(1,521
|
)
|
||||
Loans originated for sale and principal collections, net
|
4,841
|
(2,379
|
)
|
|||||
Changes in:
|
||||||||
Other assets
|
4,121
|
(630
|
)
|
|||||
Other liabilities
|
852
|
1,071
|
||||||
Servicing rights, net
|
133
|
(121
|
)
|
|||||
Net cash provided by operating activities
|
13,249
|
3,983
|
||||||
Cash flows from investing activities:
|
||||||||
Proceeds from held for investment loan sales
|
5,101
|
—
|
||||||
Proceeds from sale of available-for-sale securities
|
—
|
4,137
|
||||||
Principal pay downs and maturities of available-for-sale securities
|
4,181
|
7,446
|
||||||
Purchase of available-for-sale securities
|
(8,033
|
)
|
—
|
|||||
Proceeds from principal pay downs and maturities of securities held-to-maturity
|
1,870
|
2,493
|
||||||
Loan originations and principal collections, net
|
(2,762
|
)
|
65,185
|
|||||
Liquidation of restricted stock
|
1,002
|
596
|
||||||
Net increase (decrease) in interest-bearing deposits in other financial institutions
|
371
|
(3,543
|
)
|
|||||
Purchase of premises and equipment, net
|
(143
|
)
|
(253
|
)
|
||||
Proceeds from sale of other real estate owned and repossessed assets, net
|
2,951
|
8,181
|
||||||
Net cash provided by investing activities
|
4,538
|
84,242
|
||||||
Cash flows from financing activities:
|
||||||||
Net decrease in deposits
|
(3,129
|
)
|
(51,296
|
)
|
||||
Net decrease in borrowings
|
—
|
(27,000
|
)
|
|||||
Exercise of stock options
|
21
|
—
|
||||||
Cash dividends paid on preferred stock
|
—
|
(195
|
)
|
|||||
Net cash used in financing activities
|
(3,108
|
)
|
(78,491
|
)
|
||||
Net increase in cash and cash equivalents
|
14,679
|
9,734
|
||||||
Cash and cash equivalents at beginning of year
|
27,891
|
22,572
|
||||||
Cash and cash equivalents at end of period
|
$
|
42,570
|
$
|
32,306
|
||||
Supplemental disclosure:
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
3,399
|
$
|
4,631
|
||||
Income taxes
|
462
|
712
|
||||||
Non-cash investing and financing activity:
|
||||||||
Transfers to other assets acquired through foreclosure, net
|
5,753
|
6,317
|
||||||
Preferred stock dividends declared, not paid
|
585
|
388
|
||||||
Conversion of debentures
|
6,410
|
—
|
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
· | Commercial Real Estate, Commercial, Commercial Agriculture, SBA, HELOC, Single Family Residential, and Consumer – Migration analysis combined with risk rating is used to determine the required allowance for all non-impaired loans. In addition, the migration results are adjusted based upon qualitative factors that affect this specific portfolio category. Reserves on impaired loans are determined based upon the individual characteristics of the loan. |
· | Manufactured Housing – The allowance is calculated on the basis of loss history and risk rating, which is primarily a function of delinquency. In addition, the loss results are adjusted based upon qualitative factors that affect this specific portfolio. |
· | The expected future cash flows are estimated and then discounted at the effective interest rate. |
· | The value of the underlying collateral net of selling costs. Selling costs are estimated based on industry standards, the Company’s actual experience or actual costs incurred as appropriate. When evaluating real estate collateral, the Company typically uses appraisals or valuations, no more than twelve months old at time of evaluation. When evaluating non-real estate collateral securing the loan, the Company will use audited financial statements or appraisals no more than twelve months old at time of evaluation. Additionally for both real estate and non-real estate collateral, the Company may use other sources to determine value as deemed appropriate. |
· | The loan’s observable market price. |
· | Concentrations of credit |
· | International risk |
· | Trends in volume, maturity, and composition |
· | Volume and trend in delinquency |
· | Economic conditions |
· | Outside exams |
· | Geographic distance |
· | Policy and changes |
· | Staff experience and ability |
2. | INVESTMENT SECURITIES |
|
September 30, 2013
|
|||||||||||||||
|
Gross
|
Gross
|
||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||||
|
Cost
|
Gains
|
(Losses)
|
Value
|
||||||||||||
Securities available-for-sale
|
(in thousands)
|
|||||||||||||||
U.S. government agency notes
|
$
|
5,994
|
$
|
-
|
$
|
(318
|
)
|
$
|
5,676
|
|||||||
U.S. government agency mortgage backed securities ("MBS")
|
62
|
3
|
-
|
65
|
||||||||||||
U.S. government agency collateralized mortgage obligations ("CMO")
|
9,691
|
13
|
(76
|
)
|
9,628
|
|||||||||||
Equity securities: Farmer Mac class A stock
|
66
|
1
|
-
|
67
|
||||||||||||
Total
|
$
|
15,813
|
$
|
17
|
$
|
(394
|
)
|
$
|
15,436
|
|||||||
|
||||||||||||||||
Securities held-to-maturity
|
||||||||||||||||
U.S. government agency MBS
|
$
|
10,149
|
$
|
469
|
$
|
(18
|
)
|
$
|
10,600
|
|||||||
Total
|
$
|
10,149
|
$
|
469
|
$
|
(18
|
)
|
$
|
10,600
|
|
December 31, 2012
|
|||||||||||||||
|
Gross
|
Gross
|
||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||||
|
Cost
|
Gains
|
(Losses)
|
Value
|
||||||||||||
Securities available-for-sale
|
(in thousands)
|
|||||||||||||||
U.S. government agency notes
|
$
|
1,998
|
$
|
-
|
$
|
(10
|
)
|
$
|
1,988
|
|||||||
U.S. government agency MBS
|
163
|
8
|
-
|
171
|
||||||||||||
U.S. government agency CMO
|
9,783
|
62
|
-
|
9,845
|
||||||||||||
Total
|
$
|
11,944
|
$
|
70
|
$
|
(10
|
)
|
$
|
12,004
|
|||||||
|
||||||||||||||||
Securities held-to-maturity
|
||||||||||||||||
U.S. government agency MBS
|
$
|
12,036
|
$
|
729
|
$
|
-
|
$
|
12,765
|
||||||||
Total
|
$
|
12,036
|
$
|
729
|
$
|
-
|
$
|
12,765
|
|
Less than One Year
|
One to Five Years
|
Five to Ten Years
|
Over Ten Years
|
Total
|
|||||||||||||||||||||||||||||||||||
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
||||||||||||||||||||||||||||||
Securities available-for-sale
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||||||||
U.S. government agency notes
|
$
|
5,676
|
1.2
|
%
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
5,676
|
1.2
|
%
|
|||||||||||||||||||||||
U.S. government agency MBS
|
-
|
-
|
-
|
-
|
65
|
2.2
|
%
|
-
|
-
|
65
|
2.2
|
%
|
||||||||||||||||||||||||||||
U.S. government agency CMO
|
-
|
-
|
2,427
|
0.7
|
%
|
4,355
|
0.5
|
%
|
2,846
|
0.8
|
%
|
9,628
|
0.7
|
%
|
||||||||||||||||||||||||||
Farmer Mac class A stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
67
|
-
|
||||||||||||||||||||||||||||||
Total
|
$
|
5,676
|
1.2
|
%
|
$
|
2,427
|
0.7
|
%
|
$
|
4,420
|
0.6
|
%
|
$
|
2,846
|
0.8
|
%
|
$
|
15,436
|
0.9
|
%
|
||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Securities held-to-maturity
|
||||||||||||||||||||||||||||||||||||||||
U.S. government agency MBS
|
$
|
-
|
-
|
$
|
2,366
|
4.7
|
%
|
$
|
7,783
|
2.7
|
%
|
$
|
-
|
-
|
$
|
10,149
|
3.2
|
%
|
||||||||||||||||||||||
Total
|
$
|
-
|
-
|
$
|
2,366
|
4.7
|
%
|
$
|
7,783
|
2.7
|
%
|
$
|
-
|
-
|
$
|
10,149
|
3.2
|
%
|
|
September 30, 2013
|
December 31, 2012
|
||||||||||||||
|
Amortized
|
Estimated
|
Amortized
|
Estimated
|
||||||||||||
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
Securities available for sale
|
(in thousands)
|
|||||||||||||||
Due in one year or less
|
$
|
5,994
|
$
|
5,676
|
$
|
4,923
|
$
|
4,913
|
||||||||
After one year through five years
|
2,418
|
2,427
|
6,858
|
6,920
|
||||||||||||
After five years through ten years
|
4,425
|
4,420
|
163
|
171
|
||||||||||||
After ten years
|
2,910
|
2,846
|
-
|
-
|
||||||||||||
Farmer Mac class A stock
|
66
|
67
|
-
|
-
|
||||||||||||
|
$
|
15,813
|
$
|
15,436
|
$
|
11,944
|
$
|
12,004
|
||||||||
Securities held to maturity
|
||||||||||||||||
Due in one year or less
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
After one year through five years
|
2,366
|
2,521
|
4,051
|
4,314
|
||||||||||||
After five years through ten years
|
7,783
|
8,079
|
7,985
|
8,451
|
||||||||||||
After ten years
|
-
|
-
|
-
|
-
|
||||||||||||
|
$
|
10,149
|
$
|
10,600
|
$
|
12,036
|
$
|
12,765
|
|
September 30, 2013
|
|||||||||||||||||||||||
|
Less Than Twelve Months
|
More Than Twelve Months
|
Total
|
|||||||||||||||||||||
|
Gross
|
Gross
|
Gross
|
|||||||||||||||||||||
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
||||||||||||||||||
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
||||||||||||||||||
Securities available-for-sale
|
(in thousands)
|
|||||||||||||||||||||||
U.S. government agency notes
|
$
|
318
|
$
|
5,676
|
$
|
-
|
$
|
-
|
$
|
318
|
$
|
5,676
|
||||||||||||
U.S. government agency CMO
|
76
|
5,427
|
$
|
-
|
$
|
-
|
76
|
5,427
|
||||||||||||||||
|
$
|
394
|
$
|
11,103
|
$
|
-
|
$
|
-
|
$
|
394
|
$
|
11,103
|
||||||||||||
Securities held-to-maturity
|
||||||||||||||||||||||||
U.S. Government-agency MBS
|
$
|
18
|
$
|
1,080
|
$
|
-
|
$
|
-
|
$
|
18
|
$
|
1,080
|
||||||||||||
Total
|
$
|
18
|
$
|
1,080
|
$
|
-
|
$
|
-
|
$
|
18
|
$
|
1,080
|
|
December 31, 2012
|
|||||||||||||||||||||||
|
Less Than Twelve Months
|
More Than Twelve Months
|
Total
|
|||||||||||||||||||||
|
Gross
|
Gross
|
Gross
|
|||||||||||||||||||||
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
||||||||||||||||||
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
||||||||||||||||||
Securities available-for-sale
|
(in thousands)
|
|||||||||||||||||||||||
U.S. government agency notes
|
$
|
10
|
$
|
1,988
|
$
|
-
|
$
|
-
|
$
|
10
|
$
|
1,988
|
||||||||||||
U.S. government agency CMO
|
1
|
876
|
1
|
411
|
2
|
1,287
|
||||||||||||||||||
Total
|
$
|
11
|
$
|
2,864
|
$
|
1
|
$
|
411
|
$
|
12
|
$
|
3,275
|
3. | LOAN SALES AND SERVICING |
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Beginning balance
|
$
|
394
|
$
|
456
|
$
|
426
|
$
|
419
|
||||||||
Adjustment to fair value
|
(18
|
)
|
(5
|
)
|
(50
|
)
|
32
|
|||||||||
Ending balance
|
$
|
376
|
$
|
451
|
$
|
376
|
$
|
451
|
|
September 30,
|
|||||||
|
2013
|
2012
|
||||||
|
||||||||
Weighted-average constant prepayment rate
|
5.17
|
%
|
5.66
|
%
|
||||
Weighted-average life (in years)
|
6
|
6
|
||||||
Weighted-average discount rate
|
12.74
|
%
|
12.94
|
%
|
|
September 30,
|
|||||||
|
2013
|
2012
|
||||||
|
( in thousands)
|
|||||||
Discount Rate
|
||||||||
Increase in fair value from 100 basis points ("bps") decrease
|
$
|
11
|
$
|
13
|
||||
Decrease in fair value from 100 bps increase
|
(10
|
)
|
(13
|
)
|
||||
Constant Prepayment Rate
|
||||||||
Increase in fair value from 10 percent decrease
|
5
|
7
|
||||||
Decrease in fair value from 10 percent increase
|
(5
|
)
|
(7
|
)
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Beginning balance
|
$
|
326
|
$
|
441
|
$
|
383
|
$
|
625
|
||||||||
Amortization
|
(28
|
)
|
(29
|
)
|
(85
|
)
|
(213
|
)
|
||||||||
Ending balance
|
$
|
298
|
$
|
412
|
$
|
298
|
$
|
412
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Beginning balance
|
$
|
304
|
$
|
253
|
$
|
348
|
$
|
-
|
||||||||
Additions through loan sales
|
-
|
72
|
-
|
349
|
||||||||||||
Adjustment to fair value
|
(4
|
)
|
8
|
(48
|
)
|
(16
|
)
|
|||||||||
Ending balance
|
$
|
300
|
$
|
333
|
$
|
300
|
$
|
333
|
|
September 30,
|
|||||||
|
2013
|
2012
|
||||||
|
||||||||
Weighted-average constant prepayment rate
|
4.62
|
%
|
5.19
|
%
|
||||
Weighted-average life (in years)
|
9
|
9
|
||||||
Weighted-average discount rate
|
13.48
|
%
|
13.93
|
%
|
|
September 30,
|
|||||||
|
2013
|
2012
|
||||||
|
( in thousands)
|
|||||||
Discount Rate
|
||||||||
Increase in fair value from 100 basis points ("bps") decrease
|
$
|
12
|
$
|
13
|
||||
Decrease in fair value from 100 bps increase
|
(11
|
)
|
(13
|
)
|
||||
Constant Prepayment Rate
|
||||||||
Increase in fair value from 10 percent decrease
|
6
|
7
|
||||||
Decrease in fair value from 10 percent increase
|
(5
|
)
|
(7
|
)
|
4. | LOANS HELD FOR INVESTMENT |
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
(in thousands)
|
|||||||
Manufactured housing
|
$
|
172,126
|
$
|
177,391
|
||||
Commercial real estate
|
132,034
|
126,677
|
||||||
Commercial
|
31,453
|
32,496
|
||||||
SBA
|
25,753
|
30,688
|
||||||
HELOC
|
15,616
|
17,852
|
||||||
Single family real estate
|
10,007
|
9,939
|
||||||
Consumer
|
186
|
232
|
||||||
|
387,175
|
395,275
|
||||||
Allowance for loan losses
|
11,654
|
14,464
|
||||||
Deferred costs, net
|
(92
|
)
|
(128
|
)
|
||||
Discount on SBA loans
|
355
|
432
|
||||||
Total loans held for investment, net
|
$
|
375,258
|
$
|
380,507
|
|
September 30, 2013
|
|||||||||||||||||||||||||||
|
Recorded
|
|||||||||||||||||||||||||||
|
Investment
|
|||||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
Over 90 Days
|
Total
|
Over 90 Days
|
|||||||||||||||||||||||
|
Current
|
Past Due
|
Past Due
|
Past Due
|
Past Due
|
Total
|
and Accruing
|
|||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||
Manufactured housing
|
$
|
171,923
|
$
|
144
|
$
|
59
|
$
|
-
|
$
|
203
|
$
|
172,126
|
$
|
-
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||
Commercial real estate
|
84,191
|
-
|
-
|
-
|
-
|
84,191
|
-
|
|||||||||||||||||||||
SBA 504 1st trust deed
|
33,315
|
-
|
-
|
490
|
490
|
33,805
|
-
|
|||||||||||||||||||||
Land
|
1,972
|
-
|
-
|
-
|
-
|
1,972
|
-
|
|||||||||||||||||||||
Construction
|
12,066
|
-
|
-
|
-
|
-
|
12,066
|
-
|
|||||||||||||||||||||
Commercial
|
27,952
|
-
|
3,501
|
-
|
3,501
|
31,453
|
-
|
|||||||||||||||||||||
SBA (1)
|
24,953
|
98
|
-
|
702
|
800
|
25,753
|
-
|
|||||||||||||||||||||
HELOC
|
15,616
|
-
|
-
|
-
|
-
|
15,616
|
-
|
|||||||||||||||||||||
Single family real estate
|
9,739
|
-
|
-
|
268
|
268
|
10,007
|
-
|
|||||||||||||||||||||
Consumer
|
186
|
-
|
-
|
-
|
-
|
186
|
-
|
|||||||||||||||||||||
Total
|
$
|
381,913
|
$
|
242
|
$
|
3,560
|
$
|
1,460
|
$
|
5,262
|
$
|
387,175
|
$
|
-
|
(1) | $0.7 million of the $0.8 million SBA loans past due are guaranteed by the SBA. |
|
December 31, 2012
|
|||||||||||||||||||||||||||
|
Recorded
|
|||||||||||||||||||||||||||
|
Investment
|
|||||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
Over 90 Days
|
Total
|
Over 90 Days
|
|||||||||||||||||||||||
|
Current
|
Past Due
|
Past Due
|
Past Due
|
Past Due
|
Total
|
and Accruing
|
|||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||
Manufactured housing
|
$
|
176,249
|
$
|
467
|
$
|
258
|
$
|
417
|
$
|
1,142
|
$
|
177,391
|
$
|
-
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||
Commercial real estate
|
81,682
|
-
|
-
|
830
|
830
|
82,512
|
-
|
|||||||||||||||||||||
SBA 504 1st trust deed
|
34,502
|
-
|
-
|
-
|
-
|
34,502
|
-
|
|||||||||||||||||||||
Land
|
4,556
|
-
|
-
|
-
|
-
|
4,556
|
-
|
|||||||||||||||||||||
Construction
|
5,107
|
-
|
-
|
-
|
-
|
5,107
|
-
|
|||||||||||||||||||||
Commercial
|
32,324
|
40
|
-
|
132
|
172
|
32,496
|
-
|
|||||||||||||||||||||
SBA (1)
|
23,906
|
713
|
-
|
6,069
|
6,782
|
30,688
|
-
|
|||||||||||||||||||||
HELOC
|
17,852
|
-
|
-
|
-
|
-
|
17,852
|
-
|
|||||||||||||||||||||
Single family real estate
|
9,895
|
32
|
-
|
12
|
44
|
9,939
|
12
|
|||||||||||||||||||||
Consumer
|
232
|
-
|
-
|
-
|
-
|
232
|
-
|
|||||||||||||||||||||
Total
|
$
|
386,305
|
$
|
1,252
|
$
|
258
|
$
|
7,460
|
$
|
8,970
|
$
|
395,275
|
$
|
12
|
(1) | $5.6 million of the $6.8 million SBA loans past due are guaranteed by the SBA. |
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Beginning balance
|
$
|
12,456
|
$
|
15,446
|
$
|
14,464
|
$
|
15,270
|
||||||||
Charge-offs
|
(692
|
)
|
(1,946
|
)
|
(1,959
|
)
|
(6,403
|
)
|
||||||||
Recoveries
|
1,453
|
262
|
1,992
|
1,012
|
||||||||||||
Net charge-offs
|
761
|
(1,684
|
)
|
33
|
(5,391
|
)
|
||||||||||
Provision
|
(1,563
|
)
|
1,293
|
(2,843
|
)
|
5,176
|
||||||||||
Ending balance
|
$
|
11,654
|
$
|
15,055
|
$
|
11,654
|
$
|
15,055
|
|
For the Three Months Ended September 30,
|
|||||||||||||||||||||||||||||||
|
Manufactured
|
Commercial
|
Single Family
|
|||||||||||||||||||||||||||||
|
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Total
|
||||||||||||||||||||||||
2013
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,691
|
$
|
2,654
|
$
|
1,529
|
$
|
2,073
|
$
|
311
|
$
|
197
|
$
|
1
|
$
|
12,456
|
||||||||||||||||
Charge-offs
|
(379
|
)
|
(157
|
)
|
(32
|
)
|
(76
|
)
|
-
|
(48
|
)
|
-
|
(692
|
)
|
||||||||||||||||||
Recoveries
|
119
|
1,135
|
45
|
149
|
1
|
4
|
-
|
1,453
|
||||||||||||||||||||||||
Net charge-offs
|
(260
|
)
|
978
|
13
|
73
|
1
|
(44
|
)
|
-
|
761
|
||||||||||||||||||||||
Provision
|
(80
|
)
|
(1,266
|
)
|
(365
|
)
|
132
|
(32
|
)
|
48
|
-
|
(1,563
|
)
|
|||||||||||||||||||
Ending balance
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
2012
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,187
|
$
|
3,175
|
$
|
3,064
|
$
|
3,148
|
$
|
671
|
$
|
199
|
$
|
2
|
$
|
15,446
|
||||||||||||||||
Charge-offs
|
(1,212
|
)
|
(396
|
)
|
-
|
(241
|
)
|
(74
|
)
|
(23
|
)
|
-
|
(1,946
|
)
|
||||||||||||||||||
Recoveries
|
3
|
31
|
81
|
140
|
-
|
2
|
5
|
262
|
||||||||||||||||||||||||
Net charge-offs
|
(1,209
|
)
|
(365
|
)
|
81
|
(101
|
)
|
(74
|
)
|
(21
|
)
|
5
|
(1,684
|
)
|
||||||||||||||||||
Provision
|
2,022
|
151
|
(521
|
)
|
(238
|
)
|
(111
|
)
|
(5
|
)
|
(5
|
)
|
1,293
|
|||||||||||||||||||
Ending balance
|
$
|
6,000
|
$
|
2,961
|
$
|
2,624
|
$
|
2,809
|
$
|
486
|
$
|
173
|
$
|
2
|
$
|
15,055
|
|
For the Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
|
Manufactured
|
Commercial
|
Single Family
|
|||||||||||||||||||||||||||||
|
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Total
|
||||||||||||||||||||||||
2013
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,945
|
$
|
2,627
|
$
|
2,325
|
$
|
2,733
|
$
|
634
|
$
|
198
|
$
|
2
|
$
|
14,464
|
||||||||||||||||
Charge-offs
|
(1,088
|
)
|
(161
|
)
|
(149
|
)
|
(355
|
)
|
(39
|
)
|
(136
|
)
|
(31
|
)
|
(1,959
|
)
|
||||||||||||||||
Recoveries
|
248
|
1,185
|
154
|
396
|
2
|
7
|
-
|
1,992
|
||||||||||||||||||||||||
Net charge-offs
|
(840
|
)
|
1,024
|
5
|
41
|
(37
|
)
|
(129
|
)
|
(31
|
)
|
33
|
||||||||||||||||||||
Provision
|
246
|
(1,285
|
)
|
(1,153
|
)
|
(496
|
)
|
(317
|
)
|
132
|
30
|
(2,843
|
)
|
|||||||||||||||||||
Ending balance
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
2012
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
4,629
|
$
|
3,528
|
$
|
2,734
|
$
|
3,877
|
$
|
349
|
$
|
150
|
$
|
3
|
$
|
15,270
|
||||||||||||||||
Charge-offs
|
(3,115
|
)
|
(1,687
|
)
|
(656
|
)
|
(600
|
)
|
(76
|
)
|
(261
|
)
|
(8
|
)
|
(6,403
|
)
|
||||||||||||||||
Recoveries
|
52
|
32
|
118
|
750
|
50
|
5
|
5
|
1,012
|
||||||||||||||||||||||||
Net charge-offs
|
(3,063
|
)
|
(1,655
|
)
|
(538
|
)
|
150
|
(26
|
)
|
(256
|
)
|
(3
|
)
|
(5,391
|
)
|
|||||||||||||||||
Provision
|
4,434
|
1,088
|
428
|
(1,218
|
)
|
163
|
279
|
2
|
5,176
|
|||||||||||||||||||||||
Ending balance
|
$
|
6,000
|
$
|
2,961
|
$
|
2,624
|
$
|
2,809
|
$
|
486
|
$
|
173
|
$
|
2
|
$
|
15,055
|
|
Manufactured
|
Commercial
|
Single Family
|
Total
|
||||||||||||||||||||||||||||
|
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Loans
|
||||||||||||||||||||||||
Loans Held for Investment as of September 30, 2013:
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Recorded Investment:
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
5,726
|
$
|
1,480
|
$
|
471
|
$
|
1,471
|
$
|
224
|
$
|
77
|
$
|
-
|
$
|
9,449
|
||||||||||||||||
Impaired loans with no allowance recorded
|
3,023
|
1,970
|
3,548
|
100
|
298
|
693
|
-
|
9,632
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
8,749
|
3,450
|
4,019
|
1,571
|
522
|
770
|
-
|
19,081
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
163,377
|
128,584
|
27,434
|
24,182
|
15,094
|
9,237
|
186
|
368,094
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
172,126
|
$
|
132,034
|
$
|
31,453
|
$
|
25,753
|
$
|
15,616
|
$
|
10,007
|
$
|
186
|
$
|
387,175
|
||||||||||||||||
Unpaid Principal Balance
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
6,121
|
$
|
1,497
|
$
|
813
|
$
|
6,477
|
$
|
231
|
$
|
77
|
$
|
-
|
$
|
15,216
|
||||||||||||||||
Impaired loans with no allowance recorded
|
4,900
|
3,974
|
3,558
|
1,878
|
300
|
786
|
-
|
15,396
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
11,021
|
5,471
|
4,371
|
8,355
|
531
|
863
|
-
|
30,612
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
163,377
|
128,584
|
27,434
|
24,182
|
15,094
|
9,237
|
186
|
368,094
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
174,398
|
$
|
134,055
|
$
|
31,805
|
$
|
32,537
|
$
|
15,625
|
$
|
10,100
|
$
|
186
|
$
|
398,706
|
||||||||||||||||
Related Allowance for Credit Losses
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
777
|
$
|
133
|
$
|
68
|
$
|
190
|
$
|
24
|
$
|
10
|
$
|
-
|
$
|
1,202
|
||||||||||||||||
Impaired loans with no allowance recorded
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
777
|
133
|
68
|
190
|
24
|
10
|
-
|
1,202
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
4,574
|
2,233
|
1,109
|
2,088
|
256
|
191
|
1
|
10,452
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
|
Manufactured
|
Commercial
|
Single Family
|
Total
|
||||||||||||||||||||||||||||
|
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Loans
|
||||||||||||||||||||||||
Loans Held for Investment as of December 31, 2012:
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Recorded Investment:
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
5,748
|
$
|
519
|
$
|
5,044
|
$
|
503
|
$
|
269
|
$
|
80
|
$
|
-
|
$
|
12,163
|
||||||||||||||||
Impaired loans with no allowance recorded
|
4,687
|
11,389
|
49
|
1,238
|
-
|
121
|
-
|
17,484
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
10,435
|
11,908
|
5,093
|
1,741
|
269
|
201
|
-
|
29,647
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
166,956
|
114,769
|
27,403
|
28,947
|
17,583
|
9,738
|
232
|
365,628
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
177,391
|
$
|
126,677
|
$
|
32,496
|
$
|
30,688
|
$
|
17,852
|
$
|
9,939
|
$
|
232
|
$
|
395,275
|
||||||||||||||||
Unpaid Principal Balance
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
5,922
|
$
|
570
|
$
|
5,430
|
$
|
2,536
|
$
|
271
|
$
|
80
|
$
|
-
|
$
|
14,809
|
||||||||||||||||
Impaired loans with no allowance recorded
|
6,828
|
17,624
|
50
|
6,736
|
-
|
197
|
-
|
31,435
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
12,750
|
18,194
|
5,480
|
9,272
|
271
|
277
|
-
|
46,244
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
166,956
|
114,769
|
27,403
|
28,947
|
17,583
|
9,738
|
232
|
365,628
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
179,706
|
$
|
132,963
|
$
|
32,883
|
$
|
38,219
|
$
|
17,854
|
$
|
10,015
|
$
|
232
|
$
|
411,872
|
||||||||||||||||
Related Allowance for Credit Losses
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
1,103
|
$
|
4
|
$
|
569
|
$
|
58
|
$
|
49
|
$
|
11
|
$
|
-
|
$
|
1,794
|
||||||||||||||||
Impaired loans with no allowance recorded
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
1,103
|
4
|
569
|
58
|
49
|
11
|
-
|
1,794
|
||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
4,842
|
2,623
|
1,756
|
2,675
|
585
|
187
|
2
|
12,670
|
||||||||||||||||||||||||
Total loans held for investment
|
$
|
5,945
|
$
|
2,627
|
$
|
2,325
|
$
|
2,733
|
$
|
634
|
$
|
198
|
$
|
2
|
$
|
14,464
|
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
(in thousands)
|
|||||||
Manufactured housing
|
$
|
8,749
|
$
|
10,435
|
||||
Commercial real estate :
|
||||||||
Commercial real estate
|
2,681
|
10,615
|
||||||
SBA 504 1st trust deed
|
769
|
1,293
|
||||||
Land
|
-
|
-
|
||||||
Construction
|
-
|
-
|
||||||
Commercial
|
4,019
|
5,093
|
||||||
SBA
|
1,571
|
1,741
|
||||||
HELOC
|
522
|
269
|
||||||
Single family real estate
|
770
|
201
|
||||||
Consumer
|
-
|
-
|
||||||
Total
|
$
|
19,081
|
$
|
29,647
|
|
Three Months Ended
|
|||||||||||||||
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
||||||||||||||
|
Average Investment
|
Interest
|
Average Investment
|
Interest
|
||||||||||||
|
in Impaired Loans
|
Income
|
in Impaired Loans
|
Income
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Manufactured housing
|
$
|
9,454
|
$
|
85
|
$
|
11,050
|
$
|
110
|
||||||||
Commercial real estate:
|
||||||||||||||||
Commercial real estate
|
7,811
|
10
|
16,399
|
99
|
||||||||||||
SBA 504 1st
|
1,089
|
4
|
2,042
|
16
|
||||||||||||
Land
|
-
|
-
|
-
|
-
|
||||||||||||
Construction
|
-
|
-
|
3,189
|
-
|
||||||||||||
Commercial
|
2,789
|
142
|
5,442
|
70
|
||||||||||||
SBA
|
1,790
|
34
|
1,696
|
69
|
||||||||||||
HELOC
|
397
|
3
|
383
|
7
|
||||||||||||
Single family real estate
|
747
|
1
|
251
|
3
|
||||||||||||
Consumer
|
-
|
-
|
2
|
-
|
||||||||||||
Total
|
$
|
24,077
|
$
|
279
|
$
|
40,454
|
$
|
374
|
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
||||||||||||||
|
Average Investment
|
Interest
|
Average Investment
|
Interest
|
||||||||||||
|
in Impaired Loans
|
Income
|
in Impaired Loans
|
Income
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Manufactured housing
|
$
|
9,528
|
$
|
182
|
$
|
7,782
|
$
|
214
|
||||||||
Commercial real estate:
|
||||||||||||||||
Commercial real estate
|
8,875
|
94
|
19,071
|
315
|
||||||||||||
SBA 504 1st
|
1,163
|
28
|
4,496
|
116
|
||||||||||||
Land
|
-
|
-
|
-
|
-
|
||||||||||||
Construction
|
-
|
-
|
5,937
|
108
|
||||||||||||
Commercial
|
3,831
|
208
|
5,591
|
235
|
||||||||||||
SBA
|
1,432
|
136
|
1,796
|
130
|
||||||||||||
HELOC
|
313
|
3
|
248
|
7
|
||||||||||||
Single family real estate
|
452
|
10
|
350
|
10
|
||||||||||||
Consumer
|
-
|
-
|
7
|
-
|
||||||||||||
Total
|
$
|
25,594
|
$
|
661
|
$
|
45,278
|
$
|
1,135
|
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
(in thousands)
|
|||||||
Nonaccrual loans
|
$
|
21,055
|
$
|
29,643
|
||||
SBA guaranteed portion of loans included above
|
(5,778
|
)
|
(7,218
|
)
|
||||
Total nonaccrual loans, net
|
$
|
15,277
|
$
|
22,425
|
||||
|
||||||||
Troubled debt restructured loans, gross
|
$
|
12,288
|
$
|
19,931
|
||||
Loans 30 through 89 days past due with interest accruing
|
$
|
74
|
$
|
521
|
||||
Allowance for loan losses to gross loans held for investment
|
3.01
|
%
|
3.66
|
%
|
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
(in thousands)
|
|||||||
Manufactured housing
|
$
|
5,327
|
$
|
7,542
|
||||
Commercial real estate:
|
||||||||
Commercial real estate
|
2,681
|
10,615
|
||||||
SBA 504 1st
|
490
|
490
|
||||||
Land
|
-
|
-
|
||||||
Construction
|
-
|
-
|
||||||
Commercial
|
4,019
|
1,945
|
||||||
SBA
|
1,545
|
1,442
|
||||||
HELOC
|
522
|
269
|
||||||
Single family real estate
|
693
|
121
|
||||||
Consumer
|
-
|
1
|
||||||
Total
|
$
|
15,277
|
$
|
22,425
|
|
September 30, 2013
|
|||||||||||||||||||
|
Special
|
|||||||||||||||||||
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||
|
(in thousands)
|
|||||||||||||||||||
Manufactured housing
|
$
|
159,086
|
$
|
-
|
$
|
13,040
|
$
|
-
|
$
|
172,126
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Commercial real estate
|
72,511
|
4,301
|
7,379
|
-
|
84,191
|
|||||||||||||||
SBA 504 1st trust deed
|
32,205
|
253
|
1,347
|
-
|
33,805
|
|||||||||||||||
Land
|
1,149
|
823
|
-
|
-
|
1,972
|
|||||||||||||||
Construction
|
12,066
|
-
|
-
|
-
|
12,066
|
|||||||||||||||
Commercial
|
25,583
|
672
|
5,169
|
29
|
31,453
|
|||||||||||||||
SBA
|
15,193
|
59
|
2,343
|
14
|
17,609
|
|||||||||||||||
HELOC
|
6,963
|
3,119
|
5,534
|
-
|
15,616
|
|||||||||||||||
Single family real estate
|
9,064
|
-
|
943
|
-
|
10,007
|
|||||||||||||||
Consumer
|
186
|
-
|
-
|
-
|
186
|
|||||||||||||||
Total, net
|
$
|
334,006
|
$
|
9,227
|
$
|
35,755
|
$
|
43
|
$
|
379,031
|
||||||||||
SBA guarantee
|
-
|
-
|
7,324
|
820
|
8,144
|
|||||||||||||||
Total
|
$
|
334,006
|
$
|
9,227
|
$
|
43,079
|
$
|
863
|
$
|
387,175
|
|
December 31, 2012
|
|||||||||||||||||||
|
Special
|
|||||||||||||||||||
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||
|
(in thousands)
|
|||||||||||||||||||
Manufactured housing
|
$
|
164,269
|
$
|
-
|
$
|
13,122
|
$
|
-
|
$
|
177,391
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Commercial real estate
|
63,793
|
6,478
|
12,241
|
-
|
82,512
|
|||||||||||||||
SBA 504 1st trust deed
|
31,385
|
1,461
|
1,656
|
-
|
34,502
|
|||||||||||||||
Land
|
3,333
|
300
|
923
|
-
|
4,556
|
|||||||||||||||
Construction
|
5,107
|
-
|
-
|
-
|
5,107
|
|||||||||||||||
Commercial
|
27,015
|
997
|
4,413
|
71
|
32,496
|
|||||||||||||||
SBA
|
16,302
|
1,514
|
2,504
|
54
|
20,374
|
|||||||||||||||
HELOC
|
9,432
|
245
|
8,175
|
-
|
17,852
|
|||||||||||||||
Single family real estate
|
9,622
|
-
|
317
|
-
|
9,939
|
|||||||||||||||
Consumer
|
231
|
-
|
1
|
-
|
232
|
|||||||||||||||
Total, net
|
$
|
330,489
|
$
|
10,995
|
$
|
43,352
|
$
|
125
|
$
|
384,961
|
||||||||||
SBA guarantee
|
-
|
-
|
7,551
|
2,763
|
10,314
|
|||||||||||||||
Total
|
$
|
330,489
|
$
|
10,995
|
$
|
50,903
|
$
|
2,888
|
$
|
395,275
|
|
For the Three Months Ended September 30, 2013
|
|||||||||||||||||||||||
|
Effect on
|
Balance of
|
Average Rate
|
Balance of
|
Average
|
|||||||||||||||||||
|
Allowance for
|
Loans with
|
Reduction
|
Loans with
|
Extension
|
|||||||||||||||||||
|
Balance
|
Loan Losses
|
Rate Reduction
|
(basis points)
|
Term Extension
|
(in months)
|
||||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||||
Manufactured housing
|
$
|
265
|
$
|
15
|
$
|
265
|
225
|
$
|
265
|
112
|
||||||||||||||
Commercial real estate
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Commercial
|
3,501
|
221
|
-
|
-
|
3,501
|
31
|
||||||||||||||||||
SBA
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
HELOC
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Single family real estate
|
147
|
12
|
146
|
100
|
147
|
12
|
||||||||||||||||||
Total
|
$
|
3,913
|
$
|
248
|
$
|
411
|
200
|
$
|
3,913
|
65
|
|
For the Nine Months Ended September 30, 2013
|
|||||||||||||||||||||||
|
Effect on
|
Balance of
|
Average Rate
|
Balance of
|
Average
|
|||||||||||||||||||
|
Allowance for
|
Loans with
|
Reduction
|
Loans with
|
Extension
|
|||||||||||||||||||
|
Balance
|
Loan Losses
|
Rate Reduction
|
(basis points)
|
Term Extension
|
(in months)
|
||||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||||
Manufactured housing
|
$
|
1,405
|
$
|
170
|
$
|
444
|
171
|
$
|
1,405
|
135
|
||||||||||||||
Commercial real estate
|
655
|
45
|
-
|
-
|
655
|
8
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Commercial
|
4,011
|
256
|
-
|
-
|
4,011
|
41
|
||||||||||||||||||
SBA
|
87
|
16
|
-
|
-
|
87
|
4
|
||||||||||||||||||
HELOC
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Single family real estate
|
147
|
12
|
147
|
100
|
147
|
12
|
||||||||||||||||||
Total
|
$
|
6,305
|
$
|
499
|
$
|
591
|
163
|
$
|
6,305
|
96
|
|
For the Three Months Ended September 30, 2012
|
|||||||||||||||||||||||
|
Effect on
|
Balance of
|
Average Rate
|
Balance of
|
Average
|
|||||||||||||||||||
|
Allowance for
|
Loans with
|
Reduction
|
Loans with
|
Extension
|
|||||||||||||||||||
|
Balance
|
Loan Losses
|
Rate Reduction
|
(basis points)
|
Term Extension
|
(in months)
|
||||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||||
Manufactured housing
|
$
|
1,474
|
$
|
341
|
$
|
-
|
-
|
$
|
1,474
|
171
|
||||||||||||||
Commercial real estate
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Commercial
|
289
|
30
|
-
|
-
|
289
|
49
|
||||||||||||||||||
SBA
|
74
|
17
|
-
|
-
|
74
|
103
|
||||||||||||||||||
HELOC
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Single family real estate
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
1,837
|
$
|
388
|
$
|
-
|
-
|
$
|
1,837
|
161
|
|
For the Nine Months Ended September 30, 2012
|
|||||||||||||||||||||||
|
Effect on
|
Balance of
|
Average Rate
|
Balance of
|
Average
|
|||||||||||||||||||
|
Allowance for
|
Loans with
|
Reduction
|
Loans with
|
Extension
|
|||||||||||||||||||
|
Balance
|
Loan Losses
|
Rate Reduction
|
(basis points)
|
Term Extension
|
(in months)
|
||||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||||
Manufactured housing
|
$
|
5,715
|
$
|
888
|
$
|
294
|
325
|
$
|
5,715
|
159
|
||||||||||||||
Commercial real estate
|
3,590
|
292
|
-
|
-
|
3,590
|
56
|
||||||||||||||||||
Construction
|
3,147
|
315
|
3,146
|
300
|
3,147
|
15
|
||||||||||||||||||
Commercial
|
1,021
|
139
|
-
|
-
|
1,021
|
55
|
||||||||||||||||||
SBA
|
411
|
56
|
-
|
-
|
411
|
78
|
||||||||||||||||||
HELOC
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Single family real estate
|
77
|
2
|
-
|
-
|
77
|
4
|
||||||||||||||||||
Total
|
$
|
13,961
|
$
|
1,692
|
$
|
3,440
|
320
|
$
|
13,961
|
144
|
|
Three Months Ended
|
|||||||||||||||||||||||
|
September 30,
|
|||||||||||||||||||||||
|
2013
|
2012
|
||||||||||||||||||||||
|
Effect on
|
Effect on
|
||||||||||||||||||||||
|
Allowance for
|
Number
|
Allowance for
|
Number
|
||||||||||||||||||||
|
Balance
|
Loan Losses
|
of Loans
|
Balance
|
Loan Losses
|
of Loans
|
||||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||||
Manufactured housing
|
$
|
-
|
$
|
-
|
-
|
$
|
124
|
$
|
4
|
3
|
||||||||||||||
Total
|
$
|
-
|
$
|
-
|
-
|
$
|
124
|
$
|
4
|
3
|
|
Nine Months Ended
|
|||||||||||||||||||||||
|
September 30,
|
|||||||||||||||||||||||
|
2013
|
2012
|
||||||||||||||||||||||
|
Effect on
|
Effect on
|
||||||||||||||||||||||
|
Allowance for
|
Number
|
Allowance for
|
Number
|
||||||||||||||||||||
|
Balance
|
Loan Losses
|
of Loans
|
Balance
|
Loan Losses
|
of Loans
|
||||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||||
Manufactured housing
|
$
|
375
|
$
|
9
|
5
|
$
|
124
|
$
|
4
|
3
|
||||||||||||||
SBA 504 1st
|
-
|
-
|
-
|
173
|
-
|
1
|
||||||||||||||||||
SBA
|
-
|
-
|
-
|
68
|
-
|
1
|
||||||||||||||||||
Total
|
$
|
375
|
$
|
9
|
5
|
$
|
365
|
$
|
4
|
5
|
5. | FAIR VALUE MEASUREMENT |
· | Level 1— Observable quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. |
· | Level 2— Observable quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, matrix pricing or model-based valuation techniques where all significant assumptions are observable, either directly or indirectly in the market. |
· | Level 3— Model-based techniques where all significant assumptions are not observable, either directly or indirectly, in the market. These unobservable assumptions reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques may include use of discounted cash flow models and similar techniques. |
|
Fair Value Measurements at the End of the Reporting Period Using:
|
|||||||||||||||
|
Quoted Prices
|
|||||||||||||||
|
in Active
|
Significant
|
||||||||||||||
|
Markets for
|
Other
|
Significant
|
|||||||||||||
|
Identical
|
Observable
|
Unobservable
|
|||||||||||||
|
Assets
|
Inputs
|
Inputs
|
Fair
|
||||||||||||
September 30, 2013
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Value
|
||||||||||||
Assets:
|
(in thousands)
|
|||||||||||||||
Investment securities available-for-sale
|
$
|
67
|
$
|
15,369
|
$
|
-
|
$
|
15,436
|
||||||||
Interest only strips
|
-
|
-
|
376
|
376
|
||||||||||||
Servicing assets
|
-
|
-
|
300
|
300
|
||||||||||||
|
$
|
67
|
$
|
15,369
|
$
|
676
|
$
|
16,112
|
|
Fair Value Measurements at the End of the Reporting Period Using:
|
|||||||||||||||
|
Quoted Prices
|
|||||||||||||||
|
in Active
|
Significant
|
||||||||||||||
|
Markets for
|
Other
|
Significant
|
|||||||||||||
|
Identical
|
Observable
|
Unobservable
|
|||||||||||||
|
Assets
|
Inputs
|
Inputs
|
Fair
|
||||||||||||
December 31, 2012
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Value
|
||||||||||||
Assets:
|
(in thousands)
|
|||||||||||||||
Investment securities available-for-sale
|
$
|
-
|
$
|
12,004
|
$
|
-
|
$
|
12,004
|
||||||||
Interest only strips
|
-
|
-
|
426
|
426
|
||||||||||||
Servicing assets
|
-
|
-
|
348
|
348
|
||||||||||||
|
$
|
-
|
$
|
12,004
|
$
|
774
|
$
|
12,778
|
|
Fair Value Measurements at the End of the Reporting Period Using
|
|||||||||||||||
|
Quoted Prices
|
|||||||||||||||
|
in Active
|
Active
|
||||||||||||||
|
Markets for
|
Markets for
|
Unobservable
|
|||||||||||||
|
Identical Assets
|
Similar Assets
|
Inputs
|
|||||||||||||
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
As of September 30, 2013:
|
||||||||||||||||
Impaired loans
|
$
|
17,879
|
$
|
-
|
$
|
9,632
|
$
|
8,247
|
||||||||
Loans held for sale
|
68,405
|
-
|
68,405
|
-
|
||||||||||||
Foreclosed real estate and repossesed assets
|
3,975
|
-
|
3,975
|
-
|
||||||||||||
|
$
|
90,259
|
$
|
-
|
$
|
82,012
|
$
|
8,247
|
||||||||
|
||||||||||||||||
As of December 31, 2012:
|
||||||||||||||||
Impaired loans
|
$
|
27,853
|
$
|
-
|
$
|
17,430
|
$
|
10,423
|
||||||||
Loans held for sale
|
72,514
|
-
|
72,514
|
-
|
||||||||||||
Foreclosed real estate and repossesed assets
|
1,889
|
-
|
1,889
|
-
|
||||||||||||
|
$
|
102,256
|
$
|
-
|
$
|
91,833
|
$
|
10,423
|
|
September 30, 2013
|
|||||||||||||||||||
|
Carrying
|
Fair Value
|
||||||||||||||||||
|
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||
Financial assets:
|
(in thousands)
|
|||||||||||||||||||
Cash and cash equivalents
|
$
|
42,570
|
$
|
42,570
|
$
|
-
|
$
|
-
|
$
|
42,570
|
||||||||||
Interest-bearing deposits in other financial institutions
|
3,282
|
3,282
|
-
|
-
|
3,282
|
|||||||||||||||
FRB and FHLB stock
|
3,654
|
-
|
3,654
|
3,654
|
||||||||||||||||
Investment securities
|
25,585
|
67
|
25,969
|
-
|
26,036
|
|||||||||||||||
Loans, net
|
439,445
|
-
|
442,166
|
8,247
|
450,413
|
|||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
325,616
|
-
|
325,616
|
-
|
325,616
|
|||||||||||||||
Time deposits
|
105,475
|
-
|
105,764
|
-
|
105,764
|
|||||||||||||||
Other borrowings
|
35,442
|
-
|
36,206
|
-
|
36,206
|
|
December 31, 2012
|
|||||||||||||||||||
|
Carrying
|
Fair Value
|
||||||||||||||||||
|
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||
Financial assets:
|
(in thousands)
|
|||||||||||||||||||
Cash and cash equivalents
|
$
|
27,891
|
$
|
27,891
|
$
|
-
|
$
|
-
|
$
|
27,891
|
||||||||||
Interest-bearing deposits in other financial institutions
|
3,653
|
3,653
|
-
|
-
|
3,653
|
|||||||||||||||
FRB and FHLB stock
|
4,656
|
-
|
4,656
|
4,656
|
||||||||||||||||
Investment securities
|
24,040
|
-
|
24,769
|
-
|
24,769
|
|||||||||||||||
Loans, net
|
449,201
|
-
|
446,776
|
10,423
|
457,199
|
|||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
339,422
|
-
|
339,422
|
-
|
339,422
|
|||||||||||||||
Time deposits
|
94,798
|
-
|
96,404
|
-
|
96,404
|
|||||||||||||||
Other borrowings
|
41,852
|
-
|
43,238
|
-
|
43,238
|
6. | BORROWINGS |
7. | STOCKHOLDERS’ EQUITY |
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Beginning balance
|
$
|
(103
|
)
|
$
|
35
|
$
|
35
|
$
|
139
|
|||||||
Other comprehensive income before reclassifications
|
(119
|
)
|
7
|
(257
|
)
|
2
|
||||||||||
Amounts reclassified from accumulated other comprehensive income
|
-
|
-
|
-
|
(99
|
)
|
|||||||||||
Net current-period other comprehensive income
|
(119
|
)
|
7
|
(257
|
)
|
(97
|
)
|
|||||||||
Ending Balance
|
$
|
(222
|
)
|
$
|
42
|
$
|
(222
|
)
|
$
|
42
|
8. | EARNINGS PER SHARE |
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
(dollars in thousands, except per share amounts)
|
|||||||||||||||
Net income
|
$
|
2,635
|
$
|
613
|
$
|
5,850
|
$
|
841
|
||||||||
Less: dividends and accretion on preferred stock
|
262
|
253
|
786
|
785
|
||||||||||||
Net income available to common stockholders
|
$
|
2,373
|
$
|
360
|
$
|
5,064
|
$
|
56
|
||||||||
Add: debenture interest expense and costs, net of income taxes
|
23
|
-
|
222
|
-
|
||||||||||||
Net income for diluted calculation of earnings per common share
|
$
|
2,396
|
$
|
360
|
$
|
5,286
|
$
|
56
|
||||||||
Weighted average number of common shares outstanding - basic
|
7,865
|
5,990
|
6,731
|
5,990
|
||||||||||||
Weighted average number of common shares outstanding - diluted
|
8,395
|
8,233
|
8,883
|
8,233
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
0.30
|
$
|
0.06
|
$
|
0.75
|
$
|
0.01
|
||||||||
Diluted
|
$
|
0.29
|
$
|
0.06
|
$
|
0.60
|
$
|
0.01
|
· | general economic conditions, either nationally or locally in some or all areas in which business is conducted, or conditions in the real estate or securities markets or the banking industry which could affect liquidity in the capital markets, the volume of loan origination, deposit flows, real estate values, the levels of non-interest income and the amount of loan losses; |
· | changes in existing loan portfolio composition and credit quality, and changes in loan loss requirements; |
· | legislative or regulatory changes which may adversely affect the Company’s business, including but not limited to the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and the regulations required to be promulgated thereunder; |
· | the Company’s success in implementing its new business initiatives, including expanding its product line, adding new branches and successfully building its brand image; |
· | changes in interest rates which may reduce net interest margin and net interest income; |
· | increases in competitive pressure among financial institutions or non-financial institutions; |
· | technological changes which may be more difficult to implement or expensive than anticipated; |
· | changes in deposit flows, loan demand, real estate values, borrowing facilities, capital markets and investment opportunities which may adversely affect the business; |
· | changes in accounting principles, policies or guidelines which may cause conditions to be perceived differently; |
· | litigation or other matters before regulatory agencies, whether currently existing or commencing in the future, which may delay the occurrence or non-occurrence of events longer than anticipated; |
· | the ability to originate and purchase loans with attractive terms and acceptable credit quality; |
· | the ability to utilize deferred tax assets; |
· | the ability to attract and retain key members of management; and |
· | the ability to realize cost efficiencies. |
· | Net income of $2.6 million for the third quarter 2013 compared to a net income of $0.6 million for the third quarter of 2012. |
· | Net interest margin for the third quarter of 2013 improved to 4.89% compared to 4.65% for the third quarter of 2012. |
· | Provision for loan losses was ($1.6 million) for the third quarter of 2013 compared to $1.3 million for the third quarter of 2012, resulting from net recoveries of $0.8 million for the third quarter of 2013 compared to net charge-offs of $1.7 million for the third quarter of 2012 and continued improvement in credit quality. |
· | Net nonaccrual loans decreased to $15.3 million at September 30, 2013, compared to $22.4 million at December 31, 2012 and $33.3 million at September 30, 2012. |
· | Allowance for loan losses was $11.7 million at September 30, 2013, or 3.01% of total loans held for investment compared to 3.66% at December 31, 2012 and 3.65% one year ago. |
· | Other assets acquired through foreclosure increased to $4.0 million at September 30, 2013 from $1.9 million at December 31, 2012 and $3.8 million at September 30, 2012. |
· | During the third quarter of 2013, $0.2 million debentures converted to common stock. Outstanding debentures at September 30, 2013 were $1.4 million. Common shares outstanding at September 30, 2013 were 7.9 million. |
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
(in thousands, except per share amounts)
|
|||||||||||||||
|
||||||||||||||||
Net income available to common stockholders
|
$
|
2,373
|
$
|
360
|
$
|
5,064
|
$
|
56
|
||||||||
Basic earnings per share
|
0.30
|
0.06
|
0.75
|
0.01
|
||||||||||||
Diluted earnings per share
|
0.29
|
0.06
|
0.60
|
0.01
|
||||||||||||
Total assets
|
535,481
|
532,101
|
||||||||||||||
Gross loans
|
451,362
|
463,969
|
||||||||||||||
Total deposits
|
431,091
|
434,220
|
||||||||||||||
Net interest margin
|
4.89
|
%
|
4.65
|
%
|
4.82
|
%
|
4.63
|
%
|
||||||||
Return on average assets
|
1.95
|
%
|
0.43
|
%
|
1.47
|
%
|
0.19
|
%
|
||||||||
Return on average stockholders' equity
|
16.54
|
%
|
4.79
|
%
|
13.62
|
%
|
2.21
|
%
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||||||||||
|
September 30,
|
Increase
|
September 30,
|
Increase
|
||||||||||||||||||||
|
2013
|
2012
|
(Decrease)
|
2013
|
2012
|
(Decrease)
|
||||||||||||||||||
|
(in thousands, except per share amounts)
|
|||||||||||||||||||||||
Consolidated Income Statement Data:
|
||||||||||||||||||||||||
Interest income
|
$
|
7,058
|
$
|
7,512
|
$
|
(454
|
)
|
$
|
21,047
|
$
|
23,867
|
$
|
(2,820
|
)
|
||||||||||
Interest expense
|
1,047
|
1,403
|
(356
|
)
|
3,374
|
4,673
|
(1,299
|
)
|
||||||||||||||||
Net interest income
|
6,011
|
6,109
|
(98
|
)
|
17,673
|
19,194
|
(1,521
|
)
|
||||||||||||||||
Provision for credit losses
|
(1,563
|
)
|
1,293
|
(2,856
|
)
|
(2,843
|
)
|
5,176
|
(8,019
|
)
|
||||||||||||||
Net interest income after provision for credit losses
|
7,574
|
4,816
|
2,758
|
20,516
|
14,018
|
6,498
|
||||||||||||||||||
Non-interest income
|
684
|
1,057
|
(373
|
)
|
2,253
|
3,458
|
(1,205
|
)
|
||||||||||||||||
Non-interest expenses
|
5,623
|
5,260
|
363
|
16,919
|
16,635
|
284
|
||||||||||||||||||
Income before income taxes
|
2,635
|
613
|
2,022
|
5,850
|
841
|
5,009
|
||||||||||||||||||
Income taxes
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Net income
|
$
|
2,635
|
$
|
613
|
$
|
2,022
|
$
|
5,850
|
$
|
841
|
$
|
5,009
|
||||||||||||
Dividends and accretion on preferred stock
|
262
|
253
|
9
|
786
|
785
|
1
|
||||||||||||||||||
Net income available to common stockholders
|
$
|
2,373
|
$
|
360
|
$
|
2,013
|
$
|
5,064
|
$
|
56
|
$
|
5,008
|
||||||||||||
Income per share - basic
|
$
|
0.30
|
$
|
0.06
|
$
|
0.24
|
$
|
0.75
|
$
|
0.01
|
$
|
0.74
|
||||||||||||
Income per share - diluted
|
$
|
0.29
|
$
|
0.06
|
$
|
0.22
|
$
|
0.60
|
$
|
0.01
|
$
|
0.59
|
|
Three Months Ended September 30,
|
|||||||||||||||||||||||
|
2013 | 2012 | ||||||||||||||||||||||
|
Average Balance
|
Interest
|
Average Yield/Cost
(2)
|
Average Balance
|
Interest
|
Average Yield/Cost
(2)
|
||||||||||||||||||
Interest-Earning Assets
|
(in thousands)
|
|||||||||||||||||||||||
Federal funds sold and interest-earning deposits
|
$
|
3,299
|
$
|
1
|
0.12
|
%
|
$
|
4,793
|
$
|
3
|
0.24
|
%
|
||||||||||||
Investment securities
|
28,810
|
186
|
2.56
|
%
|
33,082
|
185
|
2.22
|
%
|
||||||||||||||||
Loans (1)
|
455,646
|
6,871
|
5.98
|
%
|
484,944
|
7,324
|
6.01
|
%
|
||||||||||||||||
Total earnings assets
|
487,755
|
7,058
|
5.74
|
%
|
522,819
|
7,512
|
5.72
|
%
|
||||||||||||||||
Nonearning Assets
|
||||||||||||||||||||||||
Cash and due from banks
|
39,919
|
28,405
|
||||||||||||||||||||||
Allowance for loan losses
|
(12,621
|
)
|
(15,434
|
)
|
||||||||||||||||||||
Other assets
|
20,499
|
28,819
|
||||||||||||||||||||||
Total assets
|
$
|
535,552
|
$
|
564,609
|
||||||||||||||||||||
Interest-Bearing Liabilities
|
||||||||||||||||||||||||
Interest-bearing demand deposits
|
255,008
|
300
|
0.47
|
%
|
279,866
|
414
|
0.59
|
%
|
||||||||||||||||
Savings deposits
|
16,456
|
71
|
1.71
|
%
|
16,319
|
81
|
1.96
|
%
|
||||||||||||||||
Time deposits
|
106,131
|
348
|
1.30
|
%
|
120,614
|
475
|
1.57
|
%
|
||||||||||||||||
Total interest-bearing deposits
|
377,595
|
719
|
0.76
|
%
|
416,799
|
970
|
0.93
|
%
|
||||||||||||||||
Convertible debentures
|
1,443
|
77
|
21.17
|
%
|
7,852
|
183
|
9.25
|
%
|
||||||||||||||||
Other borrowings
|
34,000
|
251
|
2.93
|
%
|
34,000
|
250
|
2.93
|
%
|
||||||||||||||||
Total interest-bearing liabilities
|
413,038
|
1,047
|
1.01
|
%
|
458,651
|
1,403
|
1.22
|
%
|
||||||||||||||||
Noninterest-Bearing Liabilities
|
||||||||||||||||||||||||
Noninterest-bearing demand deposits
|
55,130
|
52,437
|
||||||||||||||||||||||
Other liabilities
|
4,170
|
2,725
|
||||||||||||||||||||||
Stockholders' equity
|
63,214
|
50,796
|
||||||||||||||||||||||
Total Liabilities and Stockholders' Equity
|
$
|
535,552
|
$
|
564,609
|
||||||||||||||||||||
Net interest income and margin (3)
|
$
|
6,011
|
4.89
|
%
|
$
|
6,109
|
4.65
|
%
|
||||||||||||||||
Net interest spread (4)
|
4.73
|
%
|
4.50
|
%
|
(1) | Includes nonaccrual loans. |
(2) | Annualized. |
(3) | Net interest income is the difference between the interest and fees earned on loans and investments and the interest expense paid on deposits and liabilities. The amount by which interest income will exceed interest expense depends on the volume or balance of earning assets compared to the volume or balance of interest-bearing deposits and liabilities and the interest rate earned on those interest-earning assets compared to the interest rate paid on those interest-bearing liabilities. |
(4) | Net interest margin is computed by dividing net interest income by total average earning assets. It is used to measure the difference between the average rate of interest earned on assets and the average rate of interest that must be paid on liabilities used to fund those assets. To maintain its net interest margin, the Company must manage the relationship between interest earned and paid. |
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
|
2013 | 2012 | ||||||||||||||||||||||
|
Average Balance
|
Interest
|
Average Yield/Cost
(2)
|
Average Balance
|
Interest
|
Average Yield/Cost
(2)
|
||||||||||||||||||
Interest-Earning Assets
|
(in thousands)
|
|||||||||||||||||||||||
Federal funds sold and interest-earning deposits
|
$
|
3,445
|
$
|
4
|
0.16
|
%
|
$
|
4,536
|
$
|
8
|
0.24
|
%
|
||||||||||||
Investment securities
|
28,613
|
528
|
2.47
|
%
|
37,200
|
623
|
2.24
|
%
|
||||||||||||||||
Loans (1)
|
457,705
|
20,515
|
5.99
|
%
|
511,646
|
23,236
|
6.07
|
%
|
||||||||||||||||
Total earnings assets
|
489,763
|
21,047
|
5.75
|
%
|
553,382
|
23,867
|
5.76
|
%
|
||||||||||||||||
Nonearning Assets
|
||||||||||||||||||||||||
Cash and due from banks
|
32,492
|
24,631
|
||||||||||||||||||||||
Allowance for loan losses
|
(13,652
|
)
|
(15,199
|
)
|
||||||||||||||||||||
Other assets
|
21,681
|
30,277
|
||||||||||||||||||||||
Total assets
|
$
|
530,284
|
$
|
593,091
|
||||||||||||||||||||
Interest-Bearing Liabilities
|
||||||||||||||||||||||||
Interest-bearing demand deposits
|
258,663
|
902
|
0.47
|
%
|
284,173
|
1,499
|
0.70
|
%
|
||||||||||||||||
Savings deposits
|
16,372
|
225
|
1.84
|
%
|
18,106
|
244
|
1.80
|
%
|
||||||||||||||||
Time deposits
|
101,957
|
1,111
|
1.46
|
%
|
136,393
|
1,544
|
1.51
|
%
|
||||||||||||||||
Total interest-bearing deposits
|
376,992
|
2,238
|
0.79
|
%
|
438,672
|
3,287
|
1.00
|
%
|
||||||||||||||||
Convertible debentures
|
5,336
|
393
|
9.85
|
%
|
7,852
|
534
|
9.08
|
%
|
||||||||||||||||
Other borrowings
|
34,000
|
743
|
2.92
|
%
|
42,135
|
852
|
2.70
|
%
|
||||||||||||||||
Total interest-bearing liabilities
|
416,328
|
3,374
|
1.08
|
%
|
488,659
|
4,673
|
1.28
|
%
|
||||||||||||||||
Noninterest-Bearing Liabilities
|
||||||||||||||||||||||||
Noninterest-bearing demand deposits
|
52,985
|
51,215
|
||||||||||||||||||||||
Other liabilities
|
3,532
|
2,428
|
||||||||||||||||||||||
Stockholders' equity
|
57,439
|
50,789
|
||||||||||||||||||||||
Total Liabilities and Stockholders' Equity
|
$
|
530,284
|
$
|
593,091
|
||||||||||||||||||||
Net interest income and margin (3)
|
$
|
17,673
|
4.82
|
%
|
$
|
19,194
|
4.63
|
%
|
||||||||||||||||
Net interest spread (4)
|
4.67
|
%
|
4.48
|
%
|
(1)
|
Includes nonaccrual loans.
|
(2) | Annualized. |
(3)
|
Net interest income is the difference between the interest and fees earned on loans and investments and the interest expense paid on deposits and liabilities. The amount by which interest income will exceed interest expense depends on the volume or balance of earning assets compared to the volume or balance of interest-bearing deposits and liabilities and the interest rate earned on those interest-earning assets compared to the interest rate paid on those interest-bearing liabilities.
|
(4)
|
Net interest margin is computed by dividing net interest income by total average earning assets. It is used to measure the difference between the average rate of interest earned on assets and the average rate of interest that must be paid on liabilities used to fund those assets. To maintain its net interest margin, the Company must manage the relationship between interest earned and paid.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2013 versus 2012
|
2013 versus 2012
|
||||||||||||||||||||||
Increase (Decrease)
|
Increase (Decrease)
|
|||||||||||||||||||||||
Due to Changes in
|
Due to Changes in
|
|||||||||||||||||||||||
|
Volume
|
Rate
|
Total
|
Volume
|
Rate
|
Total
|
||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
||||||||||||||||||||||||
Loans, net
|
$
|
(442
|
)
|
$
|
(11
|
)
|
$
|
(453
|
)
|
$
|
(2,417
|
)
|
$
|
(304
|
)
|
$
|
(2,721
|
)
|
||||||
Investment securities and other
|
(34
|
)
|
33
|
(1
|
)
|
(160
|
)
|
61
|
(99
|
)
|
||||||||||||||
Total interest income
|
(476
|
)
|
22
|
(454
|
)
|
(2,577
|
)
|
(243
|
)
|
(2,820
|
)
|
|||||||||||||
|
||||||||||||||||||||||||
Deposits
|
(75
|
)
|
(176
|
)
|
(251
|
)
|
(364
|
)
|
(685
|
)
|
(1,049
|
)
|
||||||||||||
Other borrowings
|
(59
|
)
|
(46
|
)
|
(105
|
)
|
(308
|
)
|
58
|
(250
|
)
|
|||||||||||||
Total interest expense
|
(134
|
)
|
(222
|
)
|
(356
|
)
|
(672
|
)
|
(627
|
)
|
(1,299
|
)
|
||||||||||||
Net increase (decrease)
|
$
|
(342
|
)
|
$
|
244
|
$
|
(98
|
)
|
$
|
(1,905
|
)
|
$
|
384
|
$
|
(1,521
|
)
|
|
For the Three Months Ended September 30,
|
|||||||||||||||||||||||||||||||
|
Manufactured
|
Commercial
|
Single Family
|
|||||||||||||||||||||||||||||
|
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Total
|
||||||||||||||||||||||||
2013
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,691
|
$
|
2,654
|
$
|
1,529
|
$
|
2,073
|
$
|
311
|
$
|
197
|
$
|
1
|
$
|
12,456
|
||||||||||||||||
Charge-offs
|
(379
|
)
|
(157
|
)
|
(32
|
)
|
(76
|
)
|
-
|
(48
|
)
|
-
|
(692
|
)
|
||||||||||||||||||
Recoveries
|
119
|
1,135
|
45
|
149
|
1
|
4
|
-
|
1,453
|
||||||||||||||||||||||||
Net charge-offs
|
(260
|
)
|
978
|
13
|
73
|
1
|
(44
|
)
|
-
|
761
|
||||||||||||||||||||||
Provision
|
(80
|
)
|
(1,266
|
)
|
(365
|
)
|
132
|
(32
|
)
|
48
|
-
|
(1,563
|
)
|
|||||||||||||||||||
Ending balance
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
2012
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,187
|
$
|
3,175
|
$
|
3,064
|
$
|
3,148
|
$
|
671
|
$
|
199
|
$
|
2
|
$
|
15,446
|
||||||||||||||||
Charge-offs
|
(1,212
|
)
|
(396
|
)
|
-
|
(241
|
)
|
(74
|
)
|
(23
|
)
|
-
|
(1,946
|
)
|
||||||||||||||||||
Recoveries
|
3
|
31
|
81
|
140
|
-
|
2
|
5
|
262
|
||||||||||||||||||||||||
Net charge-offs
|
(1,209
|
)
|
(365
|
)
|
81
|
(101
|
)
|
(74
|
)
|
(21
|
)
|
5
|
(1,684
|
)
|
||||||||||||||||||
Provision
|
2,022
|
151
|
(521
|
)
|
(238
|
)
|
(111
|
)
|
(5
|
)
|
(5
|
)
|
1,293
|
|||||||||||||||||||
Ending balance
|
$
|
6,000
|
$
|
2,961
|
$
|
2,624
|
$
|
2,809
|
$
|
486
|
$
|
173
|
$
|
2
|
$
|
15,055
|
|
For the Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
|
Manufactured
|
Commercial
|
Single Family
|
|||||||||||||||||||||||||||||
|
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Total
|
||||||||||||||||||||||||
2013
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Beginning balance
|
$
|
5,945
|
$
|
2,627
|
$
|
2,325
|
$
|
2,733
|
$
|
634
|
$
|
198
|
$
|
2
|
$
|
14,464
|
||||||||||||||||
Charge-offs
|
(1,088
|
)
|
(161
|
)
|
(149
|
)
|
(355
|
)
|
(39
|
)
|
(136
|
)
|
(31
|
)
|
(1,959
|
)
|
||||||||||||||||
Recoveries
|
248
|
1,185
|
154
|
396
|
2
|
7
|
-
|
1,992
|
||||||||||||||||||||||||
Net charge-offs
|
(840
|
)
|
1,024
|
5
|
41
|
(37
|
)
|
(129
|
)
|
(31
|
)
|
33
|
||||||||||||||||||||
Provision
|
246
|
(1,285
|
)
|
(1,153
|
)
|
(496
|
)
|
(317
|
)
|
132
|
30
|
(2,843
|
)
|
|||||||||||||||||||
Ending balance
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
2012
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
4,629
|
$
|
3,528
|
$
|
2,734
|
$
|
3,877
|
$
|
349
|
$
|
150
|
$
|
3
|
$
|
15,270
|
||||||||||||||||
Charge-offs
|
(3,115
|
)
|
(1,687
|
)
|
(656
|
)
|
(600
|
)
|
(76
|
)
|
(261
|
)
|
(8
|
)
|
(6,403
|
)
|
||||||||||||||||
Recoveries
|
52
|
32
|
118
|
750
|
50
|
5
|
5
|
1,012
|
||||||||||||||||||||||||
Net charge-offs
|
(3,063
|
)
|
(1,655
|
)
|
(538
|
)
|
150
|
(26
|
)
|
(256
|
)
|
(3
|
)
|
(5,391
|
)
|
|||||||||||||||||
Provision
|
4,434
|
1,088
|
428
|
(1,218
|
)
|
163
|
279
|
2
|
5,176
|
|||||||||||||||||||||||
Ending balance
|
$
|
6,000
|
$
|
2,961
|
$
|
2,624
|
$
|
2,809
|
$
|
486
|
$
|
173
|
$
|
2
|
$
|
15,055
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||||||||||
|
September 30,
|
Increase
|
September 30,
|
Increase
|
||||||||||||||||||||
|
2013
|
2012
|
(Decrease)
|
2013
|
2012
|
(Decrease)
|
||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
Other loan fees
|
$
|
229
|
$
|
302
|
$
|
(73
|
)
|
$
|
844
|
$
|
847
|
$
|
(3
|
)
|
||||||||||
Gains from loan sales, net
|
62
|
366
|
(304
|
)
|
334
|
1,521
|
(1,187
|
)
|
||||||||||||||||
Document processing fees
|
114
|
109
|
5
|
369
|
283
|
86
|
||||||||||||||||||
Loan servicing, net
|
70
|
105
|
(35
|
)
|
169
|
180
|
(11
|
)
|
||||||||||||||||
Service charges
|
75
|
98
|
(23
|
)
|
245
|
327
|
(82
|
)
|
||||||||||||||||
Gains from sales of available-for-sale securities
|
-
|
-
|
-
|
-
|
121
|
(121
|
)
|
|||||||||||||||||
Other
|
134
|
77
|
57
|
292
|
179
|
113
|
||||||||||||||||||
Total non-interest income
|
$
|
684
|
$
|
1,057
|
$
|
(373
|
)
|
$
|
2,253
|
$
|
3,458
|
$
|
(1,205
|
)
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||||||||||
|
September 30,
|
Increase
|
September 30,
|
Increase
|
||||||||||||||||||||
|
2013
|
2012
|
(Decrease)
|
2013
|
2012
|
(Decrease)
|
||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
Salaries and employee benefits
|
$
|
3,114
|
$
|
2,899
|
$
|
215
|
$
|
9,999
|
$
|
8,526
|
$
|
1,473
|
||||||||||||
Occupancy expense, net
|
452
|
451
|
1
|
1,365
|
1,365
|
-
|
||||||||||||||||||
Loan servicing and collection
|
511
|
366
|
145
|
1,111
|
1,257
|
(146
|
)
|
|||||||||||||||||
Professional services
|
308
|
372
|
(64
|
)
|
913
|
993
|
(80
|
)
|
||||||||||||||||
FDIC assessment
|
283
|
311
|
(28
|
)
|
809
|
1,046
|
(237
|
)
|
||||||||||||||||
Advertising and marketing
|
94
|
59
|
35
|
374
|
218
|
156
|
||||||||||||||||||
Depreciation
|
78
|
78
|
-
|
226
|
231
|
(5
|
)
|
|||||||||||||||||
|
||||||||||||||||||||||||
Net loss on sales/write-downs of foreclosed real estate and repossessed assets
|
168
|
189
|
(21
|
)
|
274
|
969
|
(695
|
)
|
||||||||||||||||
Data processing
|
128
|
127
|
1
|
403
|
407
|
(4
|
)
|
|||||||||||||||||
Other
|
487
|
408
|
79
|
1,445
|
1,623
|
(178
|
)
|
|||||||||||||||||
Total non-interest expense
|
$
|
5,623
|
$
|
5,260
|
$
|
363
|
$
|
16,919
|
$
|
16,635
|
$
|
284
|
|
Percent
|
|||||||||||||||
|
September 30,
|
December 31,
|
Increase
|
Increase
|
||||||||||||
|
2013
|
2012
|
(Decrease)
|
(Decrease)
|
||||||||||||
|
(dollars in thousands)
|
|||||||||||||||
Cash and cash equivalents
|
$
|
42,570
|
$
|
27,891
|
$
|
14,679
|
52.6
|
%
|
||||||||
Investment securities available-for-sale
|
15,436
|
12,004
|
3,432
|
28.6
|
%
|
|||||||||||
Investment securities held-to-maturity
|
10,149
|
12,036
|
(1,887
|
)
|
(15.7
|
)%
|
||||||||||
Loans - held for sale
|
64,187
|
68,694
|
(4,507
|
)
|
(6.6
|
)%
|
||||||||||
Loans - held for investment, net
|
375,258
|
380,507
|
(5,249
|
)
|
(1.4
|
)%
|
||||||||||
Total assets
|
535,481
|
532,101
|
3,380
|
0.6
|
%
|
|||||||||||
|
||||||||||||||||
Total deposits
|
431,091
|
434,220
|
(3,129
|
)
|
(0.7
|
)%
|
||||||||||
Other borrowings and convertible debentures
|
35,442
|
41,852
|
(6,410
|
)
|
(15.3
|
)%
|
||||||||||
|
||||||||||||||||
Total stockholder's equity
|
64,648
|
53,049
|
11,599
|
21.9
|
%
|
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
(in thousands)
|
|||||||
Manufactured housing
|
$
|
172,126
|
$
|
177,391
|
||||
Commercial real estate
|
132,034
|
126,677
|
||||||
Commercial
|
31,453
|
32,496
|
||||||
SBA
|
25,753
|
30,688
|
||||||
HELOC
|
15,616
|
17,852
|
||||||
Single family real estate
|
10,007
|
9,939
|
||||||
Consumer
|
186
|
232
|
||||||
|
387,175
|
395,275
|
||||||
Allowance for loan losses
|
11,654
|
14,464
|
||||||
Deferred costs, net
|
(92
|
)
|
(128
|
)
|
||||
Discount on SBA loans
|
355
|
432
|
||||||
Total loans held for investment, net
|
$
|
375,258
|
$
|
380,507
|
|
Three Months Ended
|
|||||||
|
September 30,
|
|||||||
|
2013
|
2012
|
||||||
|
(in thousands)
|
|||||||
Nonaccrual loans, net
|
$
|
15,277
|
$
|
33,320
|
||||
Troubled debt restructured loans, gross
|
12,288
|
26,623
|
||||||
Nonaccrual loans to gross loans
|
3.38
|
%
|
7.01
|
%
|
||||
Net charge-offs (annualized) to average loans
|
(0.67
|
)%
|
1.39
|
%
|
||||
Allowance to loan losses to nonaccrual loans
|
76.28
|
%
|
45.18
|
%
|
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
(in thousands)
|
|||||||
Nonaccrual loans
|
$
|
21,055
|
$
|
29,643
|
||||
SBA guaranteed portion of loans included above
|
(5,778
|
)
|
(7,218
|
)
|
||||
Total nonaccrual loans, net
|
$
|
15,277
|
$
|
22,425
|
||||
|
||||||||
Troubled debt restructured loans, gross
|
$
|
12,288
|
$
|
19,931
|
||||
Loans 30 through 89 days past due with interest accruing
|
$
|
74
|
$
|
521
|
||||
Allowance for loan losses to gross loans held for investment
|
3.01
|
%
|
3.66
|
%
|
|
At September 30, 2013
|
At December 31, 2012
|
||||||||||||||||||||||
|
Nonaccrual
|
Percent of
|
Nonaccrual
|
Percent of
|
||||||||||||||||||||
|
Balance
|
%
|
Total Loans
|
Balance
|
%
|
Total Loans
|
||||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||||
Manufactured housing
|
$
|
5,327
|
34.86
|
%
|
1.18
|
%
|
$
|
7,542
|
33.63
|
%
|
1.63
|
%
|
||||||||||||
Commercial real estate
|
3,171
|
20.76
|
%
|
0.70
|
%
|
11,105
|
49.52
|
%
|
2.39
|
%
|
||||||||||||||
Commercial
|
4,019
|
26.31
|
%
|
0.89
|
%
|
1,945
|
8.68
|
%
|
0.42
|
%
|
||||||||||||||
SBA
|
1,545
|
10.11
|
%
|
0.34
|
%
|
1,442
|
6.43
|
%
|
0.31
|
%
|
||||||||||||||
HELOC
|
522
|
3.42
|
%
|
0.12
|
%
|
269
|
1.20
|
%
|
0.06
|
%
|
||||||||||||||
Single family real estate
|
693
|
4.54
|
%
|
0.15
|
%
|
121
|
0.54
|
%
|
0.03
|
%
|
||||||||||||||
Consumer
|
-
|
0.00
|
%
|
0.00
|
%
|
1
|
0.00
|
%
|
0.00
|
%
|
||||||||||||||
Total nonaccrual loans
|
$
|
15,277
|
100.00
|
%
|
3.38
|
%
|
$
|
22,425
|
100.00
|
%
|
4.84
|
%
|
|
Manufactured
|
Commercial
|
Single Family
|
Total
|
||||||||||||||||||||||||||||
|
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Loans
|
||||||||||||||||||||||||
Loans Held for Investment as of September 30, 2013:
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Recorded Investment:
|
||||||||||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
$
|
163,377
|
$
|
128,584
|
$
|
27,434
|
$
|
24,182
|
$
|
15,094
|
$
|
9,237
|
$
|
186
|
$
|
368,094
|
||||||||||||||||
Loans individually evaluated for impairment
|
8,749
|
3,450
|
4,019
|
1,571
|
522
|
770
|
-
|
19,081
|
||||||||||||||||||||||||
Total
|
$
|
172,126
|
$
|
132,034
|
$
|
31,453
|
$
|
25,753
|
$
|
15,616
|
$
|
10,007
|
$
|
186
|
$
|
387,175
|
||||||||||||||||
Related Allowance for Loan Losses
|
||||||||||||||||||||||||||||||||
Loans collectively evaluated for impairment
|
4,574
|
2,233
|
1,109
|
2,088
|
256
|
191
|
1
|
10,452
|
||||||||||||||||||||||||
Loans individually evaluated for impairment
|
777
|
133
|
68
|
190
|
24
|
10
|
-
|
1,202
|
||||||||||||||||||||||||
Total
|
$
|
5,351
|
$
|
2,366
|
$
|
1,177
|
$
|
2,278
|
$
|
280
|
$
|
201
|
$
|
1
|
$
|
11,654
|
|
Manufactured
|
Commercial
|
Single Family
|
Total
|
||||||||||||||||||||||||||||
|
Housing
|
Real Estate
|
Commercial
|
SBA
|
HELOC
|
Real Estate
|
Consumer
|
Loans
|
||||||||||||||||||||||||
Impaired Loans as of December 31, 2012:
|
(in thousands)
|
|||||||||||||||||||||||||||||||
Recorded Investment:
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
5,748
|
$
|
519
|
$
|
5,044
|
$
|
503
|
$
|
269
|
$
|
80
|
$
|
-
|
$
|
12,163
|
||||||||||||||||
Impaired loans with no allowance recorded
|
4,687
|
11,389
|
49
|
1,238
|
-
|
121
|
-
|
17,484
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
10,435
|
11,908
|
5,093
|
1,741
|
269
|
201
|
-
|
29,647
|
||||||||||||||||||||||||
Related Allowance for Credit Losses
|
||||||||||||||||||||||||||||||||
Impaired loans with an allowance recorded
|
$
|
1,103
|
$
|
4
|
$
|
569
|
$
|
58
|
$
|
49
|
$
|
11
|
$
|
-
|
$
|
1,794
|
||||||||||||||||
Impaired loans with no allowance recorded
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total loans individually evaluated for impairment
|
1,103
|
4
|
569
|
58
|
49
|
11
|
-
|
1,794
|
||||||||||||||||||||||||
Total impaired loans, net
|
$
|
9,332
|
$
|
11,904
|
$
|
4,524
|
$
|
1,683
|
$
|
220
|
$
|
190
|
$
|
-
|
$
|
27,853
|
|
Three Months Ended
|
|||||||||||||||
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
||||||||||||||
|
Average Investment
|
Interest
|
Average Investment
|
Interest
|
||||||||||||
|
in Impaired Loans
|
Income
|
in Impaired Loans
|
Income
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Manufactured housing
|
$
|
9,454
|
$
|
85
|
$
|
11,050
|
$
|
110
|
||||||||
Commercial real estate:
|
||||||||||||||||
Commercial real estate
|
7,811
|
10
|
16,399
|
99
|
||||||||||||
SBA 504 1st
|
1,089
|
4
|
2,042
|
16
|
||||||||||||
Land
|
-
|
-
|
-
|
-
|
||||||||||||
Construction
|
-
|
-
|
3,189
|
-
|
||||||||||||
Commercial
|
2,789
|
142
|
5,442
|
70
|
||||||||||||
SBA
|
1,790
|
34
|
1,696
|
69
|
||||||||||||
HELOC
|
397
|
3
|
383
|
7
|
||||||||||||
Single family real estate
|
747
|
1
|
251
|
3
|
||||||||||||
Consumer
|
-
|
-
|
2
|
-
|
||||||||||||
Total
|
$
|
24,077
|
$
|
279
|
$
|
40,454
|
$
|
374
|
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
||||||||||||||
|
Average Investment
|
Interest
|
Average Investment
|
Interest
|
||||||||||||
|
in Impaired Loans
|
Income
|
in Impaired Loans
|
Income
|
||||||||||||
|
(in thousands)
|
|||||||||||||||
Manufactured housing
|
$
|
9,528
|
$
|
182
|
$
|
7,782
|
$
|
214
|
||||||||
Commercial real estate:
|
||||||||||||||||
Commercial real estate
|
8,875
|
94
|
19,071
|
315
|
||||||||||||
SBA 504 1st
|
1,163
|
28
|
4,496
|
116
|
||||||||||||
Land
|
-
|
-
|
-
|
-
|
||||||||||||
Construction
|
-
|
-
|
5,937
|
108
|
||||||||||||
Commercial
|
3,831
|
208
|
5,591
|
235
|
||||||||||||
SBA
|
1,432
|
136
|
1,796
|
130
|
||||||||||||
HELOC
|
313
|
3
|
248
|
7
|
||||||||||||
Single family real estate
|
452
|
10
|
350
|
10
|
||||||||||||
Consumer
|
-
|
-
|
7
|
-
|
||||||||||||
Total
|
$
|
25,594
|
$
|
661
|
$
|
45,278
|
$
|
1,135
|
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
(in thousands)
|
|||||||
U.S. government agency notes
|
$
|
5,676
|
$
|
1,988
|
||||
U.S. government agency mortgage backed securities ("MBS")
|
10,214
|
12,207
|
||||||
U.S. government agency collateralized mortgage obligations ("CMO")
|
9,628
|
9,845
|
||||||
Equity securities: Farmer Mac class A stock
|
67
|
-
|
||||||
|
$
|
25,585
|
$
|
24,040
|
|
Percent
|
|||||||||||||||
|
September 30,
|
December 31,
|
Increase
|
Increase
|
||||||||||||
|
2013
|
2012
|
(Decrease)
|
(Decrease)
|
||||||||||||
|
(dollars in thousands)
|
|||||||||||||||
Non-interest bearing demand deposits
|
$
|
55,462
|
$
|
53,605
|
$
|
1,857
|
3.5
|
%
|
||||||||
Interest-bearing demand deposits
|
253,978
|
269,466
|
(15,488
|
)
|
(5.7
|
)%
|
||||||||||
Savings
|
16,176
|
16,351
|
(175
|
)
|
(1.1
|
)%
|
||||||||||
Time deposits of $100,000 or more
|
92,351
|
80,710
|
11,641
|
14.4
|
%
|
|||||||||||
Other time deposits
|
13,124
|
14,088
|
(964
|
)
|
(6.8
|
)%
|
||||||||||
Total deposits
|
$
|
431,091
|
$
|
434,220
|
$
|
(3,129
|
)
|
(0.7
|
)%
|
Liquidity and Capital Resources
|
|
Risk-
|
Adjusted
|
Total Risk-
|
Tier 1
|
Tier 1
|
|||||||||||||||||||||||
|
Total
|
Tier 1
|
Weighted
|
Average
|
Based Capital
|
Risk-Based
|
Leverage
|
|||||||||||||||||||||
|
Capital
|
Capital
|
Assets
|
Assets
|
Ratio
|
Capital Ratio
|
Ratio
|
|||||||||||||||||||||
September 30, 2013
|
(dollars in thousands)
|
|||||||||||||||||||||||||||
CWBC (Consolidated)
|
$
|
71,400
|
$
|
64,810
|
$
|
405,263
|
$
|
535,493
|
17.62
|
%
|
15.99
|
%
|
12.10
|
%
|
||||||||||||||
Capital in excess of well capitalized
|
$
|
30,874
|
$
|
40,494
|
$
|
38,035
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||
CWB
|
$
|
69,296
|
$
|
64,150
|
$
|
405,102
|
$
|
532,094
|
17.11
|
%
|
15.84
|
%
|
12.06
|
%
|
||||||||||||||
Capital in excess of well capitalized
|
$
|
28,786
|
$
|
39,844
|
$
|
37,545
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||
December 31, 2012
|
||||||||||||||||||||||||||||
CWBC (Consolidated)
|
$
|
66,076
|
$
|
52,941
|
$
|
413,378
|
$
|
544,778
|
15.98
|
%
|
12.81
|
%
|
9.72
|
%
|
||||||||||||||
Capital in excess of well capitalized
|
$
|
24,738
|
$
|
28,138
|
$
|
25,702
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||
CWB
|
$
|
63,089
|
$
|
57,808
|
$
|
413,199
|
$
|
540,985
|
15.27
|
%
|
13.99
|
%
|
10.69
|
%
|
||||||||||||||
Capital in excess of well capitalized
|
$
|
21,769
|
$
|
33,016
|
$
|
30,759
|
||||||||||||||||||||||
Minimum capital ratios required for CWB by the OCC
|
12.00
|
%
|
N/
|
A
|
9.00
|
%
|
||||||||||||||||||||||
Well-capitalized ratios
|
10.00
|
%
|
6.00
|
%
|
5.00
|
%
|
||||||||||||||||||||||
Minimum capital ratios
|
8.00
|
%
|
4.00
|
%
|
4.00
|
%
|
· | Tier 1 capital at least equal to 9.00% of adjusted total assets, and |
· | Total risk-based capital at least equal to 12.00% of risk weighted assets |
Supervision and Regulation
|
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
(a) | Not applicable. |
(b) | On December 19, 2008, the Company issued 15,600 shares of the Company’s Series A Preferred Stock to the U.S. Treasury under its Troubled Asset Relief Program - Capital Purchase Program. The terms of the Series A Preferred Stock provide for the payment of quarterly cumulative dividends at the rate of 5% per year for the first five years and then at the rate of 9% thereafter. Under the terms of the Agreement by and between the Company and the Federal Reserve Bank of San Francisco (“FRB”), the Company is prohibited from paying dividends absent the prior approval of the FRB to do so. Although the Company has paid all quarterly dividends on the Series A Preferred Stock through and including the quarterly dividend period ended February 15, 2012, the Company’s request to the FRB to pay dividends on the Series A Preferred Stock with respect to the quarterly dividend periods ended May 15, 2012, August 15, 2012, November 15, 2012, February 15, 2013, May 15, 2013 and August 15, 2013 were denied. Accordingly, the Company did not pay dividends on the Series A Preferred Stock for these six quarterly dividend periods. The aggregate amount of the dividends that would have been paid on those dates was $1.2 million. The deferral of dividends on the Series A Preferred Stock is permitted under its terms and does not constitute an event of default. However, the non-payment of dividends for six quarterly dividend periods results in an automatic increase by two in the authorized number of directors. Although these two vacancies are to be filled by persons approved by the holders of Series A Preferred Stock, these holders of Series A Preferred Stock have specifically agreed that they will not exercise any voting rights to fill these vacancies without the prior approval of the FRB. |
31.1
|
Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(a) or Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended.
|
|
31.2
|
Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(a) or Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended.
|
|
32.1*
|
Certification of Chief Executive Officer and Chief Financial Officer of the Registrant pursuant to Rule 13a-14(b) or Rule 15d-14(b), promulgated under the Securities Exchange Act of 1934, as Amended, and 18 U.S.C. 1350.
|
101INS – XBRL Instance Document
|
|
101SCH –XBRL Taxonomy Extension Schema Document
|
|
101CAL – XBRL Taxonomy Calculation Linkbase Document
|
|
101DEF – XBRL Taxonomy Extension Definition Linkbase Document
|
|
101LAB – XBRL Taxonomy Label Linkbase Document
|
|
101PRE – XBRL Taxonomy Presentation Linkbase Document
|
* | This certification is furnished to, but shall not be deemed filed, with the Commission. This certification shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent that the Registrant specifically incorporates it by reference. |
COMMUNITY WEST BANCSHARES
|
|||
(Registrant)
|
|||
|
|
|
|
Date: November 12, 2013
|
BY:
|
/s/ Charles G. Baltuskonis
|
|
Charles G. Baltuskonis
|
|||
|
|
Executive Vice President and
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
On Behalf of Registrant and as
|
|
|
|
Principal Financial and Accounting Officer
|
Exhibit
Number
|
Description of Document |
Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(a) or Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended.
|
|
Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(a) or Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended.
|
|
Certification of Chief Executive Officer and Chief Financial Officer of the Registrant pursuant to Rule 13a-14(b) or Rule 15d-14(b), promulgated under the Securities Exchange Act of 1934, as amended, and 18 U.S.C. 1350.
|
|
|
|
101
|
101INS – XBRL Instance Document
|
|
101SCH –XBRL Taxonomy Extension Schema Document
|
|
101CAL – XBRL Taxonomy Calculation Linkbase Document
|
|
101DEF – XBRL Taxonomy Extension Definition Linkbase Document
|
|
101LAB – XBRL Taxonomy Label Linkbase Document
|
|
101PRE – XBRL Taxonomy Presentation Linkbase Document
|
* | This certification is furnished to, but shall not be deemed filed, with the Commission. This certification shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent that the Registrant specifically incorporates it by reference. |