NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except share and per share data)
Three Months Ended
June 30,
Statement of Income Data 2008 2007 $ Change % Change
---------- ---------- --------- ---------
Interest income
Loans and leases (including
fees) $ 12,246 $ 13,008 $ (762) (5.9%)
Investment securities 1,116 1,350 (234) (17.3%)
Federal funds sold and other 1 242 (241) (99.6%)
---------- ---------- --------- ---------
Total interest income 13,363 14,600 (1,237) (8.5%)
---------- ---------- --------- ---------
Interest expense
Interest on deposits 3,391 3,608 (217) (6.0%)
Subordinated debentures 578 610 (32) (5.2%)
Other borrowings 325 290 35 12.1%
---------- ---------- --------- ---------
Total interest expense 4,294 4,508 (214) (4.7%)
---------- ---------- --------- ---------
Net interest income 9,069 10,092 (1,023) (10.1%)
Provision for loan and lease
losses 5,200 - 5,200 -
---------- ---------- --------- ---------
Net interest income after
provision for loan and lease
losses 3,869 10,092 (6,223) (61.7%)
---------- ---------- --------- ---------
Noninterest income
Service charges on deposit
accounts 1,894 1,687 207 12.3%
Other fees and charges 979 966 13 1.3%
Other 604 517 87 16.8%
---------- ---------- --------- ---------
Total noninterest income 3,477 3,170 307 9.7%
---------- ---------- --------- ---------
Noninterest expenses
Salaries and employee
benefits 5,105 5,475 (370) (6.8%)
Occupancy 720 754 (34) (4.5%)
Furniture and equipment 488 518 (30) (5.8%)
Other 3,264 3,985 (721) (18.1%)
---------- ---------- --------- ---------
Total noninterest
expenses 9,577 10,732 (1,155) (10.8%)
---------- ---------- --------- ---------
(Loss) Income before
provision for income
taxes (2,231) 2,530 (4,761) (188.2%)
(Benefit) Provision for income
taxes (722) 810 (1,532) (189.1%)
---------- ---------- --------- ---------
Net (loss) income $ (1,509) $ 1,720 $ (3,229) (187.7%)
========== ========== ========= =========
Common Share Data
(Loss) Earnings per share
Basic $ (0.20) $ 0.23 $ (0.43) (187.0%)
Diluted $ (0.20) $ 0.22 $ (0.42) (190.7%)
Weighted average shares
outstanding 7,438,706 7,358,823
Weighted average shares
outstanding - diluted 7,438,706 7,668,380
Book value per share $ 10.53 $ 10.65
Tangible book value $ 8.38 $ 8.37
Shares outstanding 7,484,066 7,362,625
NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except share and per share data)
Six Months Ended
June 30,
Statement of Income Data 2008 2007 $ Change % Change
---------- ---------- --------- ---------
Interest income
Loans and leases (including
fees) $ 25,222 $ 25,832 $ (610) (2.4%)
Investment securities 2,285 2,885 (600) (20.8%)
Federal funds sold and other 6 379 (373) (98.4%)
---------- ---------- --------- ---------
Total interest income 27,513 29,096 (1,583) (5.4%)
---------- ---------- --------- ---------
Interest expense
Interest on deposits 7,219 6,864 355 5.2%
Subordinated debentures 1,173 1,218 (45) (3.7%)
Other borrowings 924 585 339 57.9%
---------- ---------- --------- ---------
Total interest expense 9,316 8,667 649 7.5%
---------- ---------- --------- ---------
Net interest income 18,197 20,429 (2,232) (10.9%)
Provision for loan and lease
losses 7,600 - 7,600 -
---------- ---------- --------- ---------
Net interest income after
provision for loan and lease
losses 10,597 20,429 (9,832) (48.1%)
---------- ---------- --------- ---------
Noninterest income
Service charges on deposit
accounts 3,610 3,331 279 8.4%
Other fees and charges 1,944 1,858 86 4.6%
Other 1,414 1,115 299 26.8%
---------- ---------- --------- ---------
Total noninterest income 6,968 6,304 664 10.5%
---------- ---------- --------- ---------
Noninterest expenses
Salaries and employee
benefits 10,641 11,034 (393) (3.6%)
Occupancy 1,474 1,523 (49) (3.2%)
Furniture and equipment 953 1,053 (100) (9.5%)
Other 6,314 7,352 (1,038) (14.1%)
---------- ---------- --------- ---------
Total noninterest
expenses 19,382 20,962 (1,580) (7.5%)
---------- ---------- --------- ---------
(Loss) Income before
provision for income
taxes (1,817) 5,771 (7,588) (131.5%)
(Benefit) Provision for income
taxes (588) 1,847 (2,435) (131.8%)
---------- ---------- --------- ---------
Net (loss) income $ (1,229) $ 3,924 $ (5,153) (131.3%)
========== ========== ========= =========
Common Share Data
(Loss) Earnings per share
Basic $ (0.17) $ 0.53 $ (0.70) (132.1%)
Diluted $ (0.17) $ 0.51 $ (0.68) (133.3%)
Weighted average shares
outstanding 7,427,781 7,349,639
Weighted average shares
outstanding - diluted 7,427,781 7,651,793
Book value per share $ 10.53 $ 10.65
Tangible book value $ 8.38 $ 8.37
Shares outstanding 7,484,066 7,362,625
NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands)
June 30, December 31, June 30,
Balance Sheet Data 2008 2007 2007
----------- ----------- -----------
Assets
Cash and due from banks $ 34,545 $ 28,569 $ 27,209
Federal funds sold - - 700
Available-for-sale securities - at
fair value 90,678 104,341 113,617
Held-to-maturity securities - at
amortized cost 31 31 55
Loans and leases net of deferred
loan fees 730,283 746,253 678,397
Allowance for loan and lease
losses (13,677) (10,755) (8,746)
----------- ----------- -----------
Net loans and leases 716,606 735,498 669,651
Premises and equipment, net 11,764 12,431 13,445
Other real estate owned 8,208 902 902
Goodwill and core deposit
intangibles, net 16,098 16,423 16,749
Accrued interest receivable and
other assets 56,431 50,824 49,402
----------- ----------- -----------
Total assets $ 934,361 $ 949,019 $ 891,730
=========== =========== ===========
Liabilities and Shareholders' Equity
Deposits:
Demand, noninterest bearing $ 164,030 $ 167,615 $ 171,529
Demand, interest bearing 148,421 147,056 159,549
Savings and money market 178,000 181,192 187,276
Time 253,780 240,876 221,577
----------- ----------- -----------
Total deposits 744,231 736,739 739,931
Other borrowed funds 68,115 87,192 31,605
Accrued interest payable and other
liabilities 11,252 11,656 9,845
Subordinated debentures 31,961 31,961 31,961
----------- ----------- -----------
Total liabilities 855,559 867,548 813,342
Shareholders' equity 78,802 81,471 78,388
----------- ----------- -----------
Total liabilities and shareholders'
equity $ 934,361 $ 949,019 $ 891,730
=========== =========== ===========
Asset Quality
Nonaccrual loans and leases $ 22,580 $ 1,608 $ 368
Loans and leases past due 90 days
and accruing interest - 156 2,535
Other real estate owned 8,208 902 902
----------- ----------- -----------
Total nonperforming assets $ 30,788 $ 2,666 $ 3,805
=========== =========== ===========
Allowance for loan and lease
losses to total loans 1.87% 1.44% 1.29%
Allowance for loan and lease
losses to NPL's 60.57% 609.69% 301.27%
Allowance for loan and lease
losses to NPA's 44.42% 403.41% 229.86%
NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands)
Three Months Ended Six Months Ended
June 30, June 30,
Selected Financial Ratios 2008 2007 2008 2007
--------- --------- --------- ---------
Return on average total
assets (0.65%) 0.77% (0.26%) 0.89%
Return on average
shareholders' equity (7.35%) 8.81% (2.98%) 10.23%
Net interest margin (tax
equivalent basis) 4.34% 5.11% 4.34% 5.22%
Efficiency ratio 76.34% 80.92% 77.02% 78.41%
Selected Average Balances
Loans $ 747,414 $ 660,362 $ 745,209 $ 657,054
Taxable investments 83,128 103,379 86,601 108,315
Tax-exempt investments 20,189 20,497 20,364 21,139
Federal funds sold and other 230 18,630 411 14,485
--------- --------- --------- ---------
Total earning assets $ 850,961 $ 802,868 $ 852,585 $ 800,993
--------- --------- --------- ---------
Total assets $ 935,566 $ 893,159 $ 938,442 $ 891,934
--------- --------- --------- ---------
Demand deposits - interest
bearing $ 157,526 $ 159,683 $ 156,238 $ 160,138
Savings and money market 184,164 196,941 182,916 198,228
Time deposits 247,988 216,025 248,095 209,447
Other borrowings 92,435 58,512 98,679 59,628
--------- --------- --------- ---------
Total interest bearing
liabilities $ 682,113 $ 631,161 $ 685,928 $ 627,441
--------- --------- --------- ---------
Demand deposits - noninterest
bearing $ 159,403 $ 173,562 $ 157,474 $ 175,748
--------- --------- --------- ---------
Shareholders' equity $ 82,361 $ 78,306 $ 82,748 $ 77,327
--------- --------- --------- ---------
NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except per share data)
For the Quarter Ended
------------------------------------------
June March December September
2008 2008 2007 2007
--------- ---------- ---------- ----------
Interest income $ 13,363 $ 14,150 $ 15,345 $ 15,083
Interest expense 4,294 5,022 5,133 4,838
--------- ---------- ---------- ----------
Net interest income 9,069 9,128 10,212 10,245
Provision for loan and lease
losses 5,200 2,400 1,200 850
Noninterest income 3,477 3,491 1,505 3,350
Noninterest expense 9,577 9,805 9,943 9,481
--------- ---------- ---------- ----------
(Loss) Income before provision
for income taxes (2,231) 414 574 3,264
(Benefit) Provision for income
taxes (722) 134 184 1,044
--------- ---------- ---------- ----------
Net (loss) income $ (1,509) $ 280 $ 390 $ 2,220
========= ========== ========== ==========
(Loss) Earnings per share:
Basic $ (0.20) $ 0.04 $ 0.05 $ 0.30
========= ========== ========== ==========
Diluted $ (0.20) $ 0.04 $ 0.05 $ 0.29
========= ========== ========== ==========
Contact Information: For further information contact: Michael J. Cushman President & Chief Executive Officer (530) 226-2900 Fax: (530) 221-4877 Kevin R. Watson Executive Vice President & Chief Financial Officer (530) 226-2900 Fax: (530) 221-4877