NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except share and per share data)
Three Months Ended
December 31,
Statement of Income Data 2009 2008 $ Change % Change
--------- --------- --------- ---------
Interest income:
Loans and leases (including
fees) $ 9,203 $ 10,989 $ (1,786) (16.3%)
Investment securities 1,169 842 327 38.8%
Federal funds sold and
other 27 3 24 800.0%
--------- --------- --------- ---------
Total interest income 10,399 11,834 (1,435) (12.1%)
--------- --------- --------- ---------
Interest expense:
Deposits 2,347 3,109 (762) (24.5%)
Subordinated debentures 505 586 (81) (13.8%)
Other borrowings - 11 (11) (100.0%)
--------- --------- --------- ---------
Total interest expense 2,852 3,706 (854) (23.0%)
--------- --------- --------- ---------
Net interest income 7,547 8,128 (581) (7.1%)
Provision for loan and lease
losses 9,000 3,000 6,000 200.0%
--------- --------- --------- ---------
Net interest income after
provision for loan and lease
losses (1,453) 5,128 (6,581) (128.3%)
--------- --------- --------- ---------
Noninterest income:
Service charges on deposit
accounts 1,591 1,702 (111) (6.5%)
Other fees and charges 1,052 935 117 12.5%
Gain (loss) on sale/
impairment of investment
securities - (102) 102 (100.0%)
Other 623 365 258 70.7%
--------- --------- --------- ---------
Total noninterest
income 3,266 2,900 366 12.6%
--------- --------- --------- ---------
Noninterest expenses:
Salaries and employee
benefits 4,106 4,672 (566) (12.1%)
Occupancy 749 790 (41) (5.2%)
Furniture and equipment 462 565 (103) (18.2%)
Impairment of goodwill 15,187 - 15,187 -
Other real estate owned
expense 284 - 284 -
Other 3,086 3,556 (470) (13.2%)
--------- --------- --------- ---------
Total noninterest
expenses 23,874 9,583 14,291 149.1%
--------- --------- --------- ---------
Loss before benefit for income
taxes (22,061) (1,555) (20,506) 1,318.7%
Benefit for income taxes (2,721) (2,409) (312) 13.0%
--------- --------- --------- ---------
Net (loss) income $ (19,340) $ 854 $ (20,194) (2364.6%)
========= ========= ========= =========
Common Share Data
(Loss) earnings per share
Basic $ (2.58) $ 0.11 $ (2.69) (2445.5%)
Diluted $ (2.58) $ 0.11 $ (2.69) (2445.5%)
Weighted average shares
outstanding 7,495,817 7,495,817
Weighted average shares
outstanding - diluted 7,495,817 7,495,817
Book value per share $ 6.98 $ 10.31
Tangible book value $ 6.89 $ 8.17
Shares outstanding 7,495,817 7,495,817
NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except share and per share data)
Twelve Months Ended
December 31,
Statement of Income Data 2009 2008 $ Change % Change
--------- --------- --------- ---------
Interest income:
Loans and leases (including
fees) $ 39,233 $ 47,897 $ (8,664) (18.1%)
Investment securities 4,646 4,182 464 11.1%
Federal funds sold and
other 76 12 64 533.3%
--------- --------- --------- ---------
Total interest income 43,955 52,091 (8,136) (15.6%)
--------- --------- --------- ---------
Interest expense:
Deposits 10,633 13,515 (2,882) (21.3%)
Subordinated debentures 2,087 2,340 (253) (10.8%)
Other borrowings 1 1,099 (1,098) (99.9%)
--------- --------- --------- ---------
Total interest expense 12,721 16,954 (4,233) (25.0%)
--------- --------- --------- ---------
Net interest income 31,234 35,137 (3,903) (11.1%)
Provision for loan and lease
losses 26,500 12,100 14,400 119.0%
--------- --------- --------- ---------
Net interest income after
provision for loan and lease
losses 4,734 23,037 (18,303) (79.5%)
--------- --------- --------- ---------
Noninterest income:
Service charges on deposit
accounts 6,483 7,162 (679) (9.5%)
Other fees and charges 4,265 3,882 383 9.9%
Gain (loss) on sale/
impairment of investment
securities 655 (3,386) 4,041 (119.3%)
Other 2,607 2,494 113 4.5%
--------- --------- --------- ---------
Total noninterest
income 14,010 10,152 3,858 38.0%
--------- --------- --------- ---------
Noninterest expenses:
Salaries and employee
benefits 18,500 20,526 (2,026) (9.9%)
Occupancy 3,079 3,037 42 1.4%
Furniture and equipment 1,847 2,003 (156) (7.8%)
Impairment of goodwill 15,187 - 15,187 -
Other real estate owned
expense 2,119 89 2,030 2,280.9%
Other 13,258 13,003 255 2.0%
--------- --------- --------- ---------
Total noninterest
expenses 53,990 38,658 15,332 39.7%
--------- --------- --------- ---------
Loss before benefit for income
taxes (35,246) (5,469) (29,777) 544.5%
Benefit for income taxes (9,394) (3,675) (5,719) 155.6%
--------- --------- --------- ---------
Net loss $ (25,852) $ (1,794) $ (24,058) 1,341.0%
========= ========= ========= =========
Common Share Data
Loss per share
Basic $ (3.45) $ (0.24) $ (3.21) 1,337.5%
Diluted $ (3.45) $ (0.24) $ (3.21) 1,337.5%
Weighted average shares
outstanding 7,495,817 7,460,564
Weighted average shares
outstanding - diluted 7,495,817 7,460,564
Book value per share $ 6.98 $ 10.31
Tangible book value $ 6.89 $ 8.17
Shares outstanding 7,495,817 7,495,817
NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands)
December 31, December 31,
Balance Sheet Data 2009 2008
------------ ------------
Assets
Cash and due from banks $ 19,378 $ 27,153
Federal funds sold 48,250 -
Time deposits at other financial institutions 425 -
Available-for-sale securities - at fair value 146,335 76,345
Held-to-maturity securities - at amortized
cost 9 21
Loans and leases, net of deferred loan fees 602,417 693,422
Less: Allowance for loan and lease losses (18,539) (11,327)
------------ ------------
Net loans and leases 583,878 682,095
Premises and equipment, net 10,319 11,418
Other real estate owned 12,377 10,408
Goodwill and core deposit intangibles, net 692 16,025
Accrued interest receivable and other assets 62,699 56,086
------------ ------------
Total assets $ 884,362 $ 879,551
============ ============
Liabilities and Stockholders' Equity
Deposits:
Demand, noninterest bearing $ 152,421 $ 161,748
Demand, interest bearing 160,216 151,873
Savings and money market 189,782 157,089
Time 285,390 284,234
------------ ------------
Total deposits 787,809 754,944
Other borrowed funds - 3,516
Accrued interest payable and other
liabilities 12,290 11,872
Subordinated debentures 31,961 31,961
------------ ------------
Total liabilities 832,060 802,293
Stockholders' equity 52,302 77,258
------------ ------------
Total liabilities and stockholders' equity $ 884,362 $ 879,551
============ ============
Asset Quality
Nonaccrual loans and leases $ 46,598 $ 18,936
Loans and leases past due 90 days and
accruing interest - -
Other real estate owned 12,377 10,408
------------ ------------
Total nonperforming assets $ 58,975 $ 29,344
============ ============
Allowance for loan and lease losses to total
loans and leases 3.08% 1.63%
Allowance for loan and lease losses to
Nonperforming Loans 39.78% 59.82%
Allowance for loan and lease losses to
Nonperforming Assets 31.44% 38.60%
NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands)
Three Months Ended Twelve Months Ended
December 31, December 31,
Selected Financial Ratios 2009 2008 2009 2008
--------- --------- --------- ---------
(Loss) return on average
total assets (8.39%) 0.39% (2.85%) (0.20%)
(Loss) return on average
stockholders' equity (106.26%) 4.41% (34.92%) (2.23%)
Net interest margin (tax
equivalent basis) 3.68% 4.15% 3.88% 4.31%
Efficiency ratio 220.79% 86.90% 119.33% 85.36%
Selected Average Balances
Loans $ 619,485 $ 696,491 $ 649,806 $ 725,255
Taxable investments 140,024 70,082 113,711 79,851
Tax-exempt investments 15,740 16,797 15,825 19,381
Federal funds sold and other 47,169 2,160 33,587 899
--------- --------- --------- ---------
Total earning assets $ 822,418 $ 785,530 $ 812,929 $ 825,386
--------- --------- --------- ---------
Total assets $ 915,022 $ 877,463 $ 906,462 $ 913,801
--------- --------- --------- ---------
Demand deposits - interest
bearing $ 161,046 $ 157,053 $ 154,763 $ 155,983
Savings and money market 188,581 162,767 177,740 176,529
Time deposits 299,321 274,608 308,419 258,030
Other borrowings 31,961 36,600 32,298 73,695
--------- --------- --------- ---------
Total interest bearing
liabilities $ 680,909 $ 631,028 $ 673,220 $ 664,237
--------- --------- --------- ---------
Demand deposits -
noninterest bearing $ 149,428 $ 158,621 $ 147,266 $ 157,723
--------- --------- --------- ---------
Stockholders' equity $ 72,211 $ 76,746 $ 74,039 $ 80,287
--------- --------- --------- ---------
NORTH VALLEY BANCORP
CONDENSED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except per share data)
For the Quarter Ended
------------------------------------------
December September June March
2009 2009 2009 2009
--------- ---------- --------- ---------
Interest income $ 10,399 $ 10,896 $ 11,241 $ 11,419
Interest expense 2,852 3,226 3,332 3,311
--------- ---------- --------- ---------
Net interest income 7,547 7,670 7,909 8,108
Provision for loan and lease
losses 9,000 1,500 9,000 7,000
Noninterest income 3,266 4,142 3,438 3,164
Noninterest expense 23,874 8,999 10,782 10,335
--------- ---------- --------- ---------
(Loss) income before (benefit)
provision for income taxes (22,061) 1,313 (8,435) (6,063)
(Benefit) provision for income
taxes (2,721) 629 (4,346) (2,956)
--------- ---------- --------- ---------
Net (loss) income $ (19,340) $ 684 $ (4,089) $ (3,107)
========= ========== ========= =========
(Loss) earnings per share:
Basic $ (2.58) $ 0.09 $ (0.55) $ (0.41)
========= ========== ========= =========
Diluted $ (2.58) $ 0.09 $ (0.55) $ (0.41)
========= ========== ========= =========
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