Item 1. Financial Statements
ITEM 1: FINANCIAL STATEMENTS
CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share amounts) March 31, 2021 December 31, 2020
ASSETS
Cash and due from banks $ 31,083 $ 34,175
Interest-earning deposits in other banks 183,758 36,103
Total cash and cash equivalents 214,841 70,278
Available-for-sale debt securities 768,719 710,092
Equity securities 7,500 7,634
Loans, less allowance for credit losses of $12,056 at March 31, 2021 and $12,915 at December 31, 2020 1,078,284 1,089,432
Bank premises and equipment, net 8,349 8,228
Bank-owned life insurance 28,886 28,713
Federal Home Loan Bank stock 5,595 5,595
Goodwill 53,777 53,777
Core deposit intangibles 1,009 1,183
Accrued interest receivable and other assets 33,563 29,164
Total assets $ 2,200,523 $ 2,004,096
LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits:
Non-interest bearing $ 885,654 $ 824,889
Interest bearing 1,036,749 897,821
Total deposits 1,922,403 1,722,710
Junior subordinated deferrable interest debentures 5,155 5,155
Accrued interest payable and other liabilities 31,120 31,210
Total liabilities 1,958,678 1,759,075
Commitments and contingencies (Note 7)
Shareholders’ equity:
Preferred stock, no par value; 10,000,000 shares authorized, none issued and outstanding
— —
Common stock, no par value; 80,000,000 shares authorized; issued and outstanding: 12,524,609 at March 31, 2021 and 12,509,848 at December 31, 2020 79,732 79,416
Retained earnings 156,851 150,749
Accumulated other comprehensive income, net of tax 5,262 14,856
Total shareholders’ equity 241,845 245,021
Total liabilities and shareholders’ equity $ 2,200,523 $ 2,004,096
See notes to unaudited consolidated financial statements.
3
Table of Contents `
CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
For the Three Months
Ended March 31,
(In thousands, except share and per-share amounts) 2021 2020
INTEREST INCOME:
Interest and fees on loans $ 13,765 $ 12,898
Interest on deposits in other banks 32 183
Interest and dividends on investment securities:
Taxable 2,733 3,266
Exempt from Federal income taxes 1,317 159
Total interest income 17,847 16,506
INTEREST EXPENSE:
Interest on deposits 268 432
Interest on junior subordinated deferrable interest debentures 24 45
Other — —
Total interest expense 292 477
Net interest income before provision for credit losses 17,555 16,029
(REVERSAL OF) PROVISION FOR CREDIT LOSSES ( 1,800 ) 1,375
Net interest income after provision for credit losses 19,355 14,654
NON-INTEREST INCOME:
Service charges 432 646
Appreciation in cash surrender value of bank-owned life insurance
173 182
Interchange fees 370 333
Net realized gains on sales of investment securities — 4,198
Federal Home Loan Bank dividends 70 107
Loan placement fees 657 299
Other income 297 776
Total non-interest income 1,999 6,541
NON-INTEREST EXPENSES:
Salaries and employee benefits 6,938 7,512
Occupancy and equipment 1,113 1,144
Professional services 356 458
Data processing 617 336
Regulatory assessments 161 47
ATM/Debit card expenses 225 294
Information technology 559 608
Directors’ expenses 41 192
Advertising 129 173
Internet banking expense 124 196
Amortization of core deposit intangibles 174 174
Other 951 944
Total non-interest expenses 11,388 12,078
Income before provision for income taxes 9,966 9,117
Provision for income taxes 2,487 2,494
Net income $ 7,479 $ 6,623
Earnings per common share:
Basic earnings per share $ 0.60 $ 0.52
Weighted average common shares used in basic computation 12,495,606 12,734,971
Diluted earnings per share $ 0.60 $ 0.52
Weighted average common shares used in diluted computation 12,547,137 12,779,096
Cash dividend per common share $ 0.11 $ 0.11
See notes to unaudited consolidated financial statements.
4
Table of Contents `
CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
For the Three Months
Ended March 31,
(In thousands) 2021 2020
Net income $ 7,479 $ 6,623
Other Comprehensive Income:
Unrealized gains (losses) on securities:
Unrealized holding gains (losses) arising during the period ( 13,621 ) ( 1,687 )
Reclassification of net (gains) losses included in net income — ( 4,198 )
Other comprehensive income, before tax ( 13,621 ) ( 5,885 )
Tax effect 4,027 1,740
Total other comprehensive loss ( 9,594 ) ( 4,145 )
Comprehensive (loss) income $ ( 2,115 ) $ 2,478
See notes to unaudited consolidated financial statements.
5
Table of Contents `
CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
THREE MONTHS ENDED MARCH 31, 2021 AND 2020
(Unaudited)
Common Stock Accumulated
Other
Comprehensive Income (Loss)
(Net of Taxes) Total Shareholders’ Equity
Retained Earnings
(In thousands, except share amounts) Shares Amount
Balance, January 1, 2020 13,052,407 $ 89,379 $ 135,932 $ 2,817 $ 228,128
Net income — — 6,623 — 6,623
Other comprehensive loss — — — ( 4,145 ) ( 4,145 )
Stock issued under employee stock purchase plan
3,633 58 58
Stock awarded to employees 6,548 141 141
Stock-based compensation expense
— 121 — — 121
Cash dividend
— — ( 1,408 ) — ( 1,408 )
Stock options exercised
31,730 207 — — 207
Repurchase and retirement of common stock
( 621,379 ) ( 11,052 ) ( 11,052 )
Balance, March 31, 2020 12,472,939 $ 78,854 $ 141,147 $ ( 1,328 ) $ 218,673
Balance, January 1, 2021 12,509,848 $ 79,416 $ 150,749 $ 14,856 $ 245,021
Net income
— — 7,479 — 7,479
Other comprehensive loss — — — ( 9,594 ) ( 9,594 )
Restricted stock granted net of forfeitures
( 247 ) — — — —
Stock issued under employee stock purchase plan
4,379 56 — — 56
Stock awarded to employees 10,529 158 — — 158
Stock-based compensation expense
— 101 — — 101
Cash dividend
— — ( 1,377 ) — ( 1,377 )
Stock options exercised
100 1 — — 1
Balance, March 31, 2021 12,524,609 $ 79,732 $ 156,851 $ 5,262 $ 241,845
See notes to unaudited consolidated financial statements.
6
Table of Contents `
CENTRAL VALLEY COMMUNITY BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the Three Months
Ended March 31,
(In thousands) 2021 2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 7,479 $ 6,623
Adjustments to reconcile net income to net cash provided by operating activities:
Net (increase) decrease in deferred loan fees ( 559 ) 36
Depreciation 223 240
Accretion ( 327 ) ( 338 )
Amortization 1,633 942
Stock-based compensation 101 121
(Reversal of) provision for credit losses ( 1,800 ) 1,375
Net realized gains on sales of available-for-sale investment securities — ( 4,198 )
Net gain on disposal of premises and equipment ( 2 ) —
Net change in equity securities 134 ( 120 )
Increase in bank-owned life insurance, net of expenses ( 173 ) ( 182 )
Net gain on bank-owned life insurance — ( 64 )
Net (increase) decrease in accrued interest receivable and other assets ( 504 ) 644
Net increase in accrued interest payable and other liabilities 69 1,464
Benefit (provision) for deferred income taxes 105 ( 612 )
Net cash provided by operating activities 6,379 5,931
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of available-for-sale investment securities ( 84,685 ) ( 155,742 )
Proceeds from sales or calls of available-for-sale investment securities — 106,037
Proceeds from maturity and principal repayments of available-for-sale investment securities 11,331 8,136
Net decrease in loans 13,507 13,616
Purchases of premises and equipment ( 344 ) ( 32 )
Proceeds from bank-owned life insurance — 531
Proceeds from sale of premises and equipment 2 —
Net cash used in investing activities ( 60,189 ) ( 27,454 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in demand, interest bearing and savings deposits 200,112 21,196
Net decrease in time deposits ( 419 ) ( 3,890 )
Purchase and retirement of common stock — ( 11,052 )
Proceeds from stock issued under employee stock purchase plan
56 58
Proceeds from exercise of stock options 1 207
Cash dividend payments on common stock ( 1,377 ) ( 1,408 )
Net cash provided by financing activities 198,373 5,111
Increase (decrease) in cash and cash equivalents 144,563 ( 16,412 )
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 70,278 52,574
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 214,841 $ 36,162
For the Three Months
Ended March 31,
(In thousands) 2021 2020
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
Cash paid during the period for :
Interest $ 298 $ 502
Operating cash flows from operating leases $ 562 $ 559
Non-cash investing and financing activities:
Purchases of available-for-sale investment securities, not yet settled $ — $ 12,718
See notes to unaudited consolidated financial statements.
7
Table of Contents `
Note 1. Basis of Presentation
The interim unaudited condensed consolidated financial statements of Central Valley Community Bancorp and subsidiary have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC). These interim condensed consolidated financial statements include the accounts of Central Valley Community Bancorp and its wholly owned subsidiary Central Valley Community Bank (the Bank) (collectively, the Company). All significant intercompany accounts and transactions have been eliminated in consolidation. Certain information and footnote disclosures normally included in the annual consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) have been omitted. The Company believes that the disclosures are adequate to make the information presented not misleading. These interim unaudited condensed consolidated financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Company’s 2020 Annual Report to Shareholders on Form 10-K. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the Company’s financial position at March 31, 2021, and the results of its operations and its cash flows for the three-month interim periods ended March 31, 2021 and 2020 have been included. The results of operations for interim periods are not necessarily indicative of results for the full year.
The preparation of these interim unaudited condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Management has determined that since all of the banking products and services offered by the Company are available in each branch of the Bank, all branches are located within the same economic environment, and management does not allocate resources based on the performance of different lending or transaction activities, it is appropriate to aggregate the Bank branches and report them as a single operating segment. No customer accounts for more than 10 percent of revenues for the Company or the Bank.
Impact of New Financial Accounting Standards:
FASB Accounting Standards Update (ASU) 2016-13 - Measurement of Credit Losses on Financial Instruments (Subtopic 326) : Financial Instruments - Credit Losses, commonly referred to as “CECL,” was issued June 2016. The provisions of the update eliminate the probable initial recognition threshold under current GAAP which requires reserves to be based on an incurred loss methodology. Under CECL, reserves required for financial assets measured at amortized cost will reflect an organization’s estimate of all expected credit losses over the contractual term of the financial asset and thereby require the use of reasonable and supportable forecasts to estimate future credit losses. Because CECL encompasses all financial assets carried at amortized cost, the requirement that reserves be established based on an organization’s reasonable and supportable estimate of expected credit losses extends to held to maturity (“HTM”) debt securities. Under the provisions of the update, credit losses recognized on available for sale (“AFS”) debt securities will be presented as an allowance as opposed to a write-down. In addition, CECL will modify the accounting for purchased loans, with credit deterioration since origination, so that reserves are established at the date of acquisition for purchased loans. Under current GAAP a purchased loan’s contractual balance is adjusted to fair value through a credit discount and no reserve is recorded on the purchased loan upon acquisition. Since under CECL, reserves will be established for purchased loans at the time of acquisition, the accounting for purchased loans is made more comparable to the accounting for originated loans. Finally, increased disclosure requirements under CECL require organizations to present the currently required credit quality disclosures disaggregated by the year of origination or vintage. The FASB expects that the evaluation of underwriting standards and credit quality trends by financial statement users will be enhanced with the additional vintage disclosures. On August 15, 2019, the FASB issued a proposed Accounting Standards Update (ASU), “Financial Instruments -Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842): Effective Dates,” that would provide private entities and certain small public companies additional time to implement the standards on CECL, leases, and hedging. The final ASU extends the effective date for SEC filers, such as the Company, that are classified as smaller reporting companies to January 1, 2023.
The Company has formed an internal task force that is responsible for oversight of the Company’s implementation strategy for compliance with provisions of the new standard. The Company has also established a project management governance process to manage the implementation across affected disciplines. An external provider specializing in community bank loss driver and CECL reserving model design as well as other related consulting services has been retained, and we have begun to evaluate potential CECL modeling alternatives. As part of this process, the Company has determined potential loan pool segmentation and sub-segmentation under CECL, as well as begun to evaluate the key economic loss drivers for each segment. Further, the Company has begun developing internal controls around the CECL process, data, calculations and implementation. The Company presently plans to generate and evaluate model scenarios under CECL in tandem with its current reserving processes for interim and annual reporting periods during 2021 due to the fact the Company elected to delay
8
Table of Contents `
implementation of the CECL process as allowed by FASB. While the Company is currently unable to reasonably estimate the impact of adopting this new guidance, management expects the impact of adoption will be significantly influenced by the composition and quality of the Company’s loans as well as the economic conditions as of the date of adoption. The Company also anticipates changes to the processes and procedures for calculating the reserve for credit losses and continues to evaluate the potential impact on our consolidated financial statements.
FASB Accounting Standards Update (ASU) 2020-04 - Reference Rate Reform (Subtopic 848) : Facilitation of the Effects of Reference Rate Reform on Financial Reporting, was issued March 2020. This ASU provides optional expedients and exceptions for contracts, hedging relationships, and other transactions that reference LIBOR or other reference rates expected to be discontinued because of reference rate reform. The ASU is effective for all entities as of March 12, 2020 through December 31, 2022. The Company is in the process of evaluating the provisions of this ASU and its effects on our consolidated financial statements. The Company believes the adoption of this guidance on activities subsequent to March 31, 2021 through December 31, 2022 will not have a material impact on the consolidated financial statements.
In April 2020, various regulatory agencies, including the Board of Governors of the Federal Reserve System and the Federal Deposit Insurance Corporation, (“the agencies”) issued a revised interagency statement encouraging financial institutions to work with customers affected by COVID-19 and providing additional information regarding loan modifications. The revised interagency statement clarifies the interaction between the interagency statement issued on March 22, 2020 and the temporary relief provided by Section 4013 of the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act. Section 4013 allows financial institutions to suspend the requirements to classify certain loan modifications as troubled debt restructurings (“TDRs”). The revised statement also provides supervisory interpretations on past due and nonaccrual regulatory reporting of loan modification programs and regulatory capital. This interagency guidance is expected to reduce the number of TDRs that will be reported in future periods; however, the amount is indeterminable and will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic and actions taken by governmental authorities and other third parties in response to the pandemic .
Note 2. Fair Value Measurements
Fair Value Hierarchy
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
Level 1 — Quoted market prices (unadjusted) for identical instruments traded in active markets that the entity has the ability to access as of the measurement date.
Level 2 —Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3 — Significant unobservable inputs that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. Management monitors the availability of observable market data to assess the appropriate classification of financial instruments within the fair value hierarchy. Changes in economic conditions or model-based valuation techniques may require the transfer of financial instruments from one fair value level to another. In such instances, we report the transfer at the beginning of the reporting period. The estimated carrying and fair values of the Company’s financial instruments are as follows (in thousands):
9
Table of Contents `
March 31, 2021
Carrying
Amount Fair Value
(In thousands) Level 1 Level 2 Level 3 Total
Financial assets:
Cash and due from banks $ 31,083 $ 31,083 $ — $ — $ 31,083
Interest-earning deposits in other banks 183,758 183,758 — — 183,758
Available-for-sale debt securities 768,719 — 768,719 — 768,719
Equity securities 7,500 7,500 — — 7,500
Loans, net 1,078,284 — — 1,094,929 1,094,929
Federal Home Loan Bank stock 5,595 N/A N/A N/A N/A
Accrued interest receivable 9,315 12 4,746 4,557 9,315
Financial liabilities:
Deposits 1,922,403 1,829,310 89,530 — 1,918,840
Junior subordinated deferrable interest debentures 5,155 — — 4,118 4,118
Accrued interest payable 59 — 35 24 59
December 31, 2020
Carrying
Amount Fair Value
(In thousands) Level 1 Level 2 Level 3 Total
Financial assets:
Cash and due from banks $ 34,175 $ 34,175 $ — $ — $ 34,175
Interest-earning deposits in other banks 36,103 36,103 — — 36,103
Available-for-sale debt securities 710,092 — 710,092 — 710,092
Equity securities 7,634 7,634 — — 7,634
Loans, net 1,089,432 — — 1,087,124 1,087,124
Federal Home Loan Bank stock 5,595 N/A N/A N/A N/A
Accrued interest receivable 8,834 9 3,617 5,208 8,834
Financial liabilities:
Deposits 1,722,710 1,691,647 90,008 — 1,781,655
Junior subordinated deferrable interest debentures 5,155 — — 3,693 3,693
Accrued interest payable 65 — 41 24 65
These estimates do not reflect any premium or discount that could result from offering the Company’s entire holdings of a particular financial instrument for sale at one time, nor do they attempt to estimate the value of anticipated future business related to the instruments. In addition, the tax ramifications related to the realization of unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of these estimates.
These estimates are made at a specific point in time based on relevant market data and information about the financial instruments. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding current economic conditions, risk characteristics of various financial instruments and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the fair values presented.
The methods and assumptions used to estimate fair values are described as follows:
(a) Cash and Cash Equivalents — The carrying amounts of cash and due from banks, interest-earning deposits in other banks, and Federal funds sold approximate fair values and are classified as Level 1.
(b) Investment Securities — Investment securities in Level 1 are mutual funds and fair values are based on quoted market prices for identical instruments traded in active markets. Fair values for investment securities classified in Level 2 are based on quoted market prices for similar securities in active markets. For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators.
(c) Loans — Fair values of loans are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Purchased credit
10
Table of Contents `
impaired (PCI) loans are measured at estimated fair value on the date of acquisition. Carrying value is calculated as the present value of expected cash flows and approximates fair value and included in Level 3. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans are initially valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for credit losses. For collateral dependent real estate loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly. The estimated fair values of financial instruments disclosed above follow the guidance in ASU 2016-01 which prescribes an “exit price” approach in estimating and disclosing fair value of financial instruments incorporating discounts for credit, liquidity, and marketability factors.
(d) FHLB Stock — It is not practicable to determine the fair value of FHLB stock due to restrictions placed on its transferability.
(e) Deposits — Fair value of demand deposit, savings, and money market accounts are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in a Level 1 classification. Fair value for fixed and variable rate certificates of deposit are estimated using discounted cash flow analyses using interest rates offered at each reporting date by the Company for certificates with similar remaining maturities resulting in a Level 2 classification.
(f) Subordinated Debentures — The fair values of the Company’s Subordinated Debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.
(g) Accrued Interest Receivable/Payable — The fair value of accrued interest receivable and payable is based on the fair value hierarchy of the related asset or liability.
(h) Off-Balance Sheet Instruments — Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is not considered significant for financial reporting purposes.
Assets Recorded at Fair Value
The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring and non-recurring basis as of March 31, 2021:
Recurring Basis
The Company is required or permitted to record the following assets at fair value on a recurring basis as of March 31, 2021 (in thousands).
Description Fair Value Level 1 Level 2 Level 3
Available-for-sale debt securities:
U.S. Government agencies $ 655 $ — $ 655 $ —
Obligations of states and political subdivisions 413,483 — 413,483 —
U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
214,386 — 214,386 —
Private label mortgage and asset backed securities
107,920 — 107,920 —
Corporate debt securities 32,275 — 32,275 —
Equity securities
7,500 7,500 — —
Total assets measured at fair value on a recurring basis
$ 776,219 $ 7,500 $ 768,719 $ —
11
Table of Contents `
Securities in Level 1 are mutual funds and fair values are based on quoted market prices for identical instruments traded in active markets. Fair values for available-for-sale debt securities in Level 2 are based on quoted market prices for similar securities in active markets. For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators.
Management evaluates the significance of transfers between levels based upon the nature of the financial instrument and size of the transfer relative to total assets, total liabilities or total earnings. During the three months ended March 31, 2021, no transfers between levels occurred.
There were no Level 3 assets measured at fair value on a recurring basis at or during the three months ended March 31, 2021. Also there were no liabilities measured at fair value on a recurring basis at March 31, 2021.
Non-recurring Basis
The Company may be required, from time to time, to measure certain assets and liabilities at fair value on a non-recurring basis. These include assets and liabilities that are measured at the lower of cost or fair value that were recognized at
fair value which was below cost at March 31, 2021.
Fair Value Level 1 Level 2 Level 3
Impaired loans:
Commercial:
Commercial and industrial $ 194 $ — $ — $ 194
Real estate:
Real estate-construction and other land loans 1,262 — — 1,262
Consumer:
Equity loans and lines of credit 923 — — 923
Total impaired loans 2,379 — — 2,379
Other repossessed assets — — — —
Total assets measured at fair value on a non-recurring basis $ 2,379 $ — $ — $ 2,379
At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for credit losses. For collateral dependent real estate loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. The fair value of impaired loans is based on the fair value of the collateral. Impaired loans were determined to be collateral dependent and categorized as Level 3 due to ongoing real estate market conditions resulting in inactive market data, which in turn required the use of unobservable inputs and assumptions in fair value measurements. Impaired loans evaluated under the discounted cash flow method are excluded from the table above. The discounted cash flow methods as prescribed by ASC Topic 310 is not a fair value measurement since the discount rate utilized is the loan’s effective interest rate which is not a market rate. There were no changes in valuation techniques used during the three months ended ended March 31, 2021.
Appraisals for collateral-dependent impaired loans are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value is compared with independent data sources such as recent market data or industry-wide statistics.
Impaired loans that are measured for impairment using the fair value of the collateral for collateral dependent loans had a principal balance of $ 2,791,000 with a valuation allowance of $ 412,000 at March 31, 2021, and a resulting fair value of $ 2,379,000 . The valuation allowance represents specific allocations for the allowance for credit losses for impaired loans.
There were no charge-offs related to loans carried at fair value during the three months ended March 31, 2021 and 2020. Activity related to changes in the allowance for loan losses related to impaired loans for the three months ended March 31, 2021 and 2020 was not considered significant for disclosure purposes. There were no liabilities measured at fair value on a non-recurring basis at March 31, 2021.
12
Table of Contents `
The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring and nonrecurring basis as of December 31, 2020:
Recurring Basis
The Company is required or permitted to record the following assets at fair value on a recurring basis as of December 31, 2020 (in thousands).
Description Fair Value Level 1 Level 2 Level 3
Available-for-sale debt securities:
U.S. Government agencies $ 680 $ — $ 680 $ —
Obligations of states and political subdivisions 379,565 — 379,565 —
U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
216,298 — 216,298 —
Private label mortgage and asset backed securities
83,508 — 83,508 —
Corporate debt securities 30,041 — 30,041 —
Equity securities
7,634 7,634 — —
Total assets measured at fair value on a recurring basis
$ 717,726 $ 7,634 $ 710,092 $ —
Securities in Level 1 are mutual funds and fair values are based on quoted market prices for identical instruments traded in active markets. Fair values for available-for-sale debt securities in Level 2 are based on quoted market prices for similar securities in active markets. For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators.
Management evaluates the significance of transfers between levels based upon the nature of the financial instrument and size of the transfer relative to total assets, total liabilities or total earnings. During the year ended December 31, 2020, no transfers between levels occurred.
There were no Level 3 assets measured at fair value on a recurring basis at or during the year ended December 31, 2020. Also there were no liabilities measured at fair value on a recurring basis at December 31, 2020.
Non-recurring Basis
The Company may be required, from time to time, to measure certain assets and liabilities at fair value on a non-recurring basis. These include the following assets and liabilities that are measured at the lower of cost or fair value that were recognized at fair value which was below cost at December 31, 2020 (in thousands):
Fair Value Level 1 Level 2 Level 3
Impaired loans:
Real estate:
Real estate-construction and other land loans $ 1,260 $ — $ — $ 1,260
Impaired loans that are measured for impairment using the fair value of the collateral for collateral dependent loans
had a principal balance of $1,528,000 with a valuation allowance of $268,000 at December 31, 2020, and a resulting fair value
of $1,260,000. The valuation allowance represents specific allocations for the allowance for credit losses for impaired loans.
There were no liabilities measured at fair value on a non-recurring basis at December 31, 2020.
Note 3. Investments
The investment portfolio consists primarily of U.S. Government sponsored entity and agency securities collateralized by residential mortgage obligations, private label mortgage and asset backed securities (PLMABS), corporate debt securities, and obligations of states and political subdivisions securities. As of March 31, 2021, $ 177,938,000 of these securities were held as collateral for borrowing arrangements, public funds, and for other purposes.
The fair value of the available-for-sale investment portfolio reflected a net unrealized gain of $ 7,470,000 at March 31, 2021 compared to an unrealized gain of $ 21,091,000 at December 31, 2020. The unrealized gain/(loss) recorded is net of $ 2,208,000 and $ 6,235,000 in tax liabilities (benefits) as accumulated other comprehensive income (loss) within shareholders’ equity at March 31, 2021 and December 31, 2020, respectively.
The following table sets forth the carrying values and estimated fair values of our investment securities portfolio at the dates indicated (in thousands):
13
Table of Contents `
March 31, 2021
Available-for-Sale Securities Amortized Cost Gross
Unrealized
Gains
Gross
Unrealized
Losses Estimated
Fair Value
Debt securities:
U.S. Government agencies $ 644 $ 11 $ — $ 655
Obligations of states and political subdivisions 408,188 10,458 ( 5,163 ) 413,483
U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
212,364 3,186 ( 1,164 ) 214,386
Private label mortgage and asset backed securities
108,053 1,263 ( 1,396 ) 107,920
Corporate debt securities 32,000 444 ( 169 ) 32,275
Total available-for-sale $ 761,249 $ 15,362 $ ( 7,892 ) $ 768,719
December 31, 2020
Available-for-Sale Securities Amortized Cost Gross
Unrealized
Gains
Gross
Unrealized
Losses Estimated
Fair Value
Debt securities:
U.S. Government agencies $ 651 $ 29 $ — $ 680
Obligations of states and political subdivisions 361,734 18,170 ( 339 ) 379,565
U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
214,203 3,575 ( 1,480 ) 216,298
Private label mortgage and asset backed securities
82,413 1,337 ( 242 ) 83,508
Corporate debt securities 30,000 260 ( 219 ) 30,041
Total available-for-sale $ 689,001 $ 23,371 $ ( 2,280 ) $ 710,092
Proceeds and gross realized gains (losses) from the sales or calls of investment securities for the periods ended March 31, 2021 and 2020 are shown below (in thousands):
For the Three Months
Ended March 31,
Available-for-Sale Securities 2021 2020
Proceeds from sales or calls $ — $ 106,037
Gross realized gains from sales or calls — 4,198
Gross realized losses from sales or calls — —
As market interest rates or risks associated with a security’s issuer continue to change and impact the actual or perceived values of investment securities, the Company may determine that selling these securities and using proceeds to purchase securities that fit with the Company’s current risk profile is appropriate and beneficial to the Company.
The provision for income taxes includes $ 1,241,000 income tax impact from the reclassification of unrealized net gains on securities to realized net gains on securities for the three months ended March 31, 2020.
Investment securities, aggregated by investment category, with unrealized losses as of the dates indicated are summarized and classified according to the duration of the loss period as follows (in thousands):
14
Table of Contents `
March 31, 2021
Less than 12 Months 12 Months or More Total
Fair Unrealized Fair Unrealized Fair Unrealized
Available-for-Sale Securities Value Losses Value Losses Value Losses
Debt securities:
Obligations of states and political subdivisions
$ 184,550 $ ( 5,163 ) $ — $ — $ 184,550 $ ( 5,163 )
U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
22,132 ( 481 ) 69,688 ( 683 ) 91,820 ( 1,164 )
Private label mortgage and asset backed securities
56,865 ( 1,364 ) 4,379 ( 32 ) 61,244 ( 1,396 )
Corporate debt securities 12,831 ( 169 ) — — 12,831 ( 169 )
Total available-for-sale $ 276,378 $ ( 7,177 ) $ 74,067 $ ( 715 ) $ 350,445 $ ( 7,892 )
December 31, 2020
Less than 12 Months 12 Months or More Total
Fair Unrealized Fair Unrealized Fair Unrealized
Available-for-Sale Securities Value Losses Value Losses Value Losses
Debt securities:
Obligations of states and political subdivisions
$ 36,209 $ ( 339 ) $ — $ — $ 36,209 $ ( 339 )
U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
30,755 ( 385 ) 77,337 ( 1,095 ) 108,092 ( 1,480 )
Private label mortgage and asset backed securities
25,407 ( 242 ) — — 25,407 ( 242 )
Corporate debt securities 12,881 ( 119 ) 3,900 ( 100 ) 16,781 ( 219 )
Total available-for-sale $ 105,252 $ ( 1,085 ) $ 81,237 $ ( 1,195 ) $ 186,489 $ ( 2,280 )
The Company periodically evaluates each investment security for other-than-temporary impairment, relying primarily on industry analyst reports, observation of market conditions, and interest rate fluctuations. The portion of the impairment that is attributable to a shortage in the present value of expected future cash flows relative to the amortized cost should be recorded as a current period charge to earnings. The discount rate in this analysis is the original yield expected at time of purchase.
As of March 31, 2021, the Company performed an analysis of the investment portfolio to determine whether any of the investments held in the portfolio had an other-than-temporary impairment (OTTI). The Company evaluated all individual available-for-sale investment securities with an unrealized loss at March 31, 2021 and identified those that had an unrealized loss for at least a consecutive 12 month period, which had an unrealized loss at March 31, 2021 greater than 10 % of the recorded book value on that date, or which had an unrealized loss of more than $ 75,000 . The Company also analyzed any securities that may have been downgraded by credit rating agencies.
For those investment securities that met the evaluation criteria, management obtained and reviewed the most recently published national credit ratings for those investment securities. There were no OTTI losses recorded during the three months ended March 31, 2021.
U.S. Government Agencies
At March 31, 2021, the Company held one U.S. Government agency security which was in a gain position.
Obligations of States and Political Subdivisions
At March 31, 2021, the Company held 114 obligations of states and political subdivision securities of which 43 were in a loss position for less than 12 months. The unrealized losses on the Company’s investments in obligations of states and political subdivision securities were caused by interest rate changes. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell, and it is more likely than not that it will not be required to sell those investments until a recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at March 31, 2021.
15
Table of Contents `
U.S. Government Sponsored Entities and Agencies Collateralized by Residential Mortgage Obligations
At March 31, 2021, the Company held 114 U.S. Government sponsored entity and agency securities collateralized by residential mortgage obligations of which four were in a loss position for less than 12 months and 15 have been in a loss position for more than 12 months. The unrealized losses on the Company’s investments in U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations were caused by interest rate changes. The contractual cash flows of those investments are guaranteed or supported by an agency or sponsored entity of the U.S. Government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost of the Company’s investment. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has the ability to hold and does not intend to sell, and it is more likely than not that it will not be required to sell those investments until a recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at March 31, 2021.
Private Label Mortgage and Asset Backed Securities
At March 31, 2021, the Company had a total of 36 Private Label Mortgage and Asset Backed Securities (PLMABS). 13 of the PLMABS securities were in a loss position for less than 12 months and one has been in loss for more than 12 months at March 31, 2021. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has the ability and intent to hold, and it is more likely than not that it will not be required to sell, those investments until a recovery of fair value, which may be the maturity date, the Company does not consider those investments to be other-than-temporarily impaired at March 31, 2021. The Company continues to monitor these securities for indications that declines in value, if any, may be other-than-temporary.
Corporate Debt Securities
At March 31, 2021, the Company held ten corporate debt securities of which four were in a loss position for less than 12 months. The unrealized loss on the Company’s investments in corporate debt security was caused by interest rate changes. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell, and it is more likely than not that it will not be required to sell those investments until a recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at March 31, 2021.
The amortized cost and estimated fair value of available-for-sale investment securities at March 31, 2021 by contractual maturity is shown below (in thousands). Expected maturities will differ from contractual maturities because the issuers of the securities may have the right to call or prepay obligations with or without call or prepayment penalties.
March 31, 2021
Available-for-Sale Securities Amortized Cost Estimated Fair
Value
Within one year $ 301 $ 305
After one year through five years 3,285 3,612
After five years through ten years 24,932 26,876
After ten years 379,670 382,690
408,188 413,483
Investment securities not due at a single maturity date:
U.S. Government agencies 644 655
U.S. Government sponsored entities and agencies collateralized by residential mortgage obligations
212,364 214,386
Private label mortgage and asset backed securities 108,053 107,920
Corporate debt securities 32,000 32,275
Total available-for-sale $ 761,249 $ 768,719
16
Table of Contents `
Note 4. Loans and Allowance for Credit Losses
Outstanding loans are summarized as follows:
Loan Type (Dollars in thousands) March 31, 2021 % of Total
Loans December 31, 2020 % of Total
Loans
Commercial:
Commercial and industrial $ 271,251 24.8 % $ 273,994 24.9 %
Agricultural production 21,049 1.9 % 21,971 2.0 %
Total commercial 292,300 26.7 % 295,965 26.9 %
Real estate:
Owner occupied 203,441 18.5 % 208,843 18.9 %
Real estate construction and other land loans 57,966 5.3 % 55,419 5.0 %
Commercial real estate 340,673 31.2 % 338,886 30.7 %
Agricultural real estate 83,107 7.6 % 84,258 7.6 %
Other real estate 26,976 2.5 % 28,718 2.6 %
Total real estate 712,163 65.1 % 716,124 64.8 %
Consumer:
Equity loans and lines of credit 52,512 4.8 % 55,634 5.0 %
Consumer and installment 36,536 3.4 % 37,236 3.3 %
Total consumer 89,048 8.2 % 92,870 8.3 %
Net deferred origination (fees) costs ( 3,171 ) ( 2,612 )
Total gross loans 1,090,340 100.0 % 1,102,347 100.0 %
Allowance for credit losses ( 12,056 ) ( 12,915 )
Total loans $ 1,078,284 $ 1,089,432
At March 31, 2021 and December 31, 2020, loans originated under Small Business Administration (SBA) programs totaling $ 22,969,000 and $ 24,220,000 , respectively, were included in the real estate and commercial categories, of which, $ 17,252,000 or 75 % and $ 18,180,000 or 75 %, respectively, are secured by government guarantees. In addition, the Company participated in the SBA Paycheck Protection Program (PPP) to help provide loans to our business customers to provide them with additional working capital. At March 31, 2021, 994 PPP loans totaling $ 190,900,000 were outstanding and included in the commercial and industrial line item above. At December 31, 2020, 989 PPP loans totaling $ 192,916,000 were outstanding and included in the commercial and industrial line item above.
Allowance for Credit Losses
The allowance for credit losses (the “Allowance”) is a valuation allowance for probable incurred credit losses in the Company’s loan portfolio. The Allowance is established through a provision for credit losses which is charged to expense. Additions to the Allowance are expected to maintain the adequacy of the total Allowance after credit losses and loan growth. Credit exposures determined to be uncollectible are charged against the Allowance. Cash received on previously charged-off credits is recorded as a recovery to the Allowance. The overall Allowance consists of two primary components, specific reserves related to impaired loans and general reserves for probable incurred losses related to loans that are not impaired.
For all portfolio segments, the determination of the general reserve for loans that are not impaired is based on estimates made by management, including but not limited to, consideration of historical losses by portfolio segment (and in certain cases peer data) over the most recent 49 quarters, and qualitative factors including economic trends in the Company’s service areas, industry experience and trends, geographic concentrations, estimated collateral values, the Company’s underwriting policies, the character of the loan portfolio, and probable losses inherent in the portfolio taken as a whole.
17
Table of Contents `
The following table shows the summary of activities for the Allowance as of and for the three months ended March 31, 2021 and 2020 by portfolio segment (in thousands):
Commercial Real Estate Consumer Unallocated Total
Allowance for credit losses:
Beginning balance, January 1, 2021 $ 2,019 $ 9,174 $ 1,091 $ 631 $ 12,915
Provision (reversal) charged to operations ( 132 ) ( 1,141 ) ( 229 ) ( 298 ) ( 1,800 )
Losses charged to allowance ( 31 ) — ( 26 ) — ( 57 )
Recoveries 627 319 52 — 998
Ending balance, March 31, 2021 $ 2,483 $ 8,352 $ 888 $ 333 $ 12,056
Allowance for credit losses:
Beginning balance, January 1, 2020 $ 1,428 $ 6,769 $ 897 $ 36 $ 9,130
Provision charged to operations 225 786 302 62 1,375
Losses charged to allowance ( 28 ) — ( 15 ) — ( 43 )
Recoveries 32 — 52 — 84
Ending balance, March 31, 2020 $ 1,657 $ 7,555 $ 1,236 $ 98 $ 10,546
The following is a summary of the Allowance by impairment methodology and portfolio segment as of March 31, 2021 and December 31, 2020 (in thousands):
Commercial Real Estate Consumer Unallocated Total
Allowance for credit losses:
Ending balance, March 31, 2021 $ 2,483 $ 8,352 $ 888 $ 333 $ 12,056
Ending balance: individually evaluated for impairment $ 1,006 $ 246 $ 7 $ — $ 1,259
Ending balance: collectively evaluated for impairment $ 1,477 $ 8,106 $ 881 $ 333 $ 10,797
Ending balance, December 31, 2020 $ 2,019 $ 9,174 $ 1,091 $ 631 $ 12,915
Ending balance: individually evaluated for impairment $ 339 $ 271 $ 21 $ — $ 631
Ending balance: collectively evaluated for impairment $ 1,680 $ 8,903 $ 1,070 $ 631 $ 12,284
The following table shows the ending balances of loans as of March 31, 2021 and December 31, 2020 by portfolio segment and by impairment methodology (in thousands):
Commercial Real Estate Consumer Total
Loans:
Ending balance, March 31, 2021 $ 292,300 $ 712,163 $ 89,048 $ 1,093,511
Ending balance: individually evaluated for impairment $ 7,412 $ 2,521 $ 1,073 $ 11,006
Ending balance: collectively evaluated for impairment $ 284,888 $ 709,642 $ 87,975 $ 1,082,505
Loans:
Ending balance, December 31, 2020 $ 295,965 $ 716,124 $ 92,870 $ 1,104,959
Ending balance: individually evaluated for impairment $ 7,402 $ 2,616 $ 1,168 $ 11,186
Ending balance: collectively evaluated for impairment
$ 288,563 $ 713,508 $ 91,702 $ 1,093,773
18
Table of Contents `
The following table shows the loan portfolio by class allocated by management’s internal risk ratings at March 31, 2021 (in thousands):
Pass Special Mention Sub-Standard Doubtful Total
Commercial:
Commercial and industrial $ 259,370 $ 2,825 $ 9,056 $ — $ 271,251
Agricultural production 16,474 1,333 3,242 — 21,049
Real Estate:
Owner occupied 192,859 3,568 7,014 — 203,441
Real estate construction and other land loans 49,769 4,998 3,199 — 57,966
Commercial real estate 314,087 16,988 9,598 — 340,673
Agricultural real estate 73,122 8,812 1,173 — 83,107
Other real estate 26,815 161 — — 26,976
Consumer:
Equity loans and lines of credit 50,947 635 930 — 52,512
Consumer and installment 36,386 86 64 — 36,536
Total $ 1,019,829 $ 39,406 $ 34,276 $ — $ 1,093,511
The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2020 (in thousands):
Pass Special Mention Sub-Standard Doubtful Total
Commercial:
Commercial and industrial $ 258,587 $ 5,004 $ 10,403 $ — $ 273,994
Agricultural production 18,289 377 3,305 — 21,971
Real Estate:
Owner occupied 197,721 3,870 7,252 — 208,843
Real estate construction and other land loans
50,560 1,622 3,237 — 55,419
Commercial real estate 314,710 14,537 9,639 — 338,886
Agricultural real estate 72,875 10,195 1,188 — 84,258
Other real estate 28,557 161 — — 28,718
Consumer:
Equity loans and lines of credit 54,034 640 960 — 55,634
Consumer and installment 37,084 — 152 — 37,236
Total $ 1,032,417 $ 36,406 $ 36,136 $ — $ 1,104,959
19
Table of Contents `
The following table shows an aging analysis of the loan portfolio by class and the time past due at March 31, 2021 (in thousands):
30-59 Days
Past Due 60-89
Days Past
Due Greater
Than
90 Days
Past Due
Total Past
Due Current Total
Loans Recorded
Investment
> 90 Days
Accruing Non-accrual
Commercial:
Commercial and industrial $ — $ — $ — $ — $ 271,251 $ 271,251 $ — $ 362
Agricultural production — — — — 21,049 21,049 — 1,399
Real estate: — —
Owner occupied — — — — 203,441 203,441 — —
Real estate construction and other land loans — — — — 57,966 57,966 — 1,524
Commercial real estate — — — — 340,673 340,673 — 498
Agricultural real estate — — — — 83,107 83,107 — —
Other real estate — — — — 26,976 26,976 — —
Consumer: —
Equity loans and lines of credit — — — — 52,512 52,512 — —
Consumer and installment — — — — 36,536 36,536 — —
Total $ — $ — $ — $ — $ 1,093,511 $ 1,093,511 $ — $ 3,783
The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2020 (in thousands):
30-59 Days
Past Due 60-89
Days Past
Due Greater
Than
90 Days
Past Due
Total Past
Due Current Total
Loans Recorded
Investment
> 90 Days
Accruing Non-
accrual
Commercial:
Commercial and industrial $ — $ — $ 60 $ 60 $ 273,934 $ 273,994 $ — $ 752
Agricultural production — — — — 21,971 21,971 — —
Real estate: —
Owner occupied — — — — 208,843 208,843 — 370
Real estate construction and other land loans — — — — 55,419 55,419 — 1,556
Commercial real estate — — — — 338,886 338,886 — 512
Agricultural real estate — — — — 84,258 84,258 — —
Other real estate — — — — 28,718 28,718 — —
Consumer:
Equity loans and lines of credit
— 24 — 24 55,610 55,634 — —
Consumer and installment 5 — — 5 37,231 37,236 — 88
Total $ 5 $ 24 $ 60 $ 89 $ 1,104,870 $ 1,104,959 $ — $ 3,278
20
Table of Contents `
The following table shows information related to impaired loans by class at March 31, 2021 (in thousands):
Recorded
Investment Unpaid
Principal
Balance Related
Allowance
With no related allowance recorded:
Real estate:
Real estate construction and other land loans $ 350 $ 352 $ —
Commercial real estate 498 553 —
Total real estate 848 905 —
Consumer:
Equity loans and lines of credit 143 178 —
Total with no related allowance recorded 991 1,083 —
With an allowance recorded:
Commercial:
Commercial and industrial 6,013 6,038 742
Agricultural production 1,399 1,419 264
Total commercial 7,412 7,457 1,006
Real estate:
Real estate construction and other land loans 1,498 1,552 236
Commercial real estate 145 146 3
Agricultural real estate 30 30 7
Total real estate 1,673 1,728 246
Consumer:
Equity loans and lines of credit 930 930 7
Total with an allowance recorded 10,015 10,115 1,259
Total $ 11,006 $ 11,198 $ 1,259
The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
21
Table of Contents `
The following table shows information related to impaired loans by class at December 31, 2020 (in thousands):
Recorded
Investment Unpaid
Principal
Balance Related
Allowance
With no related allowance recorded:
Commercial:
Commercial and industrial $ 60 $ 61 $ —
Real estate:
Owner occupied 370 409 —
Real estate construction and other land loans 28 28 —
Commercial real estate 512 561 —
Total real estate 910 998 —
Consumer:
Equity loans and lines of credit 144 180 —
Total with no related allowance recorded 1,114 1,239 —
With an allowance recorded:
Commercial:
Commercial and industrial 7,342 7,373 339
Real estate:
Real estate construction and other land loans 1,528 1,552 268
Commercial real estate 148 149 3
Agricultural real estate 30 29 —
Total real estate 1,706 1,730 271
Consumer:
Equity loans and lines of credit 936 936 9
Consumer and installment 88 93 12
Total consumer 1,024 1,029 21
Total with an allowance recorded 10,072 10,132 631
Total $ 11,186 $ 11,371 $ 631
The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
22
Table of Contents `
The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended March 31, 2021 and 2020 (in thousands).
Three Months Ended March 31, 2021 Three Months Ended March 31, 2020
Average
Recorded
Investment Interest
Income
Recognized Average
Recorded
Investment Interest
Income
Recognized
With no related allowance recorded:
Commercial:
Commercial and industrial $ 15 $ — $ 121 $ —
Real estate:
Owner occupied 180 — 413 —
Real estate construction and other land loans 108 — — —
Commercial real estate 505 — 1,101 12
Agricultural real estate — — 258 —
Total real estate 793 — 1,772 12
Consumer:
Equity loans and lines of credit 144 12 300 3
Total with no related allowance recorded 952 12 2,193 15
With an allowance recorded:
Commercial:
Commercial and industrial 7,002 582 3,048 173
Agricultural production 717 212 12
Total commercial 7,719 582 3,260 185
Real estate:
Real estate construction and other land loans 1,513 — — —
Commercial real estate 147 11 151 3
Agricultural real estate 30 2 19 —
Total real estate 1,690 13 170 3
Consumer:
Equity loans and lines of credit 933 55 1,124 14
Consumer and installment 44 — 3 —
Total consumer 977 55 1,127 14
Total with an allowance recorded 10,386 650 4,557 202
Total $ 11,338 $ 662 $ 6,750 $ 217
Foregone interest on nonaccrual loans totaled $ 56,000 and $ 24,000 for the three months period ended March 31, 2021 and 2020, respectively.
Troubled Debt Restructurings:
As of March 31, 2021 and December 31, 2020, the Company has a recorded investment in troubled debt restructurings of $ 7,223,000 and $ 7,908,000 , respectively. The Company has allocated $ 590,000 and $ 20,000 of specific reserves to loans whose terms have been modified in troubled debt restructurings as of March 31, 2021 and December 31, 2020, respectively.
During the three months ended March 31, 2021, one loan was modified as troubled debt restructurings. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk. During the same period, there were no troubled debt restructurings in which the amount of principal or accrued interest owed from the borrower was forgiven or which resulted in a charge-off or change to the allowance for loan losses.
As discussed in Note 1 to these financial statements, Section 4013 of the CARES Act and the “ Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus
23
Table of Contents `
(Revised) ” provided banks an option to elect to not account for certain loan modifications related to COVID-19 as TDRs as long as the borrowers were not more than 30 days past due as of December 31, 2019 or at the time of modification program implementation, respectively, and the borrowers meet other applicable criteria. The remaining TDRs disclosed below were not related to COVID-19 modifications. The Company executed loan deferrals on outstanding balances of approximately $ 2.80 million resulting from the COVID-19 pandemic that were not classified as a TDRs at March 31, 2021.
The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended March 31, 2021 (in thousands):
Troubled Debt Restructurings: Number of Loans Pre-Modification Outstanding Recorded Investment (1) Principal Modification (2) Post Modification Outstanding Recorded Investment (3) Outstanding Recorded Investment
Real Estate:
Real estate-construction and other land loans 1 $ 333 $ — $ 333 $ 325
(1) Amounts represent the recorded investment in loans before recognizing effects of the Troubled Debt Restructurings, if any.
(2) Principal modification includes principal forgiveness at the time of modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with zero percent contractual interest rate.
(3) Balance outstanding after principal modification, if any borrower reduction to recorded investment.
The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended March 31, 2020 (in thousands):
Troubled Debt Restructurings: Number of Loans Pre-Modification Outstanding Recorded Investment (1) Principal Modification (2) Post Modification Outstanding Recorded Investment (3) Outstanding Recorded Investment
Commercial:
Commercial and Industrial 1 $ 12,925 $ — $ 12,925 $ 12,125
Agricultural production 1 850 — 850 850
Total 2 $ 13,775 $ — $ 13,775 $ 12,975
A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no defaults on troubled debt restructurings, within twelve months following the modification, during the three months ended and three months ended March 31, 2021 or March 31, 2020.
Note 5. Goodwill
Business combinations involving the Company’s acquisition of the equity interests or net assets of another enterprise give rise to goodwill. Total goodwill at March 31, 2021, was $ 53,777,000 consisting of $ 8,934,000 , $ 14,643,000 , $ 6,340,000 , $ 10,394,000 , and $ 13,466,000 representing the excess of the cost of Bank of Madera County, Service 1st Bancorp, Visalia Community Bank, Sierra Vista Bank, and Folsom Lake Bank, respectively, over the net of the amounts assigned to assets acquired and liabilities assumed in the transactions accounted for under the acquisition method of accounting. The value of goodwill is ultimately derived from the Company’s ability to generate net earnings after the acquisitions and is not deductible for tax purposes. A significant decline in net earnings, among other factors, could be indicative of a decline in the fair value of goodwill and result in impairment. For that reason, goodwill is assessed at least annually for impairment. The Company’s annual goodwill test is completed as of September 30 each year.
Goodwill is also tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the Company below its carrying amount. With the economic risks and uncertainties associated with the COVID-19 pandemic continuing during the first quarter of 2021, management performed a qualitative assessment including performance trends, market information and economic data and determined it was more likely than not that the fair value of the reporting unit exceeded the carrying value. As such no quantitative goodwill impairment test was required as of March 31, 2021.
24
Table of Contents `
Note 6. Borrowing Arrangements
As of March 31, 2021 and December 31, 2020, the Company had no Federal Home Loan Bank (“FHLB”) of San Francisco advances.
Approximately $ 453,093,000 in loans were pledged under a blanket lien as collateral to the FHLB for the Bank’s remaining borrowing capacity of $ 244,763,000 as of March 31, 2021. FHLB advances are also secured by investment securities with amortized costs totaling $ 159,000 and $ 169,000 and market values totaling $ 168,000 and $ 178,000 at March 31, 2021 and December 31, 2020, respectively. The Bank’s credit limit varies according to the amount and composition of the investment and loan portfolios pledged as collateral. As of March 31, 2021, and December 31, 2020 the Company had no Federal funds purchased.
Note 7. Commitments and Contingencies
Financial Instruments With Off-Balance-Sheet Risk - In the normal course of business, the Company is a party to financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit and standby letters of credit . These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets. The contract or notional amounts of these instruments reflect the extent of involvement the Company has in particular classes of financial instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for loans.
Commitments to extend credit amounting to $ 349,244,000 and $ 326,179,000 were outstanding at March 31, 2021 and December 31, 2020, respectively. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract unless waived by the Bank. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.
Included in commitments to extend credit are undisbursed lines of credit totaling $ 337,815,000 and $ 314,774,000 at March 31, 2021 and December 31, 2020, respectively. Undisbursed lines of credit include credits whereby customers can repay principal and request principal advances during the term of the loan at their discretion and most expire between one and 12 months .
Included in undisbursed lines of credit are commitments for the undisbursed portions of construction loans totaling $ 74,665,000 and $ 79,669,000 as of March 31, 2021 and December 31, 2020, respectively. These commitments are agreements to lend to customers, subject to meeting certain construction progress requirements established in the contracts. The underlying construction loans have fixed expiration dates.
Standby letters of credit and financial guarantees amounting to $ 11,429,000 and $ 11,405,000 were outstanding at March 31, 2021 and December 31, 2020, respectively. Standby letters of credit and financial guarantees are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support private financial arrangements. Most standby letters of credit and guarantees carry a one year term or less. The fair value of the liability related to these standby letters of credit, which represents the fees received for their issuance, was not significant at March 31, 2021 or December 31, 2020. The Company recognizes these fees as revenue over the term of the commitment or when the commitment is used.
The Company generally requires collateral or other security to support financial instruments with credit risk. Management does not anticipate any material loss will result from the outstanding commitments to extend credit, standby letters of credit and financial guarantees. At March 31, 2021 and December 31, 2020, the balance of a contingent allocation for probable loan loss experience on unfunded obligations was $ 250,000 . The contingent allocation for probable loan loss experience on unfunded obligations is calculated by management using an appropriate, systematic, and consistently applied process. While related to credit losses, this allocation is not a part of the allowance for credit losses and is considered separately as a liability for accounting and regulatory reporting purposes, and is included in Other Liabilities on the Company’s balance sheet.
In 2018, the Company sold its credit card portfolio to a third party vendor. Part of the sale of the portfolio was to provide a guarantee of certain accounts which as of March 31, 2021, the total guarantee was $ 2,475,000 .
The Company is subject to legal proceedings and claims which arise in the ordinary course of business. In the opinion of management, the amount of ultimate liability with respect to such actions will not materially affect the consolidated financial position or consolidated results of operations of the Company.
Note 8. Earnings Per Share
Basic earnings per share (EPS), which excludes dilution, is computed by dividing income available to common shareholders by the weighted-average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock, such as stock options or restricted stock awards, result in the
25
Table of Contents `
issuance of common stock which shares in the earnings of the Company. A reconciliation of the numerators and denominators of the basic and diluted EPS computations is as follows:
Basic Earnings Per Share For the Three Months
Ended March 31,
(In thousands, except share and per share amounts) 2021 2020
Net income $ 7,479 $ 6,623
Weighted average shares outstanding 12,495,606 12,734,971
Basic earnings per share $ 0.60 $ 0.52
Diluted Earnings Per Share For the Three Months
Ended March 31,
(In thousands, except share and per share amounts) 2021 2020
Net income $ 7,479 $ 6,623
Weighted average shares outstanding 12,495,606 12,734,971
Effect of dilutive stock options 51,531 44,125
Weighted average shares of common stock and common stock equivalents
12,547,137 12,779,096
Diluted earnings per share $ 0.60 $ 0.52
No outstanding options or restricted stock awards were anti-dilutive for the three months ended March 31, 2021 and 2020.
Note 9. Share-Based Compensation
The Company has four share-based compensation plans as described below. Share-based compensation cost recognized for those plans was $ 101,000 and $ 121,000 for the three months ended March 31, 2021 and 2020, respectively. The recognized tax expense (benefits) for the share-based compensation expense, forfeitures of restricted stock, and exercise of stock options, resulted in the recognition of $ 1,000 and $( 72,000 ), respectively, for the three months ended March 31, 2021 and 2020.
The Central Valley Community Bancorp 2005 Omnibus Incentive Plan (2005 Plan) was adopted in May 2005 and expired March 16, 2015. While outstanding arrangements to issue shares under this plan, including options, continue in force until their expiration, no new options will be granted under this plan.
The Central Valley Community Bancorp 2015 Omnibus Incentive Plan (2015 Plan) was adopted in May 2015. In October 2017, the Company assumed the Folsom Lake Bank 2007 Equity Incentive Plan (2007 Plan). The plans provide for awards in the form of incentive stock options, non-statutory stock options, stock appreciation rights, and restricted stock. Both plans allow for performance awards that may be in the form of cash or shares of the Company, including restricted stock. Outstanding arrangements to issue shares under this plan including options, will continue in force until expiration according to their respective terms.
Effective June 2, 2017, the Company adopted an Employee Stock Purchase Plan (ESPP) whereby our employees may purchase Company common stock through payroll deductions of between one percent and 15 percent of pay in each pay period. Shares are purchased at the end of each of the three-month offering periods at a 10 percent discount from the lower of the closing market price on the Offering Date (first trading day of each offering period) or the Investment Date (last trading day of each offering period). The Company reserved 500,000 common shares to be set aside for the ESPP, and there were 453,549 shares available for future purchase under the plan as of March 31, 2021.
Stock Option Plan
The Company bases the fair value of the options granted on the date of grant using a Black-Scholes Merton option pricing model that uses assumptions based on expected option life and the level of estimated forfeitures, expected stock volatility, risk free interest rate, and dividend yield. The expected term and level of estimated forfeitures of the Company’s options are based on the Company’s own historical experience. Stock volatility is based on the historical volatility of the Company’s stock. The risk-free rate is based on the U. S. Treasury yield curve for the periods within the contractual life of the options in effect at the time of grant. The compensation cost for options granted is based on the weighted average grant date fair value per share.
No options to purchase shares of the Company’s common stock were granted during the three months ended March 31, 2021 and 2020.
26
Table of Contents `
A summary of the combined activity of the Company’s stock option compensation plans for the three months ended March 31, 2021 follows (in thousands, except per share amounts):
Shares Weighted
Average
Exercise Price Weighted
Average
Remaining
Contractual
Term (Years) Aggregate
Intrinsic Value
Options outstanding at December 31, 2020 77,070 $ 10.06
Options exercised ( 100 ) $ 8.02
Options outstanding at March 31, 2021 76,970 $ 10.06 1.27 $ 653
Options vested or expected to vest at March 31, 2021 76,970 $ 10.06 1.27 $ 653
Options exercisable at March 31, 2021 76,970 $ 10.06 1.27 $ 653
Information related to the stock option plan is as follows (in thousands):
For the Three Months
Ended March 31,
2021 2020
Intrinsic value of options exercised $ 1 $ 349
Cash received from options exercised $ 1 $ 207
Excess tax benefit realized for option exercises $ — $ 72
As of March 31, 2021, there was no remaining unrecognized compensation cost related to stock options granted under all plans.
Restricted and Performance Common Stock Awards
The 2015 Plan provides for the issuance of restricted common stock to directors and officers. In addition, performance awards may be granted in the form of cash or shares. Restricted common stock grants typically vest over a one to five-year period. Restricted common stock (all of which are shares of our common stock) is subject to forfeiture if employment terminates prior to vesting. The cost of these awards is recognized over the vesting period of the awards based on the fair value of our common stock on the date of the grant.
The following table summarizes restricted stock and performance award activity for the three months ended March 31, 2021 as follows:
Shares Weighted
Average
Grant-Date Fair Value
Nonvested outstanding shares at December 31, 2020 30,013 $ 15.60
Granted 10,529 $ 14.98
Vested ( 12,507 ) $ 14.53
Forfeited ( 247 ) $ 20.26
Nonvested outstanding shares at March 31, 2021 27,788 $ 15.81
The shares awarded to employees and directors under the restricted stock agreements vest on applicable vesting dates only to the extent the recipient of the shares is then an employee or a director of the Company or one of its subsidiaries, and each recipient will forfeit all of the shares that have not vested on the date his or her employment or service is terminated. Performance common stock awards vest immediately.
As of March 31, 2021, there were 27,788 shares of restricted stock that are nonvested and expected to vest. As of March 31, 2021, there was $ 126,000 of total unrecognized compensation cost related to nonvested restricted common stock awards. Restricted stock compensation expense is recognized on a straight-line basis over the vesting period. This cost is expected to be recognized over a weighted-average remaining period of 0.81 years and will be adjusted for subsequent changes in estimated forfeitures. Restricted common stock awards had an intrinsic value of $ 2,761,000 at March 31, 2021.
27
Table of Contents `
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.