Plumas Bancorp
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
|
|
|
þ |
|
Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the fiscal year ended December 31, 2006
or
|
|
|
o |
|
Transaction report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
Commission file number: 000-49883
PLUMAS BANCORP
(Exact name of Registrant as specified in its charter)
|
|
|
California
(State or other jurisdiction of
incorporation or organization)
|
|
75-2987096
(IRS Employer Identification No.) |
|
|
|
35 S. Lindan Avenue, Quincy, CA
(Address of principal executive offices)
|
|
95971
(Zip Code) |
Registrants telephone number, including area code: (530) 283-7305
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
Title of Each Class:
|
|
Name of Each Exchange on which Registered: |
|
|
|
Common Stock, no par value
|
|
The NASDAQ Stock Market LLC |
Securities registered pursuant to Section 12(g) of the Act: None.
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule
405 of the Securities Act.
o Yes þ No
Indicate by check mark if the registrant is not required to file reports pursuant to Section
13 or Section 15(d) of the Act.
o Yes þ No
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
þ Yes o No
Indicated by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation
S-K is not contained herein, and will not be contained, to the best of Registrants knowledge, in
definitive proxy or information statements incorporated by reference in Part III of this Form 10-K
or any amendment to this form 10-K. o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated
filer in Rule12b-2 of the Exchange Act (check one):
Large Accelerated Filer o Accelerated Filer þ Non-Accelerated Filer o
Indicate by check mark if the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).
o Yes þ No
As of June 30, 2006, the aggregate market value of the voting and non-voting common equity
held by non-affiliates of the Registrant was approximately $80.5 million, based on the closing
price reported to the Registrant on that date of $18.50 per share.
Shares of Common Stock held by each officer and director have been excluded in that such
persons may be deemed to be affiliates. This determination of the affiliate status is not
necessarily a conclusive determination for other purposes.
The number of shares of Common Stock of the registrant outstanding as of March 9, 2007 was
4,997,321.
Documents Incorporated by Reference: Portions of the definitive proxy statement for the 2007
Annual Meeting of Shareholders to be filed with the Securities and Exchange Commission pursuant to
SEC Regulation 14A are incorporated by reference in Part III, Items 10-14.
PART I
Forward-Looking Information
This Annual Report on Form 10-K includes forward-looking statements and information is subject to
the safe harbor provisions of Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. These forward-looking statements (which involve Plumas Bancorps
(the Companys) plans, beliefs and goals, refer to estimates or use similar terms) involve
certain risks and uncertainties that could cause actual results to differ materially from those in
the forward-looking statements. Such risks and uncertainties include, but are not limited to, the
following factors:
|
§ |
|
Competitive pressure in the banking industry, competition in the markets the Company
operates in and changes in the legal, accounting and regulatory environment |
|
|
§ |
|
Changes in the interest rate environment and volatility of rate sensitive assets and
liabilities |
|
|
§ |
|
Declines in the health of the economy, nationally or regionally, which could reduce the
demand for loans, reduce the ability of borrowers to repay loans and/or reduce the value
of real estate collateral securing most of the Companys loans |
|
|
§ |
|
Credit quality deterioration, which could cause an increase in the provision for loan
and lease losses |
|
|
§ |
|
Devaluation of fixed income securities |
|
|
§ |
|
Asset/liability matching risks and liquidity risks |
|
|
§ |
|
Loss of key personnel |
|
|
§ |
|
Operational interruptions including data processing systems failure and fraud |
The Company undertakes no obligation to revise or publicly release the results of any revision to
these forward-looking statements. For additional information concerning risks and uncertainties
related to the Company and its operations, please refer to Item 1A of this Form 10-K entitled Risk
Factors and other information in this Report.
3
ITEM 1. BUSINESS
General
The Company. Plumas Bancorp (the Company) is a California corporation registered as a bank
holding company under the Bank Holding Company Act of 1956, as amended, and is headquartered in
Quincy, California. The Company was incorporated in January 2002 and acquired all of the
outstanding shares of Plumas Bank (the Bank) in June 2002. The Companys principal subsidiary is
the Bank, and the Company exists primarily for the purpose of holding the stock of the Bank and of
such other subsidiaries it may acquire or establish. At the present time, the Companys only other
subsidiaries are Plumas Statutory Trust I and Plumas Statutory Trust II, which were formed in 2002
and 2005 solely to facilitate the issuance of trust preferred securities.
The Companys principal source of income is dividends from the Bank, but the Company intends to
explore supplemental sources of income in the future. The cash outlays of the Company, including
(but not limited to) the payment of dividends to shareholders, if and when declared by the Board of
Directors, costs of repurchasing Company common stock, and the cost of servicing debt, will
generally be paid from dividends paid to the Company by the Bank.
At December 31, 2006, the Company had consolidated assets of $473.2 million, deposits of $402.2
million and shareholders equity of $35.8 million. The Companys liabilities include $10.3 million
in junior subordinated deferrable interest debentures issued in conjunction with the trust
preferred securities issued by Plumas Statutory Trust I (the Trust I) in September 2002 and
Plumas Statutory Trust II (the Trust II). Both Trust I and Trust II are further discussed in the
section titled Trust Preferred Securities.
References herein to the Company, we, us and our refer to Plumas Bancorp and its
consolidated subsidiary, unless the context indicates otherwise. Our operations are conducted at
35 South Lindan Avenue, Quincy, California. Our annual, quarterly and other reports, required
under the Securities Exchange Act of 1934 and filed with the Securities and Exchange Commission and
are posted and are available at no cost on the Companys website, www.plumasbank.com, as soon as
reasonably practicable after the Company files such documents with the SEC. These reports are also
available through the SECs website at www.sec.gov.
The Bank. The Bank is a California state-chartered bank that was incorporated in July 1980 and
opened for business in December 1980. The Banks Administrative Office is also located at 35 South
Lindan Avenue, Quincy, California. At December 31, 2006 the Bank had approximately $472.7 million
in assets, $354.7 million in loans and $403.0 million in deposits (including a deposit of $0.9
million from the Bancorp). It is currently the largest independent bank headquartered in Plumas
County. The Banks deposit accounts are insured by the Federal Deposit Insurance Corporation (the
FDIC) up to maximum insurable amounts. The Bank is not a member of the Federal Reserve System.
The Banks primary service area covers the Northeastern corner of California, with Lake Tahoe to
the South and the Oregon border to the North. The Bank, through its twelve branch network, serves
the seven contiguous counties of Plumas, Nevada, Sierra, Placer, Lassen, Modoc and Shasta. The
branches are located in the communities of Quincy, Portola, Greenville, Westwood, Truckee, Fall
River Mills, Alturas, Susanville, Chester, Tahoe City, Kings Beach and Loyalton. Additionally,
within our service area, the Bank maintains sixteen automated teller machines (ATMs) tied in with
major statewide and national networks. During the fourth quarter of 2006 the Bank opened a
commercial lending office in Reno, Nevada. The Banks primary business is servicing the banking
needs of these communities. Its marketing strategy stresses its local ownership and commitment to
serve the banking needs of individuals living and working in the Banks primary service areas.
4
With a predominant focus on personal service, the Bank has positioned itself as a multi-community
independent bank serving the financial needs of individuals and businesses within the Banks
geographic footprint. Our principal retail lending services include consumer, home equity and home
mortgage loans. Our principal commercial lending services include term real estate, land
development and construction loans. In addition, we provide commercial and industrial term,
government-guaranteed and agricultural loans as well as credit lines.
The Banks Government-guaranteed lending center, headquartered in Truckee, provides Small Business
Administration (SBA) lending and USDA Rural Development lending. The Bank produces 6-10 of both of
these types of loans annually and it is anticipated that this will continue at the same level for
the foreseeable future. Also in Truckee, we have a senior commercial lender charged with the
production and maintenance of a significant participation loan portfolio. Participations with
commitments totaling $22.3 million and outstanding balances of $20.5 million were purchased during
2006. Total participations of $41.7 and $30.7 million were included in the Companys loan portfolio
as of December 31, 2006 and 2005.
The Agricultural Credit Centers located in Susanville and Alturas provide a complete line of credit
services in support of the agricultural activities which are key to the continued economic
development of the communities we serve. Ag lending clients include a full range of individual
farming customers, small- to medium-sized business farming organizations and corporate farming
units.
As of December 31, 2006, the principal areas in which we directed our lending activities, and the
percentage of our total loan portfolio for which each of these areas was responsible, were as
follows: (i) loans secured by real estate 54.2%; (ii) commercial and industrial (including SBA)
loans 10.2%; (iii) consumer loans (including residential equity lines of credit) 25.6%; and
(iv) agricultural loans (including agricultural real estate loans) 10.0%.
In addition to the lending activities noted above, we offer a wide range of deposit products for
the retail and commercial banking markets including checking, interest-bearing checking, business
sweep, savings, time deposit and retirement accounts, as well as telephone banking and internet
banking with bill-pay options. As of December 31, 2006, the Bank had 34,304 deposit accounts with
balances totaling approximately $403 million, compared to 34,596 deposit accounts with balances
totaling approximately $429.0 million at December 31, 2005. We attract deposits through our
customer-oriented product mix, competitive pricing, convenient locations, extended hours and
drive-up banking, all provided with high level of customer service. During September 2005 the Bank
introduced its Money Fund Plu$ checking account. This account is intended to pay rates comparable
to those available on a money fund offered by a typical brokerage firm. Since its introduction
this product has been very successful in generating interest bearing checking deposits. Money Fund
Plu$ balances increased by $21.6 million in 2006 and balances totaled $42.9 million at December 31,
2006.
Most of our deposits are attracted from individuals, business-related sources and smaller municipal
entities. This mix of deposit customers resulted in a relatively modest average deposit balance of
approximately $11,750 at December 31, 2006, but makes us less vulnerable to adverse effects from
the loss of depositors who may be seeking higher yields in other markets or who may otherwise draw
down balances for cash needs. We do not accept brokered deposits.
We also offer a multitude of other products and services to our customers to complement the lending
and deposit services previously reviewed. These include cashiers checks, travelers checks,
bank-by-mail, ATMs, night depository, safe deposit boxes, direct deposit, electronic funds
transfers, on-line banking, and other customary banking services.
In order to provide non-deposit investment options we have developed a strategic alliance with
Financial Network Investment Corporation (FNIC). Through this arrangement, certain employees of
the Bank are also registered and licensed representatives of FNIC. These employees provide our
customers throughout
our branch network with convenient access to annuities, insurance products, mutual funds, and a
full range of investment products.
5
The Bank has not engaged in any material research activities relating to the development of new
products or services during the last two fiscal years; however, a substantial investment of time
and capital has been devoted to the improvement of existing Bank services during this period. In
January of 2005, the Bank introduced a single close construction/permanent residential loan
product. This provided the customer with the ability to obtain a construction and permanent loan
on their residence with only one application, one set of loan documents and a fixed rate for the
entire term. This product has become very popular with loan originations of over $17 million
during 2006 and outstanding loans totaling $9.7 million at December 31, 2006. During 2006 the Bank
introduced an equity line of credit product secured by investment or commercial property, including
improved or unimproved lots. Although this product has generated some interest among the Banks
customers, it has not generated significant loan balances to date. Loans balances at December 31,
2006 related to this product totaled $193,000.
The officers and employees of the Bank are continually engaged in marketing activities, including
the evaluation and development of new products and services to enable the Bank to retain and
improve its competitive position in its service area. Alternatives for future electronic banking
delivery are currently being examined in an effort to keep pace with evolving technology and
continue to provide superior customer service.
We hold no patents or licenses (other than licenses required by appropriate bank regulatory
agencies or local governments), franchises, or concessions. Our business has a modest seasonal
component due to the heavy agricultural and tourism orientation of some of the communities we
serve. As our branches in less rural areas such as Truckee have expanded, however, the
agriculture-related base has become less significant. We are not dependent on a single customer or
group of related customers for a material portion of our deposits, nor is a material portion of our
loans concentrated within a single industry or group of related industries. There has been no
material effect upon our capital expenditures, earnings, or competitive position as a result of
federal, state, or local environmental regulation.
Commitment to our Communities. The Board of Directors and Management believe that the Company
plays an important role in the economic well being of the communities it serves. Our Bank has a
continuing responsibility to provide a wide range of lending and deposit services to both
individuals and businesses. These services are tailored to meet the needs of the communities
served by the Company and the Bank.
We offer various loan products which promote home ownership and affordable housing, fuel job growth
and support community economic development. Types of loans offered range from personal and
commercial loans to real estate, construction, agricultural, mortgage and government-guaranteed
community infrastructure loans. Many banking decisions are made locally with the goal of
maintaining customer satisfaction.
Recent Developments. During October of 2006 we open a commercial lending office in Reno, Nevada.
Trust Preferred Securities. During the third quarter of 2002, the Company formed a wholly owned
Connecticut statutory business trust, Plumas Statutory Trust I (the Trust I). On September 26,
2002, the Company issued to the Trust I, Floating Rate Junior Subordinated Deferrable Interest
Debentures due 2032 (the Debentures) in the aggregate principal amount of $6,186,000. In
exchange for these debentures the Trust I paid the Company $6,186,000. The Trust I funded its
purchase of debentures by issuing $6,000,000 in floating rate capital securities (trust preferred
securities), which were sold to a third party. These trust preferred securities qualify as Tier I
capital under current Federal Reserve Board guidelines. The Debentures are the only asset of the
Trust I. The interest rate and terms on both instruments are substantially the same. The rate is
based on the three month LIBOR (London Interbank Offered Rate) plus
3.40%, not to exceed 11.9%, adjustable quarterly. The proceeds from the sale of the Debentures
were primarily used by the Company to inject capital into the Bank.
6
During the third quarter of 2005, the Company formed a wholly owned Connecticut statutory business
trust, Plumas Statutory Trust II (the Trust II). On September 28, 2005, the Company issued to
the Trust II, Floating Rate Junior Subordinated Deferrable Interest Debentures due 2035 (the
Debentures) in the aggregate principal amount of $4,124,000. In exchange for these debentures
the Trust II paid the Company $4,124,000. The Trust II funded its purchase of debentures by
issuing $4,000,000 in floating rate capital securities (trust preferred securities), which were
sold to a third party. These trust preferred securities qualify as Tier I capital under current
Federal Reserve Board guidelines. The Debentures are the only asset of the Trust II. The interest
rate and terms on both instruments are substantially the same. The rate is based on the three
month LIBOR (London Interbank Offered Rate) plus 1.48%, adjustable quarterly. The proceeds from
the sale of the Debentures were primarily used by the Company to inject capital into the Bank.
The Debentures and trust preferred securities accrue and pay distributions quarterly based on the
floating rate described above on the stated liquidation value of $1,000 per security. The Company
has entered into contractual agreements which, taken collectively, fully and unconditionally
guarantee payment of: (1) accrued and unpaid distributions required to be paid on the capital
securities; (2) the redemption price with respect to any capital securities called for redemption
by either Trust I or Trust II, and (3) payments due upon voluntary or involuntary dissolution,
winding up, or liquidation of either Trust I or Trust II.
The trust preferred securities are mandatorily redeemable upon maturity of the Debentures on
September 26, 2032 for Trust I and September 28, 2035 for Trust II, or upon earlier redemption as
provided in the indenture.
Neither Trust I nor Trust II are consolidated into the Companys consolidated financial statements
and, accordingly, both entities are accounted for under the equity method and the junior
subordinated debentures are reflected as debt on the consolidated balance sheet.
Business Concentrations. No individual or single group of related customer accounts is considered
material in relation to the Banks assets or deposits, or in relation to our overall business.
However, at December 31, 2006 approximately 64% of the Banks total loan portfolio consisted of
real estate-secured loans, including real estate mortgage loans, real estate construction loans,
consumer equity lines of credit, and agricultural loans secured by real estate. Moreover, our
business activities are currently focused in the California counties of Plumas, Nevada, Placer,
Lassen, Modoc, Shasta and Sierra and Washoe County in Nevada. Consequently, our results of
operations and financial condition are dependent upon the general trends in these economies and, in
particular, the residential and commercial real estate markets. In addition, the concentration of
our operations in these areas of California and Nevada exposes us to greater risk than other
banking companies with a wider geographic base in the event of catastrophes, such as earthquakes,
fires and floods in these regions in California and Nevada.
Competition. With respect to commercial bank competitors, the business is largely dominated by a
relatively small number of major banks with many offices operating over a wide geographical area.
These banks have, among other advantages, the ability to finance wide-ranging and effective
advertising campaigns and to allocate their resources to regions of highest yield and demand. Many
of the major banks operating in the area offer certain services that we do not offer directly but
may offer indirectly through correspondent institutions. By virtue of their greater total
capitalization, such banks also have substantially higher lending limits than we do. For customers
whose loan demands exceed our legal lending limit, we attempt to arrange for such loans on a
participation basis with correspondent banks.
In addition to other banks, our competitors include savings institutions, credit unions, and
numerous non-banking institutions such as finance companies, leasing companies, insurance
companies, brokerage firms, and investment banking firms. In recent years, increased competition
has also developed from specialized
7
finance and non-finance companies that offer wholesale finance, credit card, and other consumer
finance services, including on-line banking services and personal financial software. Strong
competition for deposit and loan products affects the rates of those products as well as the terms
on which they are offered to customers. Mergers between financial institutions have placed
additional pressure on banks within the industry to streamline their operations, reduce expenses,
and increase revenues to remain competitive. Competition has also intensified due to federal and
state interstate banking laws enacted in the mid-1990s, which permit banking organizations to
expand into other states, and the relatively large California market has been particularly
attractive to out-of-state institutions. The Financial Modernization Act, which became effective
March 11, 2000, has made it possible for full affiliations to occur between banks and securities
firms, insurance companies, and other financial companies, and has also intensified competitive
conditions.
Currently, within the Banks branch service area there are 23 traditional banking branch offices of
competing institutions, including 19 branches of 4 major banks. As of June 30, 2006, the Federal
Deposit Insurance Corporation estimated the Banks market share of insured deposits within the
communities it serves to be as follows: Chester 71%, Quincy 66%, Portola 49%, Susanville 40%,
Alturas 38%, Kings Beach 31%, Truckee 20%, Fall River Mills/Burney 20%, Tahoe City 3% and 100% in
the communities of Greenville, Westwood and Loyalton. Tahoe City is the location of our most
recently opened branch, which opened its doors in November 2003.
Technological innovations have also resulted in increased competition in financial services
markets. Such innovation has, for example, made it possible for non-depository institutions to
offer customers automated transfer payment services that previously were considered traditional
banking products. In addition, many customers now expect a choice of delivery systems and
channels, including telephone, mail, home computer, ATMs, full-service branches, and/or in-store
branches. The sources of competition in such products include traditional banks as well as savings
associations, credit unions, brokerage firms, money market and other mutual funds, asset management
groups, finance and insurance companies, internet-only financial intermediaries, and mortgage
banking firms.
For many years we have countered rising competition by providing our own style of
community-oriented, personalized service. We rely on local promotional activity, personal contacts
by our officers, directors, employees, and shareholders, automated 24-hour banking, and the
individualized service that we can provide through our flexible policies. This appears to be
well-received by our customers throughout our service area, who appreciate a more personal and
customer-oriented environment in which to conduct their financial transactions. We have also
embraced the electronic age and installed telephone banking and personal computer and internet
banking with bill payment capabilities to meet the needs of customers with electronic access
requirements. This high tech and high touch approach allows the customers to customize their
access to our services based on their particular preference.
Employees. At December 31, 2006, the Company and its subsidiary employed 205 persons. On a
full-time equivalent basis, we employed 181 persons. We believe our employee relations are
excellent.
Supervision and Regulation
The Company. As a bank holding company, we are subject to regulation under the Bank Holding
Company Act of 1956, as amended, (the BHCA), and are registered with and subject to the
supervision of the Federal Reserve Bank (the FRB). It is the policy of the FRB, that each bank
holding company serve as a source of financial and managerial strength to its subsidiary banks. We
are required to file reports with the FRB and provide such additional information as the FRB may
require. The FRB has the authority to examine us and our subsidiary, as well as any arrangements
between us and our subsidiary, with the cost of any such examination to be borne by us.
8
The BHCA requires us to obtain the prior approval of the FRB before acquisition of all or
substantially all of the assets of any bank or ownership or control of the voting shares of any
bank if, after giving effect to
the acquisition, we would own or control, directly or indirectly, more than 5% of the voting shares
of that bank. Amendments to the BHCA expand the circumstances under which a bank holding company
may acquire control of all or substantially all of the assets of a bank located outside the State
of California.
We may not engage in any business other than managing or controlling banks or furnishing services
to our subsidiary, with the exception of certain activities which, in the opinion of the FRB, are
so closely related to banking or to managing or controlling banks as to be incidental to banking.
In addition, we are generally prohibited from acquiring direct or indirect ownership or control of
more than 5% of the voting shares of any company unless that company is engaged in such authorized
activities and the Federal Reserve approves the acquisition.
We and our subsidiary are prohibited from engaging in certain tie-in arrangements in connection
with any extension of credit, sale or lease of property or provision of services. For example, with
certain exceptions, the bank may not condition an extension of credit on a customer obtaining other
services provided by us, the bank or any other subsidiary of ours, or on a promise by the customer
not to obtain other services from a competitor. In addition, federal law imposes certain
restrictions on transactions between the bank and its affiliates. As affiliates, the bank and we
are subject, with certain exceptions, to the provisions of federal law imposing limitations on and
requiring collateral for extensions of credit by the bank to any affiliate.
The Bank. As a California state-chartered bank that is not a member of the Federal Reserve, Plumas
Bank is subject to primary supervision, examination and regulation by the FDIC, the California
Department of Financial Institutions (the DFI) and is subject to applicable regulations of the
FRB. The Banks deposits are insured by the FDIC to applicable limits. As a consequence of the
extensive regulation of commercial banking activities in California and the United States, banks
are particularly susceptible to changes in California and federal legislation and regulations,
which may have the effect of increasing the cost of doing business, limiting permissible activities
or increasing competition.
Various other requirements and restrictions under the laws of the United States and the State of
California affect the operations of the Bank. Federal and California statutes and regulations
relate to many aspects of the Banks operations, including reserves against deposits, interest
rates payable on deposits, loans, investments, mergers and acquisitions, borrowings, dividends,
branching, capital requirements and disclosure obligations to depositors and borrowers. California
law presently permits a bank to locate a branch office in any locality in the state. Additionally,
California law exempts banks from California usury laws.
Capital Standards. The FRB and the FDIC have risk-based capital adequacy guidelines intended to
provide a measure of capital adequacy that reflects the degree of risk associated with a banking
organizations operations for both transactions reported on the balance sheet as assets, and
transactions, such as letters of credit and recourse arrangements, which are reported as
off-balance-sheet items. Under these guidelines, nominal dollar amounts of assets and credit
equivalent amounts of off-balance-sheet items are multiplied by one of several risk adjustment
percentages, which range from 0% for assets with low credit risk, such as certain U.S. government
securities, to 100% for assets with relatively higher credit risk, such as business loans.
A banking organizations risk-based capital ratios are obtained by dividing its qualifying capital
by its total risk-adjusted assets and off-balance-sheet items. The regulators measure
risk-adjusted assets and off-balance-sheet items against both total qualifying capital (the sum of
Tier 1 capital and limited amounts of Tier 2 capital) and Tier 1 capital. Tier 1 capital consists
of common stock, retained earnings, noncumulative perpetual preferred stock and minority interests
in certain subsidiaries, less most other intangible assets. Tier 2 capital may consist of a
limited amount of the allowance for loan and lease losses and certain other instruments with some
characteristics of equity. The inclusion of elements of Tier 2 capital is subject to certain other
requirements and limitations of the federal banking agencies. Since
9
December 31, 1992, the FRB and
the FDIC have required a minimum ratio of qualifying total capital to
risk-adjusted assets and off-balance-sheet items of 8%, and a minimum ratio of Tier 1 capital to
risk-adjusted assets and off-balance-sheet items of 4%.
In addition to the risk-based guidelines, the FRB and FDIC require banking organizations to
maintain a minimum amount of Tier 1 capital to average total assets, referred to as the leverage
ratio. For a banking organization rated in the highest of the five categories used by regulators
to rate banking organizations, the minimum leverage ratio of Tier 1 capital to total assets is 3%.
It is improbable, however, that an institution with a 3% leverage ratio would receive the highest
rating by the regulators since a strong capital position is a significant part of the regulators
ratings. For all banking organizations not rated in the highest category, the minimum leverage
ratio is at least 100 to 200 basis points above the 3% minimum. Thus, the effective minimum
leverage ratio, for all practical purposes, is at least 4% or 5%. In addition to these uniform
risk-based capital guidelines and leverage ratios that apply across the industry, the FRB and FDIC
have the discretion to set individual minimum capital requirements for specific institutions at
rates significantly above the minimum guidelines and ratios.
A bank that does not achieve and maintain the required capital levels may be issued a capital
directive by the FDIC to ensure the maintenance of required capital levels. As discussed above, we
are required to maintain certain levels of capital, as is the Bank. The regulatory capital
guidelines as well as our actual capitalization on a consolidated basis and for the Bank and
Bancorp as of December 31, 2006 follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Requirement for the |
|
|
|
|
|
|
Bank to be: |
|
|
|
|
|
|
Adequately |
|
Well |
|
Plumas |
|
Plumas |
|
|
Capitalized |
|
Capitalized |
|
Bank |
|
Bancorp |
|
|
|
Tier 1 leverage capital ratio |
|
|
4.0 |
% |
|
|
5.0 |
% |
|
|
9.3 |
% |
|
|
9.5 |
% |
Tier 1 risk-based capital ratio |
|
|
4.0 |
% |
|
|
6.0 |
% |
|
|
10.6 |
% |
|
|
10.9 |
% |
Total risk-based capital ratio |
|
|
8.0 |
% |
|
|
10.0 |
% |
|
|
11.6 |
% |
|
|
11.8 |
% |
Prompt Corrective Action. Federal banking agencies possess broad powers to take corrective and
other supervisory action to resolve the problems of insured depository institutions, including
those institutions that fall below one or more prescribed minimum capital ratios described above.
An institution that, based upon its capital levels, is classified as well capitalized, adequately
capitalized, or undercapitalized may be treated as though it were in the next lower capital
category if the appropriate federal banking agency, after notice and opportunity for hearing,
determines that an unsafe or unsound condition or an unsafe or unsound practice warrants such
treatment. At each successive lower capital category, an insured depository institution is subject
to more restrictions.
In addition to measures taken under the prompt corrective action provisions, commercial banking
organizations may be subject to potential enforcement actions by the federal regulators for unsafe
or unsound practices in conducting their businesses or for violations of any law, rule, regulation,
or any condition imposed in writing by the agency or any written agreement with the agency.
Enforcement actions may include the imposition of a conservator or receiver, the issuance of a
cease-and-desist order that can be judicially enforced, the termination of insurance of deposits
(in the case of a depository institution), the imposition of civil money penalties, the issuance of
directives to increase capital, the issuance of formal and informal agreements, the issuance of
removal and prohibition orders against institution-affiliated parties and the enforcement of such
actions through injunctions or restraining orders based upon a judicial determination that the
agency would be harmed if such equitable relief was not granted. Additionally, a holding companys
inability to serve as a source of strength to its subsidiary banking organizations could serve as
an additional basis for a regulatory action against the holding company.
10
Premiums for Deposit Insurance. The deposit insurance fund or DIF of the FDIC insures our customer
deposits up to prescribed limits for each depositor. The Federal Deposit Insurance Reform Act of
2005 and the Federal Deposit Insurance Reform Conforming Amendments Act of 2005 amended the
insurance of
deposits by the FDIC and collection of assessments from insured depository institutions for deposit
insurance. Passed on such amendments enacted, the FDIC approved a final rule to determine
risk-based assessment rates on November 2, 2006. An insured depository institutions assessment
rate under the final rule is based on the new assessment rate schedule, its long-term debt issuer
ratings or recent financial ratios and supervisory ratings. Any increase in assessments or the
assessment rate could have a material adverse effect on our business, financial condition, results
of operations or cash flows, depending on the amount of the increase. Furthermore, the FDIC is
authorized to raise insurance premiums under certain circumstances.
The FDIC is authorized to terminate a depository institutions deposit insurance upon a finding by
the FDIC that the institutions financial condition is unsafe or unsound or that the institution
has engaged in unsafe or unsound practices or has violated any applicable rule, regulation, order
or condition enacted or imposed by the institutions regulatory agency. The termination of deposit
insurance for the bank would have a material adverse effect on our business, financial condition,
results of operations or cash flows.
Federal Home Loan Bank System. The Bank is a member of the Federal Home Loan Bank of San Francisco
(the FHLB-SF). Among other benefits, each Federal Home Loan Bank (FHLB), serves as a reserve
or central bank for its members within its assigned region. Each FHLB is financed primarily from
the sale of consolidated obligations of the FHLB system. Each FHLB makes available loans or
advances to its members in compliance with the policies and procedures established by the Board of
Directors of the individual FHLB. A new capital plan of the FHLB-SF was approved and implemented
by the Federal Housing Finance Board on April 1, 2004. The new capital plan incorporates a single
class of stock with a par value of $100 per share, and may be issued, exchanged, redeemed, and
repurchased only at par value. As an FHLB member, the bank is required to own capital stock in an
FHLB in an amount equal to the greater of:
|
§ |
|
a membership stock requirement with an initial cap of $25 million (100% of
membership asset value as defined), or |
|
|
§ |
|
an activity based stock requirement (based on percentage of outstanding
advances). |
The new capital stock is redeemable on five years written notice, subject to certain
conditions.
In April 2005 the Bank was required to purchase an additional 12,810 shares, or $1,281,000, of
capital stock under the FHLB-SFs new capital plan. At December 31, 2006 the Bank owned 21,034
shares of the FHLB-SF capital stock. We do not believe that the FHLB-SFs new capital plan had a
material impact upon our business, financial condition, results of operations or cash flows.
Federal Reserve System. The FRB requires all depository institutions to maintain non-interest
bearing reserves at specified levels against their transaction accounts and non-personal time
deposits. At December 31, 2006, we were in compliance with these requirements.
Impact of Monetary Policies. The earnings and growth of the Company are subject to the influence
of domestic and foreign economic conditions, including inflation, recession and unemployment. The
earnings of the Company are affected not only by general economic conditions but also by the
monetary and fiscal policies of the United States and federal agencies, particularly the FRB. The
FRB can and does implement national monetary policy, such as seeking to curb inflation and combat
recession, by its open market operations in United States Government securities and by its control
of the discount rates applicable to borrowings by banks from the FRB. The actions of the FRB in
these areas influence the growth of bank loans and leases, investments and deposits and affect the
interest rates charged on loans and leases and paid on deposits. The FRBs policies have had a
significant effect on the operating results of commercial banks and are expected to continue to do
so in the future. The nature and timing of any future changes in monetary policies are not
predictable.
11
Extensions of Credit to Insiders and Transactions with Affiliates. The Federal Reserve Act and FRB
Regulation O place limitations and conditions on loans or extensions of credit to:
|
§ |
|
a banks or bank holding companys executive officers, directors and
principal shareholders (i.e., in most cases, those persons who own, control or have power
to vote more than 10% of any class of voting securities), |
|
|
§ |
|
any company controlled by any such executive officer, director or
shareholder, or |
|
|
§ |
|
any political or campaign committee controlled by such executive officer,
director or principal shareholder. |
Loans and leases extended to any of the above persons must comply with loan-to-one-borrower
limits, require prior full board approval when aggregate extensions of credit to the person exceed
specified amounts, must be made on substantially the same terms (including interest rates and
collateral) as, and follow credit-underwriting procedures that are not less stringent than, those
prevailing at the time for comparable transactions with non-insiders, and must not involve more
than the normal risk of repayment or present other unfavorable features. In addition, Regulation O
provides that the aggregate limit on extensions of credit to all insiders of a bank as a group
cannot exceed the banks unimpaired capital and unimpaired surplus. Regulation O also prohibits a
bank from paying an overdraft on an account of an executive officer or director, except pursuant to
a written pre-authorized interest-bearing extension of credit plan that specifies a method of
repayment or a written pre-authorized transfer of funds from another account of the officer or
director at the bank.
Consumer Protection Laws and Regulations. The banking regulatory agencies are focusing greater
attention on compliance with consumer protection laws and their implementing regulations.
Examination and enforcement have become more intense in nature, and insured institutions have been
advised to monitor carefully compliance with such laws and regulations. The Company is subject to
many federal and state consumer protection and privacy statutes and regulations, some of which are
discussed below.
The Community Reinvestment Act (the CRA) is intended to encourage insured depository
institutions, while operating safely and soundly, to help meet the credit needs of their
communities. The CRA specifically directs the federal regulatory agencies, in examining insured
depository institutions, to assess a banks record of helping meet the credit needs of its entire
community, including low- and moderate-income neighborhoods, consistent with safe and sound banking
practices. The CRA further requires the agencies to take a financial institutions record of
meeting its community credit needs into account when evaluating applications for, among other
things, domestic branches, mergers or acquisitions, or holding company formations. The agencies
use the CRA assessment factors in order to provide a rating to the financial institution. The
ratings range from a high of outstanding to a low of substantial noncompliance. In its last
examination for CRA compliance, as of August 2005, the Bank was rated satisfactory.
The Equal Credit Opportunity Act (the ECOA) generally prohibits discrimination in any credit
transaction, whether for consumer or business purposes, on the basis of race, color, religion,
national origin, sex, marital status, age (except in limited circumstances), receipt of income from
public assistance programs, or good faith exercise of any rights under the Consumer Credit
Protection Act.
The Truth in Lending Act (the TILA) is designed to ensure that credit terms are disclosed in a
meaningful way so that consumers may compare credit terms more readily and knowledgeably. As a
result of the TILA, all creditors must use the same credit terminology to express rates and
payments, including the annual percentage rate, the finance charge, the amount financed, the total
of payments and the payment schedule, among other things.
12
The Fair Housing Act (the FH Act) regulates many practices, including making it unlawful for any
lender to discriminate in its housing-related lending activities against any person because of
race, color, religion, national origin, sex, handicap or familial status. A number of lending
practices have been found by the
courts to be, or may be considered, illegal under the FH Act, including some that are not
specifically mentioned in the FH Act itself.
The Home Mortgage Disclosure Act (the HMDA), in response to public concern over credit shortages
in certain urban neighborhoods, requires public disclosure of information that shows whether
financial institutions are serving the housing credit needs of the neighborhoods and communities in
which they are located. The HMDA also includes a fair lending aspect that requires the
collection and disclosure of data about applicant and borrower characteristics as a way of
identifying possible discriminatory lending patterns and enforcing anti-discrimination statutes.
The Right to Financial Privacy Act (the RFPA) imposes a new requirement for financial
institutions to provide new privacy protections to consumers. Financial institutions must provide
disclosures to consumers of its privacy policy, and state the rights of consumers to direct their
financial institution not to share their nonpublic personal information with third parties.
Finally, the Real Estate Settlement Procedures Act (the RESPA) requires lenders to provide
noncommercial borrowers with disclosures regarding the nature and cost of real estate settlements.
Also, RESPA prohibits certain abusive practices, such as kickbacks, and places limitations on the
amount of escrow accounts.
Penalties for noncompliance or violations under the above laws may include fines, reimbursement and
other penalties. Due to heightened regulatory concern related to compliance with CRA, ECOA, TILA,
FH Act, HMDA, RFPA and RESPA generally, the Company may incur additional compliance costs or be
required to expend additional funds for investments in its local community.
Recent Legislation and Other Changes. Federal and state laws affecting banking are enacted from
time to time, and similarly federal and state regulations affecting banking are also adopted from
time to time. The following include some of the recent laws and regulations affecting banking.
On February 8, 2006, the President signed The Federal Deposit Insurance Reform Act of 2005 (the
Reform Act) into law. The Federal Deposit Insurance Reform Conforming Amendments Act of 2005,
which the President signed into law on February 15, 2006, contains necessary technical and
conforming changes to implement deposit insurance reform, as well as a number of study and survey
requirements. The Reform Act provides for the following changes:
|
|
|
Merging the Bank Insurance Fund (BIF) and the Savings Association Insurance Fund (SAIF)
into a new fund, the Deposit Insurance Fund (DIF). This change was made effective March
31, 2006. |
|
|
|
|
Increasing the coverage limit for retirement accounts to $250,000 and indexing the
coverage limit for retirement accounts to inflation as with the general deposit insurance
coverage limit. This change was made effective April 1, 2006. |
|
|
|
|
Establishing a range of 1.15 percent to 1.50 percent within which the FDIC Board of
Directors may set the Designated Reserve Ratio (DRR). |
|
|
|
|
Allowing the FDIC to manage the pace at which the reserve ratio varies within this
range. |
|
1. |
|
If the reserve ratio falls below 1.15 percentor is expected to
within 6 monthsthe FDIC must adopt a restoration plan that provides that the DIF
will return to 1.15 percent generally within 5 years. |
|
|
2. |
|
If the reserve ratio exceeds 1.35 percent, the FDIC must generally
dividend to DIF members half of the amount above the amount necessary to maintain
the DIF at 1.35 percent, unless the FDIC Board, considering statutory factors,
suspends the dividends. |
13
|
3. |
|
If the reserve ratio exceeds 1.5 percent, the FDIC must generally
dividend to DIF members all amounts above the amount necessary to maintain the DIF
at 1.5 percent. |
|
|
|
Eliminating the restrictions on premium rates based on the DRR and granting the FDIC
Board the discretion to price deposit insurance according to risk for all insured
institutions regardless of the level of the reserve ratio. |
|
|
|
|
Granting a one-time initial assessment credit (of approximately $4.7 billion) to
recognize institutions past contributions to the fund. |
The Federal Reserve Board in February 2006 approved a final rule that expands the definition of a
small bank holding company under its Small Bank Holding Company Policy Statement and the Boards
risk-based and leverage capital guidelines for bank holding companies. The policy statement
facilitates the transfer of ownership of small community banks by permitting debt levels at small
bank holding companies that are higher than what would typically be permitted for larger small bank
holding companies. In its revisions to the Policy Statement, the Federal Reserve Board has raised
the small bank holding company asset size threshold from $150 million to $500 million and amended
the related qualitative criteria for determining eligibility as a small bank holding company for
the purposes of the policy statement and the capital guidelines.
The FDIC finalized its interim final rule, with changes, that amended its deposit insurance
regulations to implement applicable revisions to the Federal Deposit Insurance Act made by the
Federal Deposit Insurance Reform Act of 2005 and the Federal Deposit Insurance Reform Conforming
Amendments Act of 2005. The final rule provides for consideration of inflation adjustments to
increase the current standard maximum deposit insurance amount of $100,000 on a five-year cycle
beginning in 2010; increases the deposit insurance limit for certain retirement accounts from
$100,000 to $250,000, also subject to inflation adjustments; and provides per-participant insurance
coverage to employee benefit plan accounts, even if the depository institution at which the
deposits are placed is not authorized to accept employee benefit plan deposits. The final rule is
effective on October 12, 2006.
The Board of Governors of the Federal Reserve System amended Regulation E, which implements the
Electronic Fund Transfer Act, and the official staff commentary to the regulation, which interprets
the requirements of Regulation E to become effective on July 1, 2006. The final rule provides that
Regulation E covers payroll card accounts that are established directly or indirectly through an
employer, and to which transfers of the consumers salary, wages, or other employee compensation
are made on a recurring basis. The final rule also provides financial institutions with an
alternative to providing periodic statements for payroll card accounts if they make account
information available to consumers by specified means.
The federal financial regulatory agencies in September 2006 issued final guidance to address the
risks posed by nontraditional residential mortgage products that allow borrowers to defer repayment
of principal and sometimes interest, including interest-only mortgages and payment option
adjustable-rate mortgages. These products allow borrowers to exchange lower payments during an
initial period for higher payments later. The lack of principal amortization and the potential for
negative amortization and features that compound risks (such as no document loans and simultaneous
second mortgages) elevate the concern of the federal banking agencies for nontraditional mortgage
products. The guidelines require depository institutions to ensure that loan terms and
underwriting standards are consistent with prudent lending practices, including consideration of a
borrowers repayment capacity, to recognize that many nontraditional mortgage loans, particularly
when they have risk-layering features, are untested in a stressed environment. The guidelines also
express the need for depository institutions to have strong risk management standards, capital
levels commensurate with the risk, an allowance for loan and lease losses
that reflects the collectibility of the portfolio, and the need to make sure that consumers have
sufficient information to clearly understand loan terms and associated risks prior to making a
product or payment choice.
14
The federal financial regulatory agencies in December 2006 issued a new interagency policy
statement on the allowance for loan and lease losses (ALLL) along with supplemental frequently
asked questions. The policy statement revises and replaces a 1993 policy statement on the ALLL.
The agencies issued the revised policy statement in view of todays uncertain economic environment
and the presence of concentrations in untested loan products in the loan portfolios of insured
depository institutions. The policy statement has also been revised to conform with generally
accepted accounting principles (GAAP) and post-1993 supervisory guidance. The 1993 policy
statement described the responsibilities of the boards of directors, management, and banking
examiners regarding the ALLL; factors to be considered in the estimation of the ALLL; and the
objectives and elements of an effective loan review system, including a sound credit grading
system. The policy statement reiterates that each institution has a responsibility for developing,
maintaining and documenting a comprehensive, systematic, and consistently applied process
appropriate to its size and the nature, scope, and risk of its lending activities for determining
the amounts of the ALLL and the provision for loan and lease losses and states that each
institution should ensure controls are in place to consistently determine the ALLL in accordance
with GAAP, the institutions stated policies and procedures, managements best judgment and
relevant supervisory guidance.
The policy statement also restates that insured depository institutions must maintain an ALLL at a
level that is appropriate to cover estimated credit losses on individually evaluated loans
determined to be impaired as well as estimated credit losses inherent in the remainder of the loan
and lease portfolio, and that estimates of credit losses should reflect consideration of all
significant factors that affect the collectibility of the portfolio as of the evaluation date. The
policy statement states that prudent, conservative, but not excessive, loan loss allowances that
represent managements best estimate from within an acceptable range of estimated losses are
appropriate.
The Office of the Comptroller of the Currency, the Board of Governors of the Federal Reserve
System, and the Federal Deposit Insurance Corporation in December 2006 issued final guidance on
sound risk management practices for concentrations in commercial real estate lending. The agencies
observed that the commercial real estate is an area in which some banks are becoming increasingly
concentrated, especially with small- to medium- sized banks that face strong competition in their
other business lines. The agencies support banks serving a vital role in their communities by
supplying credit for business and real estate development. However, the agencies are concerned
that rising commercial real estate loan concentrations may expose institutions to unanticipated
earnings and capital volatility in the event of adverse changes in commercial real estate markets.
The guidance provides supervisory criteria, including numerical indicators to assist in identifying
institutions with potentially significant commercial real estate loan concentrations that may
warrant greater supervisory scrutiny, but such criteria are not limits on commercial real estate
lending.
In California, effective January 1, 2007, a new law Financial Code Section 854.1 recognizes the
ability of mortgage brokers to obtain the benefit of non interest-bearing accounts on trust funds
deposited in a commercial bank. The provision applies to real estate brokers who collect
payments or provide services in connection with a loan secured by a lien on real property and
permits a mortgage broker to earn interest on an interest-bearing account at a financial
institution. Interest on funds received by a real estate broker who collects payments or provides
services for an institutional investor in connection with a loan secured by commercial real
property may inure to the broker, if agreed to in writing by the broker and the institutional
investor. For purposes of this law, commercial real property means real estate improved with other
than a one-to-four family residence.
A new California law makes it easier for California banks to accept deposits from local government
agencies. Under the old law, local agency deposits over $100,000 had to be secured by collateral.
Pursuant to the enactment of Assembly Bill 2011, banks would be able to acquire surplus public
deposits exceeding $100,000 without pledging collateral if they participate in a deposit placement service where
excess amounts are placed in certificates of deposit at other institutions within a network. Such
a network (of which currently there is only one available in the market) permits the entire amount
of a customers deposit to be FDIC-insured, and the bank taking the original deposit retains the
benefit of the full amount of the
15
deposit for lending or other purposes. AB 2011 clarifies that a
local agency may deposit up to 30% of its surplus funds in certificates of deposit at a bank,
savings association, savings bank, or credit union that participates in such a deposit-sharing
network. Since the entire amount of the deposits would be FDIC-insured, a bank would not be
required to pledge collateral. The bill permits agencies to make these deposits until January 1,
2012.
It is impossible to predict what effect the enactment of certain of the above-mentioned legislation
will have on the Company. Moreover, it is likely that other bills affecting the business of banks
may be introduced in the future by the United States Congress or California legislature.
Recent Accounting Pronouncements
Accounting for Servicing of Financial Assets
In March 2006, the Financial Accounting Standards Board (FASB) issued Statement No. 156 (SFAS 156),
Accounting for Servicing of Financial Assets An Amendment of FASB Statement No. 140. SFAS 156
requires that all separately recognized servicing assets and servicing liabilities be initially
measured at fair value, if practicable, and permits, but does not require, the subsequent
measurement of servicing assets and servicing liabilities at fair value. Under SFAS 156, an entity
can elect subsequent fair value measurement of its servicing assets and servicing liabilities by
class. An entity should apply the requirements for recognition and initial measurement of
servicing assets and servicing liabilities prospectively to all transactions after the effective
date. SFAS 156 permits an entity to reclassify certain available-for-sale securities to trading
securities provided that they are identified in some manner as offsetting the entitys exposure to
changes in fair value of servicing assets or servicing liabilities subsequently measured at fair
value. The provisions of SFAS 156 are effective for an entity as of the beginning of its first
fiscal year that begins after September 15, 2006. Management does not expect the adoption of SFAS
156 to have a material impact on the Companys financial position or results of operations.
Accounting for Uncertainty in Income Taxes
In July 2006, the FASB issued Financial Accounting Standards Interpretation No. 48 (FIN 48),
Accounting for Uncertainty in Income Taxes An Interpretation of FASB Statement No. 109. FIN 48
clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial
statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. FIN 48
prescribes a recognition threshold and measurement standard for the financial statement recognition
and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also
provides guidance on derecognition, classification, interest and penalties, accounting in interim
periods, disclosures and transitions. FIN 48 is effective for fiscal years beginning after
December 15, 2006.
The Company presently recognizes income tax positions based on managements estimate of whether it
is reasonably possible that a liability has been incurred for unrecognized income tax benefits by
applying FASB Statement No. 5, Accounting for Contingencies.
The provisions of FIN 48 will be effective for the Company on January 1, 2007 and are to be applied
to all tax positions upon initial application of this standard. Only tax positions that meet the
more-likely-than-not recognition threshold at the effective date may be recognized or continue to
be recognized upon adoption.
The cumulative effect of applying the provisions of FIN 48, if any, will be reported as an
adjustment to the opening balance of retained earnings for the fiscal year of adoption. Management
does not expect the adoption of FIN 48 to have a material impact on the Companys financial
position or results of operations.
16
Accounting for Purchases of Life Insurance
In September 2006, the FASB ratified the consensus reached by the Emerging Issues Task Force
(EITF) on Issue No. 06-5, Accounting for Purchases of Life Insurance Determining the Amount
That Could Be Realized in Accordance with FASB Technical Bulletin No. 85-4, Accounting for
Purchases of Life Insurance. FASB Technical Bulletin No. 85-4 requires that the amount that could
be realized under the insurance contract as of the date of the statement of financial position
should be reported as an asset. Since the issuance of FASB Technical Bulletin No. 85-4, questions
arose regarding whether the amount that could be realized should consider 1) any additional
amounts included in the contractual terms of the insurance policy other than the cash surrender
value and 2) the contractual ability to surrender all of the individual-life policies (or
certificates in a group policy) at the same time. EITF 06-5 determined that the amount that could
be realized should 1) consider any additional amounts included in the contractual terms of the
policy and 2) assume the surrender of an individual-life by individual-life policy (or certificate
by certificate in a group policy). Any amount that is ultimately realized by the policy holder
upon the assumed surrender of the final policy (or final certificate in a group policy) shall be
included in the amount that could be realized. An entity should apply the provisions of EITF
06-5 through either a change in accounting principle through a cumulative-effect adjustment to
retained earnings as of the beginning of the year of adoption or a change in accounting principle
through retrospective application to all prior periods. The provisions of EITF 06-5 are effective
for fiscal years beginning after December 15, 2006. Management has not yet completed its
evaluation of the impact that EITF 06-5 will have.
Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar
Life Insurance Arrangements
In September 2006, the FASB ratified the consensuses reached by the Task Force on Issue No. 06-4
(EITF 06-4), Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement
Split-Dollar Life Insurance Arrangements. A question arose when an employer enters into an
endorsement split-dollar life insurance arrangement related to whether the employer should
recognize a liability for the future benefits or premiums to be provided to the employee. EITF
06-4 indicates that an employer should recognize a liability for future benefits and that a
liability for the benefit obligation has not been settled through the purchase of an endorsement
type policy. An entity should apply the provisions of EITF 06-4 either through a change in
accounting principle through a cumulative-effect adjustment to retained earnings as of the
beginning of the year of adoption or a change in accounting principle through retrospective
application to all prior periods. The provisions of EITF 06-4 are effective for fiscal years
beginning after December 15, 2007. Management has not yet completed its evaluation of the impact
that EITF 06-4 will have.
Fair Value Measurements
In September 2006, the FASB issued Statement No. 157 (SFAS 157), Fair Value Measurements. SFAS 157
defines fair value, establishes a framework for measuring fair value and expands disclosures about
fair value measurements. SFAS 157 applies whenever other standards require (or permit) assets or
liabilities to be measured at fair value but does not expand the use of fair value in any new
circumstances. In this standard, the FASB clarifies the principle that fair value should be based
on the assumptions market participants would use when pricing the asset or liability. In support
of this principle, SFAS 157 establishes a fair value hierarchy that prioritizes the information
used to develop those assumptions. The provisions of SFAS 157 are effective for financial
statements issued for fiscal years beginning after November 15, 2007 and interim periods within
those fiscal years. The provisions should be applied prospectively, except for certain
specifically identified financial instruments. Management does not expect the adoption of SFAS 157
to have a material impact to the Companys financial position or result of operations.
17
Consideration of the Effects of Prior Year Misstatements
In September 2006, the Securities and Exchange Commission published Staff Accounting Bulleting No.
108 (SAB 108) Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in
Current Year Financial Statements. The interpretations in this Staff Accounting Bulleting were
issued to address diversity in practice in quantifying financial statement misstatements and the
potential under current practice to build up improper amounts on the balance sheet. This guidance
will apply to the first fiscal year ending after November 15, 2006 or December 31, 2006 for the
Company. The adoption of SAB 108 did not have a material impact on the Companys financial
position, results of operations or cash flows and no cumulative adjustment was required.
ITEM 1A. RISK FACTORS
Our high concentration of real estate loans expose us to increased lending risks, especially in the
event of a recession or natural disaster. Our loan portfolio is strongly concentrated in real
estate loans. As of December 31, 2006, 64% of our loan portfolio was concentrated in real estate
related loans. There has been a relatively rapid increase in real estate values in our market area
in recent years, and the occurrence of a real estate recession affecting our market areas would
likely reduce the security for many of our loans and adversely affect the ability of many of our
borrowers to repay their loan from us. Therefore, our financial condition may be adversely
affected by a decline in the value of the real estate securing our loans. In addition, acts of
nature, including earthquakes, fires and floods, which may cause uninsured damage and other loss of
value to real estate that secures these loans, may also negatively impact our financial condition.
Deterioration of local economic conditions could hurt our profitability. Our operations are
primarily located in Northeastern California and are concentrated in Plumas, Nevada, Placer,
Lassen, Modoc, Shasta and Sierra Counties and Washoe County, Nevada and surrounding areas. As a
result of this geographic concentration, our financial results depend largely upon economic
conditions in these areas. The local economy relies heavily on real estate, agriculture and
ranching, timber and tourism. A significant downturn in any or all of these industries could
result in a decline in the local economy in general, which could in turn negatively impact us.
Poor economic conditions could cause us to incur losses associated with higher default rates and
decreased collateral values in our loan portfolio. Also, if there were significant recessionary
conditions in our market area, our financial condition would be negatively impacted.
Our growth and expansion strategy may not prove to be successful and our market value and
profitability may suffer. We plan to grow our operations, however our ability to manage any such
growth will depend primarily on our ability to attract and retain qualified personnel, monitor
operations, maintain earnings and control costs. We expect to continue to grow our assets and
deposits, the products and services which we offer and the scale of our operations, generally. Our
ability to manage our growth successfully will depend on our ability to maintain cost controls and
asset quality while attracting additional loans and deposits on favorable terms. If we grow too
quickly and are not able to control costs and maintain asset quality, this rapid growth could
materially adversely affect our financial performance. Our future successful growth will depend on
the ability of our officers and other key employees to continue to implement and improve our
operational, credit, financial, management and other internal risk controls and processes and our
reporting systems and procedures, and to manage a growing number of client relationships. We may
not successfully implement improvements to our management information and control systems and
control procedures and processes in an efficient or timely manner and may discover deficiencies in
existing systems and controls. In particular, our controls and procedures must be able to
accommodate an increase in expected loan volume and the infrastructure that comes with growth.
Thus, our growth strategy may divert management from our existing businesses and may require us to
incur additional expenditures to expand our administrative and operational infrastructure. If we
are unable to manage future expansion in our operations, we may experience compliance and
operational problems, have
to slow the pace of growth, or have to incur additional expenditures beyond current projections to
support such growth, any one of which could adversely affect our business.
18
Loss of any of our executive officers or key personnel could be damaging to us. We depend
upon the skills and reputations of our executive officers and key employees for our future success.
The loss of any of these key persons or the inability to attract and retain other key personnel
could adversely affect our business. We cannot assure you that we will be able to retain our
existing key personnel or attract other qualified persons. All of our current executive officers
have been with us since at least 2001. While we have an employment agreement with Douglas N.
Biddle, our President and CEO, which contains an agreement not to compete following termination, we
do not have employment agreements with our other executive officers and, therefore, upon leaving
the employ of Plumas Bank, such executives other than Mr. Biddle may become employed by our
competitors.
Our performance is subject to interest rate risk. Our operations are significantly influenced by
general economic conditions and by the related monetary and fiscal policies of the federal
government. Deposit flows and the cost of funds are influenced by interest rates of competing
investments and general market rates of interest. Lending activities are affected by the demand
for loans, which in turn is affected by the interest rates at which such financing may be offered
and by other factors affecting the availability of funds.
Our operations are substantially dependent on our net interest income, which is the difference
between the interest income received from our interest-earning assets and the interest expense
incurred in connection with our interest-bearing liabilities. To reduce exposure to interest rate
fluctuations, we seek to manage the balances of our interest sensitive assets and liabilities, and
maintain the maturity and repricing of these assets and liabilities at appropriate levels. A
mismatch between the amount of rate sensitive assets and rate sensitive liabilities in any time
period is referred to as a gap. Generally, if rate sensitive assets exceed rate sensitive
liabilities, the net interest margin will be positively impacted during a rising rate environment
and negatively impacted during a declining rate environment. When rate sensitive liabilities
exceed rate sensitive assets, the net interest margin will generally be positively impacted during
a declining rate environment and negatively impacted during a rising rate environment.
Increases in the level of interest rates may reduce the amount of loans originated by us, and,
thus, the amount of loan and commitment fees, as well as the value of our investment securities and
other interest-earning assets. Moreover, fluctuations in interest rates also can result in
disintermediation, which is the flow of funds away from depository institutions into direct
investments, such as corporate securities and other investment vehicles which, because of the
absence of federal deposit insurance, generally pay higher rates of return than depository
institutions.
We could experience loan losses which exceed our allowance for loan losses. The risk of credit
losses on loans varies with, among other things, general economic conditions, the type of loan
being made, the creditworthiness of the borrower, and, in the case of a collateralized loan, the
value and marketability of the collateral. We maintain an allowance for loan losses based upon,
among other things, historical experience, an evaluation of economic conditions and regular reviews
of delinquencies and loan portfolio quality. Based upon such factors, we make various assumptions
and determinations about the ultimate collectibility of our loan portfolio and provide an allowance
for losses based upon a percentage of the outstanding balances and for specific loans where their
collectibility is considered to be questionable.
As of December 31, 2006, our allowance for loan losses was approximately $3.9 million representing
1.1% of gross outstanding loans. Although we believe that this allowance is adequate, we can give
no assurance that it will be sufficient to cover future loan losses. Although we use the best
information available to make our determinations with respect to this allowance, future adjustments
may be necessary if economic conditions change substantially from the assumptions used or if
negative developments occur with respect to non-performing or performing loans. If our assumptions
or conclusions prove to be incorrect and the allowance for loan losses is not adequate to absorb
future losses, or if bank regulatory agencies require us
to increase our allowance, our earnings and potentially even our capital could be significantly and
adversely impacted.
19
We face strong competition which may adversely affect our operating results. In recent years,
competition for bank customers, the source of deposits and loans, has greatly intensified. This
competition includes:
|
|
|
larger national and regional banks in many of the communities we serve; |
|
|
|
|
finance companies, investment banking and brokerage firms, and insurance companies
that offer bank-like products; |
|
|
|
|
credit unions, which can offer highly competitive rates on loans and deposits
because they receive tax advantages not available to commercial banks; and |
|
|
|
|
technology-based financial institutions including large national and super-regional
banks offering on-line deposit, bill payment, and mortgage loan application services. |
Some of the financial services organizations with which we compete are not subject to the same
degree of regulation as is imposed on bank holding companies and federally insured financial
institutions. As a result, these nonbank competitors have certain advantages over us in accessing
funding and in providing various services.
By virtue of their larger capital, major banks have substantially larger lending limits then we
have and can perform certain functions for their customers which we are not equipped to offer
directly, such as trust and international services. Many of these also operate with economies of
scale which result in lower operating costs than ours on a per loan or per asset basis.
Other existing single or multi-branch community banks, or new community bank start-ups, have
marketing strategies similar to ours. These other community banks can open new branches in the
communities we serve and compete directly for customers who want the high level of service
community banks offer. Other community banks also compete for the same management personnel and
the same potential acquisition and merger candidates. Ultimately, competition can drive down our
interest margins and reduce our profitability, as well as make it more difficult to increase the
size of our loan portfolio and deposit base. See ITEM 1. BUSINESS General - Competition.
Our future growth may be hindered if we do not raise additional capital. Banks and bank holding
companies are required to meet capital adequacy guidelines and maintain their capital to specified
percentages of their assets. See ITEM 1. BUSINESS Supervision and Regulation Capital
Standards. A failure to meet these guidelines will limit our ability to grow and could result in
banking regulators requiring us to increase our capital or reduce our assets. Therefore, in order
for us to continue to increase our assets and net income, we may be required from time to time to
raise additional capital. We cannot assure that such capital will be available or, if it is, that
it will be available on reasonable terms. Any such future capital raising may include the sale of
additional securities, which could have a dilutive effect on the earnings per share and book value
of per share for our stockholders prior to that offering. We have recently incurred long-term debt
in order to maintain our capital adequacy and we may need to continue to do so in the future.
Adequate funding sources for such borrowing may not be available in the future which would cause us
to fall below the required capital ratios. In such an event, the FDIC could proceed with
regulatory actions and Plumas Bank may be required to reduce its asset base in order to
comply with the capital guidelines until such time as borrowings become available or an additional
offering is successfully completed.
20
ITEM 1B. UNRESOLVED STAFF COMMENTS
No comments have been submitted to the registrant by the staff of the Securities Exchange
Commission.
ITEM 2. PROPERTIES
Of the Companys twelve depository branches, ten are owned and two are leased. In addition the
Company owns three administrative facilities and leases two lending offices. The Company purchased
a building located at 424 N. Mill Creek, Quincy, California during the first quarter of 2006 which,
after modifications to be undertaken in 2007, is expected to house the Companys data processing
facilities.
|
|
|
|
|
Owned Properties
|
|
35 South Lindan Avenue
|
|
32 Central Avenue
|
|
80 W. Main St. |
Quincy, California (1)
|
|
Quincy, California (1)
|
|
Quincy, California (1) |
|
|
|
|
|
424 N. Mill Creek
|
|
336 West Main Street
|
|
120 North Pine Street |
Quincy, California (4)
|
|
Quincy, California
|
|
Portola, California |
|
|
|
|
|
43163 Highway 299E
|
|
121 Crescent Street
|
|
315 Birch Street |
Fall River Mills, California
|
|
Greenville, California
|
|
Westwood, California (2) |
|
|
|
|
|
255 Main Street
|
|
510 North Main Street
|
|
3000 Riverside Drive |
Chester, California
|
|
Alturas, California
|
|
Susanville, California |
|
|
|
|
|
8475 North Lake Boulevard
|
|
11638 Donner Pass Road |
|
|
Kings Beach, California
|
|
Truckee, California |
|
|
|
|
|
|
|
Leased Properties
|
|
243 North Lake Boulevard
|
|
604 Main Street
|
|
2625 Fair Oaks Blvd., Ste. 7 |
Tahoe City, California
|
|
Loyalton, California
|
|
Sacramento, California (3) |
|
|
|
|
|
1895 Plumas Ste 2 |
|
|
|
|
Reno, Nevada (3) |
|
|
|
|
|
|
|
(1) |
|
Non-branch administrative or credit administrative offices. |
|
(2) |
|
The Westwood branch is a mortgaged property with an outstanding balance of $63,000 at December 31, 2006. |
|
(3) |
|
Commercial lending offices |
|
(4) |
|
Future location of Companys data processing facilities |
Total rental expenses under all leases, including premises, totaled $221,000, $242,000 and
$264,000, in 2006, 2005 and 2004 respectively. The expiration dates of the leases vary, with the
first such lease expiring during 2007 and the last such lease expiring during 2009. Future minimum
lease payments in thousands of dollars are as follows:
|
|
|
|
|
Year Ending |
|
|
|
|
December 31, |
|
|
|
|
|
2007 |
|
$ |
164 |
|
2008 |
|
|
49 |
|
2009 |
|
|
22 |
|
|
|
|
|
Total |
|
$ |
235 |
|
|
|
|
|
21
The Company maintains insurance coverage on its premises, leaseholds and equipment, including
business interruption and record reconstruction coverage. The branch properties and non-branch
offices are adequate, suitable, in good condition and have adequate parking facilities for
customers and employees. The Company and Bank are limited in their investments in real property
under Federal and state banking laws. Generally, investments in real property are either for the
Company and Bank use or are in real property and real property interests in the ordinary course of
the Banks business.
ITEM 3. LEGAL PROCEEDINGS
From time to time, the Company and/or its subsidiary are a party to claims and legal proceedings
arising in the ordinary course of business. In the opinion of the Companys management, the amount
of ultimate liability with respect to such proceedings will not have a material adverse effect on
the financial condition or results of operations of the Company taken as a whole.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
No matters were submitted to vote of the security holders during the fourth quarter of the period
covered by this report.
PART II
ITEM 5. MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCK- HOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
The Companys common stock is quoted on the NASDAQ Capital Market under the ticker symbol PLBC.
As of December 31, 2006, there were 5,023,205 shares of the Companys stock outstanding held by
approximately 2,038 shareholders of record as of the same date. The following table shows the high
and low sales prices for the common stock, for each quarter as reported by Yahoo Finance.
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter |
|
Dividends |
|
High |
|
Low |
|
4th Quarter 2006
|
|
$ |
0.13 |
|
|
$ |
17.45 |
|
|
$ |
14.50 |
|
3rd Quarter 2006
|
|
|
|
|
|
$ |
19.00 |
|
|
$ |
15.77 |
|
2nd Quarter 2006
|
|
$ |
0.13 |
|
|
$ |
19.89 |
|
|
$ |
15.50 |
|
1st Quarter 2006
|
|
|
|
|
|
$ |
23.00 |
|
|
$ |
17.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4th Quarter 2005
|
|
$ |
0.11 |
|
|
$ |
27.00 |
|
|
$ |
20.77 |
|
3rd Quarter 2005
|
|
|
|
|
|
$ |
26.07 |
|
|
$ |
17.34 |
|
2nd Quarter 2005
|
|
$ |
0.11 |
|
|
$ |
21.33 |
|
|
$ |
14.20 |
|
1st Quarter 2005
|
|
|
|
|
|
$ |
15.67 |
|
|
$ |
13.33 |
|
On August 17, 2005 the Companys Board of Director approved a three-for-two stock split for
shareholders of record at the close of business on September 2, 2005 and effective on September 16,
2005. All share and per share data in the consolidated financial statements have been
retroactively adjusted to give effect to the stock split.
Dividends paid to shareholders by the Company are subject to restrictions set forth in California
General Corporation Law, which provides that a corporation may make a distribution to its
shareholders if retained earnings immediately prior to the dividend payout are at least equal to
the amount of the proposed distribution. As a bank holding company without significant assets
other than its equity position in the Bank, the Companys ability to pay dividends to its
shareholders depends primarily upon dividends it
receives from the Bank. Such dividends paid by the Bank to the Company are subject to certain
limitations. See Item 1 Business Supervision and Regulation Capital Standards.
22
It is the policy of the Company to periodically distribute excess retained earnings to the
shareholders through the payment of cash dividends. Such dividends help promote shareholder value
and capital adequacy by enhancing the marketability of the Companys stock. All authority to
provide a return to the shareholders in the form of a cash or stock dividend or split rests with
the Board of Directors (the Board). The Board will periodically, but on no regular schedule,
review the appropriateness of a cash dividend payment. The Board by resolution shall set the
amount, the record date and the payment date of any dividend after considering numerous factors,
including the Companys regulatory capital requirements, earnings, financial condition and the need
for capital for expanded growth and general economic conditions. Although no assurance can be
given that cash or stock dividends will be paid in the future the Companys cash dividend payout
ratio over the last five years has averaged approximately 25% of net income.
On January 22, 2007 the Company announced that the Board authorized a common stock repurchase plan.
The plan calls for the repurchase of up to 250,000 shares, or approximately 5%, of the Companys
shares outstanding as of January 22, 2007. The repurchases will be made from time to time by the
Company in the open market or privately negotiated transactions as conditions allow. All such
transactions will be structured to comply with Securities and Exchange Commission Rule 10b-18 and
all shares repurchased under this plan will be retired. The number, price and timing of the
repurchases shall be at the Companys sole discretion and the plan may be re-evaluated depending on
market conditions, liquidity needs or other factors. The Board, based on such re-evaluations, may
suspend, terminate, modify or cancel the plan at any time without notice.
Securities Authorized for Issuance under Equity Compensation Plans. The following table sets forth
securities authorized for issuance under equity compensation plans as for December 31, 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of securities remaining |
|
|
|
|
|
|
|
|
|
|
available for future issuance |
|
|
Number of securities to |
|
Weighted-average |
|
under equity compensation |
|
|
be issued upon exercise |
|
exercise price of |
|
plans (excluding securities |
|
|
of outstanding options |
|
outstanding options |
|
reflected in column (a)) |
Plan Category |
|
(a) |
|
(b) |
|
(c) |
|
|
|
Equity compensation
plans approved by
security holders |
|
|
290,914 |
|
|
$ |
11.62 |
|
|
|
615,037 |
|
Equity compensation
plans not approved
by security holders |
|
None |
|
Not Applicable |
|
None |
|
|
|
Total |
|
|
290,914 |
|
|
$ |
11.62 |
|
|
|
615,037 |
|
|
|
|
For additional information related to the above plans see Note 10 of the Companys Consolidated
Financial Statements in Item 8 Financial Statements and Supplementary Data of this Annual Report
on Form 10K.
23
Plumas Bancorp Stock Performance Graph
The graph below compares the cumulative total shareholder return on Plumas Bancorps
(Plumas Banks prior to June 2002) common stock to the cumulative total return of the NASDAQ
Composite Index, a broad market index of all stocks traded on the NASDAQ Exchange, the SNL NASDAQ
Bank Index, a cumulative total of almost 400 banks traded on the NASDAQ Exchange, and the SNL
OTC-BB & Pink Banks Index, a cumulative total of over 600 banks traded on either the
Over-The-Counter Bulletin Board or Pink Sheets. These Indexes were prepared by SNL Financial LC.
The graph assumes that a $100 investment was made in the Companys Common Stock as well as the
other indexes on December 31, 2001 and that all dividends were reinvested. The chart represents the
average closing price for the month of December in each of the years presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period Ending |
|
|
Index |
|
|
12/31/01 |
|
|
12/31/02 |
|
|
12/31/03 |
|
|
12/31/04 |
|
|
12/31/05 |
|
|
12/31/06 |
|
|
Plumas Bancorp |
|
|
|
100.00 |
|
|
|
|
158.08 |
|
|
|
|
208.63 |
|
|
|
|
227.57 |
|
|
|
|
337.24 |
|
|
|
|
243.04 |
|
|
|
NASDAQ Composite |
|
|
|
100.00 |
|
|
|
|
68.76 |
|
|
|
|
103.67 |
|
|
|
|
113.16 |
|
|
|
|
115.57 |
|
|
|
|
127.58 |
|
|
|
SNL NASDAQ Bank Index |
|
|
|
100.00 |
|
|
|
|
102.85 |
|
|
|
|
132.76 |
|
|
|
|
152.16 |
|
|
|
|
147.52 |
|
|
|
|
165.62 |
|
|
|
SNL All OTC-BB & Pink Banks Index |
|
|
|
100.00 |
|
|
|
|
124.40 |
|
|
|
|
170.92 |
|
|
|
|
204.07 |
|
|
|
|
221.37 |
|
|
|
|
242.38 |
|
|
|
24
ITEM 6. SELECTED FINANCIAL DATA
The following table presents a summary of selected financial data and should be read in conjunction
with the Companys consolidated financial statements and notes thereto included under Item 8
Financial Statements and Supplementary Data.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At or for the year ended December 31, |
|
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|
(dollars in thousands except per share information) |
Statement of Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
29,483 |
|
|
$ |
25,497 |
|
|
$ |
20,110 |
|
|
$ |
18,549 |
|
|
$ |
18,389 |
|
Interest expense |
|
|
6,954 |
|
|
|
4,793 |
|
|
|
2,914 |
|
|
|
3,013 |
|
|
|
4,038 |
|
|
|
|
Net interest income |
|
|
22,529 |
|
|
|
20,704 |
|
|
|
17,196 |
|
|
|
15,536 |
|
|
|
14,351 |
|
Provision for loan losses |
|
|
1,000 |
|
|
|
1,100 |
|
|
|
750 |
|
|
|
750 |
|
|
|
825 |
|
Noninterest income |
|
|
5,159 |
|
|
|
5,073 |
|
|
|
5,099 |
|
|
|
3,639 |
|
|
|
3,278 |
|
Noninterest expense |
|
|
18,290 |
|
|
|
17,549 |
|
|
|
15,898 |
|
|
|
13,126 |
|
|
|
11,604 |
|
Provision for income taxes |
|
|
3,196 |
|
|
|
2,600 |
|
|
|
2,001 |
|
|
|
2,018 |
|
|
|
2,046 |
|
|
|
|
Net income |
|
$ |
5,202 |
|
|
$ |
4,528 |
|
|
$ |
3,646 |
|
|
$ |
3,281 |
|
|
$ |
3,154 |
|
|
|
|
Balance sheet (end of period) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
473,239 |
|
|
$ |
472,803 |
|
|
$ |
417,346 |
|
|
$ |
390,262 |
|
|
$ |
325,650 |
|
Total loans |
|
$ |
354,712 |
|
|
$ |
321,646 |
|
|
$ |
266,913 |
|
|
$ |
217,957 |
|
|
$ |
207,721 |
|
Allowance for loan losses |
|
$ |
3,917 |
|
|
$ |
3,256 |
|
|
$ |
2,722 |
|
|
$ |
2,524 |
|
|
$ |
2,431 |
|
Total deposits |
|
$ |
402,176 |
|
|
$ |
426,560 |
|
|
$ |
378,567 |
|
|
$ |
355,842 |
|
|
$ |
293,941 |
|
Total shareholders equity |
|
$ |
35,852 |
|
|
$ |
31,137 |
|
|
$ |
27,891 |
|
|
$ |
25,749 |
|
|
$ |
23,286 |
|
Balance sheet (period average) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
468,988 |
|
|
$ |
452,225 |
|
|
$ |
409,335 |
|
|
$ |
339,160 |
|
|
$ |
294,708 |
|
Total loans |
|
$ |
335,226 |
|
|
$ |
302,596 |
|
|
$ |
233,759 |
|
|
$ |
214,736 |
|
|
$ |
197,900 |
|
Total deposits |
|
$ |
415,700 |
|
|
$ |
403,818 |
|
|
$ |
373,267 |
|
|
$ |
304,840 |
|
|
$ |
268,773 |
|
Total shareholders equity |
|
$ |
33,682 |
|
|
$ |
29,548 |
|
|
$ |
26,829 |
|
|
$ |
24,558 |
|
|
$ |
22,184 |
|
Capital ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage ratio |
|
|
9.5 |
% |
|
|
8.5 |
% |
|
|
7.6 |
% |
|
|
8.4 |
% |
|
|
8.8 |
% |
Tier 1 risk-based capital |
|
|
10.9 |
% |
|
|
10.3 |
% |
|
|
10.1 |
% |
|
|
10.4 |
% |
|
|
11.8 |
% |
Total risk-based capital |
|
|
11.8 |
% |
|
|
11.1 |
% |
|
|
10.9 |
% |
|
|
11.3 |
% |
|
|
12.8 |
% |
Asset quality ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans/total loans |
|
|
0.29 |
% |
|
|
0.52 |
% |
|
|
0.45 |
% |
|
|
0.40 |
% |
|
|
0.86 |
% |
Nonperforming assets/total assets |
|
|
0.22 |
% |
|
|
0.36 |
% |
|
|
0.30 |
% |
|
|
0.22 |
% |
|
|
0.59 |
% |
Allowance for loan losses/total loans |
|
|
1.10 |
% |
|
|
1.01 |
% |
|
|
1.03 |
% |
|
|
1.18 |
% |
|
|
1.19 |
% |
Net loan charge-offs |
|
$ |
339 |
|
|
$ |
566 |
|
|
$ |
552 |
|
|
$ |
657 |
|
|
$ |
507 |
|
Performance ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
|
1.11 |
% |
|
|
1.00 |
% |
|
|
0.89 |
% |
|
|
0.97 |
% |
|
|
1.07 |
% |
Return on average equity |
|
|
15.4 |
% |
|
|
15.2 |
% |
|
|
13.5 |
% |
|
|
13.3 |
% |
|
|
14.2 |
% |
Net interest margin |
|
|
5.32 |
% |
|
|
5.06 |
% |
|
|
4.77 |
% |
|
|
5.20 |
% |
|
|
5.48 |
% |
Loans to Deposits |
|
|
88.2 |
% |
|
|
75.4 |
% |
|
|
70.5 |
% |
|
|
61.3 |
% |
|
|
70.7 |
% |
Efficiency ratio |
|
|
66.1 |
% |
|
|
68.1 |
% |
|
|
71.3 |
% |
|
|
68.5 |
% |
|
|
65.8 |
% |
Per share information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings |
|
$ |
1.04 |
|
|
$ |
0.92 |
|
|
$ |
0.75 |
|
|
$ |
0.68 |
|
|
$ |
0.66 |
|
Diluted earnings |
|
$ |
1.02 |
|
|
$ |
0.89 |
|
|
$ |
0.73 |
|
|
$ |
0.66 |
|
|
$ |
0.64 |
|
Cash dividends |
|
$ |
0.26 |
|
|
$ |
0.22 |
|
|
$ |
0.19 |
|
|
$ |
0.16 |
|
|
$ |
0.18 |
|
Dividend payout ratio |
|
|
25.0 |
% |
|
|
23.9 |
% |
|
|
25.1 |
% |
|
|
23.7 |
% |
|
|
27.3 |
% |
Book value |
|
$ |
7.14 |
|
|
$ |
6.26 |
|
|
$ |
5.69 |
|
|
$ |
5.29 |
|
|
$ |
4.84 |
|
Common shares outstanding at period end |
|
|
5,023,205 |
|
|
|
4,976,654 |
|
|
|
4,901,197 |
|
|
|
4,863,040 |
|
|
|
4,813,975 |
|
25
ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
General
We are a bank holding company for Plumas Bank, a California state-chartered commercial bank. We
derive our income primarily from interest received on real estate related, commercial and consumer
loans and, to a lesser extent, interest on investment securities, fees received in connection with
servicing deposit and loan customers and fees from the sale or referral of loans. Our major
operating expenses are the interest we pay on deposits and borrowings and general operating
expenses. We rely on locally-generated deposits to provide us with funds for making loans.
We are subject to competition from other financial institutions and our operating results,
like those of other financial institutions operating in California, are significantly influenced by
economic conditions in California, including the strength of the real estate market. In addition,
both the fiscal and regulatory policies of the federal and state government and regulatory
authorities that govern financial institutions and market interest rates also impact the Banks
financial condition, results of operations and cash flows.
One of our strategic objectives is to expand our banking service activities in the
Truckee/Tahoe region and the adjacent communities. Consistent with this objective, in late 2003 we
opened a de novo branch in Tahoe City. Also in late 2003, we bought five branches located within
our existing service area from another community bank. Of the five branches purchased, two were
located in the Truckee/Tahoe region, specifically in the communities of Truckee and Kings Beach.
This helped further strengthen our presence in this region. In October, 2006 we completed
construction and opened a new Bank owned branch in Truckee, California. This replaced a much
smaller leased facility. During the fourth quarter of 2006 we opened a commercial real estate loan
office in Reno, Nevada.
Critical Accounting Policies
Our accounting policies are integral to understanding the financial results reported. Our
most complex accounting policies require managements judgment to ascertain the valuation of
assets, liabilities, commitments and contingencies. We have established detailed policies and
control procedures that are intended to ensure valuation methods are well controlled and applied
consistently from period to period. The following is a brief description of our current accounting
policies involving significant management valuation judgments.
Allowance for Loan Losses. The allowance for loan losses represents our best estimate of
losses inherent in the existing loan portfolio. The allowance for loan losses is increased by the
provision for loan losses charged to expense and reduced by loans charged off, net of recoveries.
We evaluate our allowance for loan losses quarterly. We believe that the allowance for loan losses
is a critical accounting estimate because it is based upon managements assessment of various
factors affecting the collectibility of the loans, including current economic conditions, past
credit experience, delinquency status, the value of the underlying collateral, if any, and a
continuing review of the portfolio of loans.
We determine the appropriate level of the allowance for loan losses, primarily on an analysis
of the various components of the loan portfolio, including all significant credits on an individual
basis. We segment the loan portfolio into as many components as practical. Each component has
similar characteristics, such as risk classification, past due status, type of loan or lease,
industry or collateral.
26
We cannot provide you with any assurance that economic difficulties or other circumstances
which would adversely affect our borrowers and their ability to repay outstanding loans will not
occur which would be reflected in increased losses in our loan portfolio, which could result in actual losses that
exceed reserves previously established.
Available for Sale Securities. Available-for-sale securities are required to be carried at
fair value. We believe this is a critical accounting estimate in that the fair value of a
security is based on quoted market prices or if quoted market prices are not available, fair values
are extrapolated from the quoted prices of similar instruments. Adjustments to the
available-for-sale securities fair value impact the consolidated financial statements by increasing
or decreasing assets and shareholders equity.
Deferred Income Taxes. Deferred income taxes reflect the estimated future tax effects of
temporary differences between the reported amount of assets and liabilities for financial reporting
purposes and such amounts as measured by tax laws and regulations. We use an estimate of future
earnings to support our position that the benefit of our deferred tax assets will be realized. If
future income should prove non-existent or less than the amount of the deferred tax assets within
the tax years to which they may be applied, the asset may not be realized and our net income will
be reduced.
Impairment of Core Deposit Intangible. The core deposit intangible represents the excess of
the premiums paid over the fair value of the assets and liabilities acquired in the branch
acquisitions. The core deposit intangible is required to be amortized over its expected useful life
and required to be evaluated for impairment at least annually and whenever events or changes in
circumstances indicate that the carrying amount of an asset may not be recoverable. If the fair
value of the asset is determined to be less than the carrying amount, the core deposit intangible
will be written down through a charge to operations.
Stock-Based Compensation. Effective January 1, 2006, the Company adopted Statement of
Financial Accounting Standards No. 123 (R), Share-Based Payment (SFAS 123 (R)). Under
SFAS 123(R), compensation cost is recognized for all awards that vest subsequent to the date of
adoption based on the grant-date fair value estimated in accordance with SFAS No. 123, Accounting
for Stock-Based Compensation and SFAS 123(R). We believe this is a critical accounting estimate
since the grant-date fair value is estimated using the Black-Scholes option-pricing formula, which
involves making estimates of the assumptions used, including the expected term of the option,
expected volatility over the option term, expected dividend yield over the option term and
risk-free interest rate. In addition, when determining the compensation expense to amortize over
the vesting period, management makes estimates about the expected forfeiture rate of options.
The following discussion is designed to provide a better understanding of significant trends
related to the Companys financial condition, results of operations, liquidity, capital resources
and interest rate sensitivity. It pertains to the Companys financial condition, changes in
financial condition and results of operations as of December 31, 2006 and 2005 and for each of the
three years in the period ended December 31, 2006. The discussion should be read in conjunction
with the Companys audited consolidated financial statements and notes thereto and the other
financial information appearing elsewhere herein.
Overview
The Company reported its eighteenth consecutive year of earnings growth in 2006. The Companys net
income increased $674,000, or 14.9%, to $5,202,000 for the year ended December 31, 2006 from
$4,528,000 for the same period in 2005. Net income was $3,646,000 for the year ended December 31,
2004. During 2006 the Company increased its average interest earning assets and its net interest
margin resulting in an increase in net interest income of $1,825,000. This increase in net
interest income was the primary contributor to the increase in net income for 2006. In addition,
during 2006 the Companys non-interest income increased slightly by $86,000 and its provision for
loan losses decreased by $100,000. Partially offsetting these increases in income in 2006 was an
increase of $741,000 in non-interest expense and an increase of $596,000 in the provision for
income taxes.
27
Total assets at December 31, 2006 increased $436,000 to $473 million. Growth in the Companys loan
portfolio was offset by decreases in Federal funds sold and investment securities. Net loans grew
$32.8 million, or 10% to $352 million at December 31, 2006, compared to $319 million at December
31, 2005. Growth in loans was funded by a decrease of $23.1 million in investment securities and a
decrease of $7.3 million in Federal funds sold and an increase in short-term borrowings. At
December 31, 2006 investments securities totaled $75 million, there were no Federal funds sold and
short-term borrowings were $20 million.
Deposits declined by $24 million, or 6%, to $402 million at December 31, 2006 from $426 million at
December 31, 2005. Competition for deposit dollars throughout the Companys service area, both from
bank and non-bank sources, and a lack of significant deposit growth in the Companys service area
have contributed to this decline in deposits. The Company believes that additional deposits could
be generated through aggressive pricing, but has chosen to rely on alternative sources of
liquidity, such as short-term FHLB borrowings, to fund additions to its loan portfolio during 2006.
The return on average assets was 1.11% for 2006, up from 1.00% for 2005. The return on average
equity was 15.4% for 2006, up from 15.2% for 2005.
28
Results of Operations
Net Interest Income
The following table presents for the years indicated the distribution of consolidated average
assets, liabilities and shareholders equity. It also presents the amounts of interest income from
interest-earning assets and the resultant yields expressed in both dollars and yield percentages,
as well as the amounts of interest expense on interest-bearing liabilities and the resultant cost
expressed in both dollars and rate percentages. Nonaccrual loans are included in the calculation
of average loans while nonaccrued interest thereon is excluded from the computation of yields
earned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
|
|
|
|
|
Interest |
|
|
Rates |
|
|
|
|
|
|
Interest |
|
|
Rates |
|
|
|
|
|
|
Interest |
|
|
Rates |
|
|
|
Average |
|
|
income/ |
|
|
earned |
|
|
Average |
|
|
income/ |
|
|
earned |
|
|
Average |
|
|
income/ |
|
|
earned |
|
|
|
balance |
|
|
expense |
|
|
/ paid |
|
|
balance |
|
|
expense |
|
|
/ paid |
|
|
balance |
|
|
expense |
|
|
/ paid |
|
|
|
(dollars in thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold |
|
$ |
3,616 |
|
|
$ |
164 |
|
|
|
4.54 |
% |
|
$ |
5,930 |
|
|
$ |
218 |
|
|
|
3.68 |
% |
|
$ |
12,729 |
|
|
$ |
163 |
|
|
|
1.28 |
% |
Investment securities(1) |
|
|
84,794 |
|
|
|
3,047 |
|
|
|
3.59 |
|
|
|
100,633 |
|
|
|
3,324 |
|
|
|
3.30 |
|
|
|
113,684 |
|
|
|
3,483 |
|
|
|
3.06 |
|
Total loans (2)(3) |
|
|
335,226 |
|
|
|
26,272 |
|
|
|
7.84 |
|
|
|
302,596 |
|
|
|
21,955 |
|
|
|
7.26 |
|
|
|
233,759 |
|
|
|
16,464 |
|
|
|
7.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets |
|
|
423,636 |
|
|
|
29,483 |
|
|
|
6.96 |
% |
|
|
409,159 |
|
|
|
25,497 |
|
|
|
6.23 |
% |
|
|
360,172 |
|
|
|
20,110 |
|
|
|
5.58 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
13,547 |
|
|
|
|
|
|
|
|
|
|
|
15,953 |
|
|
|
|
|
|
|
|
|
|
|
23,813 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
31,805 |
|
|
|
|
|
|
|
|
|
|
|
27,357 |
|
|
|
|
|
|
|
|
|
|
|
25,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
468,988 |
|
|
|
|
|
|
|
|
|
|
$ |
452,469 |
|
|
|
|
|
|
|
|
|
|
$ |
409,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders
equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand deposits |
|
$ |
80,685 |
|
|
|
1,489 |
|
|
|
1.85 |
% |
|
$ |
48,577 |
|
|
|
196 |
|
|
|
0.40 |
% |
|
$ |
44,244 |
|
|
|
58 |
|
|
|
0.13 |
% |
Money market deposits |
|
|
56,496 |
|
|
|
661 |
|
|
|
1.17 |
|
|
|
64,025 |
|
|
|
747 |
|
|
|
1.17 |
|
|
|
65,026 |
|
|
|
490 |
|
|
|
0.75 |
|
Savings deposits |
|
|
59,802 |
|
|
|
423 |
|
|
|
0.71 |
|
|
|
67,702 |
|
|
|
445 |
|
|
|
0.66 |
|
|
|
64,472 |
|
|
|
292 |
|
|
|
0.45 |
|
Time deposits |
|
|
93,515 |
|
|
|
3,314 |
|
|
|
3.54 |
|
|
|
98,946 |
|
|
|
2,704 |
|
|
|
2.73 |
|
|
|
93,684 |
|
|
|
1,760 |
|
|
|
1.88 |
|
Short-term borrowings |
|
|
4,446 |
|
|
|
237 |
|
|
|
5.33 |
|
|
|
6,921 |
|
|
|
210 |
|
|
|
3.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust preferred securities |
|
|
10,310 |
|
|
|
810 |
|
|
|
7.86 |
|
|
|
7,259 |
|
|
|
479 |
|
|
|
6.60 |
|
|
|
6,186 |
|
|
|
305 |
|
|
|
4.93 |
|
Other |
|
|
285 |
|
|
|
20 |
|
|
|
7.02 |
|
|
|
245 |
|
|
|
12 |
|
|
|
4.90 |
|
|
|
215 |
|
|
|
9 |
|
|
|
4.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing liabilities |
|
|
305,539 |
|
|
|
6,954 |
|
|
|
2.28 |
% |
|
|
293,675 |
|
|
|
4,793 |
|
|
|
1.63 |
% |
|
|
273,827 |
|
|
|
2,914 |
|
|
|
1.06 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing demand deposits |
|
|
125,202 |
|
|
|
|
|
|
|
|
|
|
|
124,568 |
|
|
|
|
|
|
|
|
|
|
|
105,841 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
4,565 |
|
|
|
|
|
|
|
|
|
|
|
4,434 |
|
|
|
|
|
|
|
|
|
|
|
2,838 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
33,682 |
|
|
|
|
|
|
|
|
|
|
|
29,792 |
|
|
|
|
|
|
|
|
|
|
|
27,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders equity |
|
$ |
468,988 |
|
|
|
|
|
|
|
|
|
|
$ |
452,469 |
|
|
|
|
|
|
|
|
|
|
$ |
409,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
22,529 |
|
|
|
|
|
|
|
|
|
|
$ |
20,704 |
|
|
|
|
|
|
|
|
|
|
$ |
17,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread (4) |
|
|
|
|
|
|
|
|
|
|
4.68 |
% |
|
|
|
|
|
|
|
|
|
|
4.60 |
% |
|
|
|
|
|
|
|
|
|
|
4.52 |
% |
Net interest margin (5) |
|
|
|
|
|
|
|
|
|
|
5.32 |
% |
|
|
|
|
|
|
|
|
|
|
5.06 |
% |
|
|
|
|
|
|
|
|
|
|
4.77 |
% |
|
|
|
(1) |
|
Interest income is reflected on an actual basis and is not computed on a tax-equivalent
basis. |
|
(2) |
|
Average nonaccrual loan balances of $1.2 million for 2006, $1.3 million for 2005 and $1.6
million for 2004 are included in average loan balances for computational purposes. |
|
(3) |
|
Loan origination fees and costs are included in interest income as adjustments of the loan
yields over the life of the loan using the interest method. Loan interest income includes net
loan costs of $539,000 and $21,000 for 2006 and 2005, respectively and net loan fees of
$317,000 for 2004. |
|
(4) |
|
Net interest spread represents the average yield earned on interest-earning assets less the
average rate paid on interest-bearing liabilities. |
|
(5) |
|
Net interest margin is computed by dividing net interest income by total average earning
assets. |
29
The following table sets forth changes in interest income and interest expense, for the years
indicated and the amount of change attributable to variances in volume, rates and the combination
of volume and rates based on the relative changes of volume and rates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 compared to 2005 |
|
2005 compared to 2004 |
|
|
Increase (decrease) due to change in: |
|
Increase (decrease) due to change in: |
|
|
Average |
|
Average |
|
|
|
|
|
|
|
|
|
Average |
|
Average |
|
|
|
|
|
|
Volume(1) |
|
Rate(2) |
|
Mix(3) |
|
Total |
|
Volume(1) |
|
Rate(2) |
|
Mix(3) |
|
Total |
|
|
(dollars in thousands) |
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold |
|
$ |
(85 |
) |
|
$ |
51 |
|
|
$ |
(20 |
) |
|
$ |
(54 |
) |
|
$ |
(87 |
) |
|
$ |
305 |
|
|
$ |
(163 |
) |
|
$ |
55 |
|
Investment securities |
|
|
(523 |
) |
|
|
292 |
|
|
|
(46 |
) |
|
|
(277 |
) |
|
|
(400 |
) |
|
|
272 |
|
|
|
(31 |
) |
|
|
(159 |
) |
Loans |
|
|
2,367 |
|
|
|
1,760 |
|
|
|
190 |
|
|
|
4,317 |
|
|
|
4,848 |
|
|
|
497 |
|
|
|
146 |
|
|
|
5,491 |
|
|
|
|
|
|
Total interest income |
|
|
1,759 |
|
|
|
2,103 |
|
|
|
124 |
|
|
|
3,986 |
|
|
|
4,361 |
|
|
|
1,074 |
|
|
|
(48 |
) |
|
|
5,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand
deposits |
|
|
130 |
|
|
|
700 |
|
|
|
463 |
|
|
|
1,293 |
|
|
|
6 |
|
|
|
120 |
|
|
|
12 |
|
|
|
138 |
|
Money market deposits |
|
|
(88 |
) |
|
|
2 |
|
|
|
|
|
|
|
(86 |
) |
|
|
(8 |
) |
|
|
269 |
|
|
|
(4 |
) |
|
|
257 |
|
Savings deposits |
|
|
(52 |
) |
|
|
34 |
|
|
|
(4 |
) |
|
|
(22 |
) |
|
|
15 |
|
|
|
132 |
|
|
|
6 |
|
|
|
153 |
|
Time deposits |
|
|
(148 |
) |
|
|
802 |
|
|
|
(44 |
) |
|
|
610 |
|
|
|
99 |
|
|
|
800 |
|
|
|
45 |
|
|
|
944 |
|
Short-term borrowings |
|
|
(75 |
) |
|
|
159 |
|
|
|
(57 |
) |
|
|
27 |
|
|
|
|
|
|
|
|
|
|
|
210 |
|
|
|
210 |
|
Trust preferred securities |
|
|
201 |
|
|
|
91 |
|
|
|
39 |
|
|
|
331 |
|
|
|
53 |
|
|
|
103 |
|
|
|
18 |
|
|
|
174 |
|
Other borrowings |
|
|
2 |
|
|
|
5 |
|
|
|
1 |
|
|
|
8 |
|
|
|
1 |
|
|
|
2 |
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
Total interest expense |
|
|
(30 |
) |
|
|
1,793 |
|
|
|
398 |
|
|
|
2,161 |
|
|
|
166 |
|
|
|
1,426 |
|
|
|
287 |
|
|
|
1,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
1,789 |
|
|
$ |
310 |
|
|
$ |
(274 |
) |
|
$ |
1,825 |
|
|
$ |
4,195 |
|
|
$ |
(352 |
) |
|
$ |
(335 |
) |
|
$ |
3,508 |
|
|
|
|
|
|
|
|
|
|
(1) |
|
The volume change in net interest income represents the change in average balance multiplied by
the previous years rate. |
|
(2) |
|
The rate change in net interest income represents the change in rate multiplied by the previous
years average balance. |
|
(3) |
|
The mix change in net interest income represents the change in average balance multiplied by
the change in rate. |
2006 compared to 2005. Net interest income is the difference between interest income and
interest expense. Net interest income, on a nontax-equivalent basis, was $22.5 million for the year
ended December 31, 2006, an increase of $1.8 million, or 9%, from $20.7 million for 2005. The
increase in net interest income was primarily attributed to volume and rate increases in the
Companys average loan balances partially offset by increases in the rates paid on interest bearing
deposit account balances and the level of and rates paid on the junior subordinated debentures
(trust preferred securities).
Interest income increased $4.0 million, or 16%, to $29.5 million for the year ended December 31,
2006. Interest and fees on loans increased by $4.3 million from $22.0 million for the year ended
December 31, 2005 to $26.3 million during the 2006. The average loan balances were $335.2 million
for 2006, up $32.6 million, or 11%, from the $302.6 million for 2005. The average yields on loans
were 7.84% for 2006 up 58 basis points from 7.26% for 2005. The increase in yield is consistent
with market conditions in the Companys service area.
Interest on investment securities decreased by $277 thousand, as an increase in yield of 29 basis
points was offset by a decline in average investment securities of $15.8 million. Interest earned
on federal funds sold decreased by $54 thousand. This item benefited from an increase in yield of
86 basis points but was offset by a decline in average balances outstanding of $2.3 million.
Interest expense increased $2.2 million to $7.0 million for the year ended December 31, 2006, up
from $4.8 million for 2005. The increase in interest expense was primarily attributed to rate
increases on time deposits and interest-bearing demand deposits and the increase in the level of
and rates paid on the junior subordinated debentures.
For the year ended December 31, 2006 compared to 2005, the Companys average rate paid on time
deposits increased 81 basis points to 3.54% from 2.73%. This increase is consistent with market
conditions
30
in the Companys service area and reflects the rising interest rate environment which began in 2004
and continued into 2006. The average rate paid on interest-bearing demand deposits increased 145
basis points to 1.85% for the year ended December 31, 2006 from 0.40% for 2005 primarily as a
result of the introduction of the Money Fund Plu$ account in September 2005.
Money Fund Plu$ is a high interest bearing checking account designed to pay rates comparable to
those available on a typical brokerage account. Since its introduction, there has been significant
growth in the total Money Fund Plu$ balances with an average balance of $40.2 million for the year
ended December 31, 2006 and total balances as of December 31, 2006 of $42.9 million. The average
rate paid on Money Fund Plu$ accounts during 2006 was 3.51%.
Adding to interest expense was an increase in the average balance of the junior subordinated
debentures of $3.1 million to $10.3 million and in the average rate paid of 126 basis points from
6.60% to 7.86%.
Net interest margin is net interest income expressed as a percentage of average interest-earning
assets. As a result of the changes noted above, the net interest margin for 2006 increased 26
basis points to 5.32%, up from 5.06% for 2005.
2005 compared to 2004. Net interest income was $20.7 million for 2005, an increase of $3.5
million, or 20%, from $17.2 million for 2004. The increase in net interest income was attributed
to volume increases in average loan balances and average yields on interest earning assets
partially offset by increases in rates paid on deposits. The average loan balances were $302.6
million for 2005, up $68.8 million, or 29%, from the $233.8 million for 2004. The average yields
on interest earning assets, which are a combination of loans, investments and federal funds sold,
were 6.23% for 2005 up from 5.58% for 2004. Offsetting the benefits of the increased loan volume
and higher yields was the impact of the rising interest rate environment which began in 2004 on
interest bearing liabilities, especially on time deposits.
Interest expense increased $1.9 million, or 64%, to $4.1 million for 2005, up from $2.9 million for
2004. The increase in interest expense was primarily attributed to rate increases for all interest
bearing deposits, with the largest increases in time deposits. The average rate paid on time
deposits was 2.73% for 2005, up 85 basis points, or 45%, from the 1.88% paid for 2004.
As a result of the changes noted above, the net interest margin for 2005 increased 29 basis points
to 5.06%, up from 4.77% for 2004.
Provision for Loan Losses
The allowance for loan losses is maintained at a level that management believes will be adequate to
absorb inherent losses on existing loans based on an evaluation of the collectibility of the loans
and prior loan loss experience. The evaluations take into consideration such factors as changes in
the nature and volume of the portfolio, overall portfolio quality, review of specific problem
loans, and current economic conditions that may affect the borrowers ability to pay. The
allowance for loan losses is based on estimates, and ultimate losses may vary from the current
estimates. These estimates are reviewed periodically and, as adjustments become necessary, they
are reported in earnings in the periods in which they become known. See the sections titled Asset
Quality and Analysis of Allowance for Loan Losses for further discussion of loan quality trends and
the provision for loan losses.
The Company recorded $1,000,000 in provision for loan losses for 2006, $1,100,000 for 2005 and
$750,000 for 2004. The Company has experienced a general strengthening in overall credit quality of
the loan portfolio as evidenced by a decline in net charge-offs as a percentage of average loans in
2006 and 2005 and a decline in nonperforming loans in 2006 compared to 2005. Net charge-offs as a
percentage of average loans decreased to 0.10%, or 47%, from the 2005 level of 0.19%. Net
charge-offs as a percentage of average loans decreased to 0.19%, or 21%, from the 2004 level of
0.24%. Nonperforming loans decreased from $1.7 million at December 31, 2005 to $1.0 million at
December 31, 2006. Based on
31
information currently available, management believes that the allowance for loan losses is adequate
to absorb potential risks in the portfolio. However, no assurance can be given that the Company
may not sustain charge-offs which are in excess of the allowance in any given period. The
Companys loan portfolio composition and non-performing assets are further discussed under the
financial condition section that begins on page 35.
Non-Interest Income
The following table sets forth the components of non-interest income for the years ended December
31, 2006, 2005 and 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, |
|
Change during Year |
|
|
2006 |
|
2005 |
|
2004 |
|
2006 |
|
2005 |
|
|
(dollars in thousands) |
Service charges on deposit
accounts |
|
$ |
3,676 |
|
|
$ |
3,458 |
|
|
$ |
3,297 |
|
|
$ |
218 |
|
|
$ |
161 |
|
Earnings on bank owned life
insurance policies |
|
|
393 |
|
|
|
355 |
|
|
|
415 |
|
|
|
38 |
|
|
|
(60 |
) |
Merchant processing |
|
|
318 |
|
|
|
338 |
|
|
|
263 |
|
|
|
(20 |
) |
|
|
75 |
|
Official check fees |
|
|
170 |
|
|
|
118 |
|
|
|
62 |
|
|
|
52 |
|
|
|
56 |
|
Customer service fees |
|
|
113 |
|
|
|
111 |
|
|
|
119 |
|
|
|
2 |
|
|
|
(8 |
) |
Investment services |
|
|
104 |
|
|
|
189 |
|
|
|
175 |
|
|
|
(85 |
) |
|
|
14 |
|
Federal Home Loan Bank
Dividends |
|
|
104 |
|
|
|
82 |
|
|
|
50 |
|
|
|
22 |
|
|
|
32 |
|
Safe deposit box and night
depository income |
|
|
69 |
|
|
|
69 |
|
|
|
61 |
|
|
|
|
|
|
|
8 |
|
Printed check fee income |
|
|
44 |
|
|
|
43 |
|
|
|
24 |
|
|
|
1 |
|
|
|
19 |
|
Gain on sale of loans, net |
|
|
42 |
|
|
|
45 |
|
|
|
94 |
|
|
|
(3 |
) |
|
|
(49 |
) |
Loan commission and
servicing fees |
|
|
14 |
|
|
|
171 |
|
|
|
184 |
|
|
|
(157 |
) |
|
|
(13 |
) |
(Loss) gain on sale of
investment securities, net |
|
|
|
|
|
|
(8 |
) |
|
|
235 |
|
|
|
8 |
|
|
|
(243 |
) |
Other income |
|
|
112 |
|
|
|
102 |
|
|
|
120 |
|
|
|
10 |
|
|
|
(18 |
) |
|
|
|
|
|
Total non-interest income |
|
$ |
5,159 |
|
|
$ |
5,073 |
|
|
$ |
5,099 |
|
|
$ |
86 |
|
|
$ |
(26 |
) |
|
|
|
|
|
2006 compared to 2005. During 2006, total non-interest income increased slightly by $86,000, or
2%, to $5.2 million, up from $5.1 million from the comparable period in 2005. This increase was
primarily related to an increase in service charges on deposit accounts of $218,000 thousand from
the previous year. This increase primarily relates to fees from increased customer usage of
deposit account overdrafts privileges, the collection of fees resulting from those overdrafts and
from an increase in the rate charged.
Loan commissions and servicing fees declined by $157 thousand from 2005. This decline primarily
relates to an increase in the amortization of servicing assets and I/O strips receivable. Declines
of $85,000 in investment services income and $20,000 in merchant processing income were mostly
offset by increases of $38,000 in earnings on life insurance policies and $52,000 in official check
fees.
2005 compared to 2004. During 2005, total non-interest income decreased slightly by $26,000, or
1%, to $5.1 million. The decrease in non-interest income was primarily the result of decreases in
gains on sale of investments securities and loans and declines in earnings on bank owned life
insurance policies partially offset by increases in merchant processing fees and service charges on
deposit accounts.
The decrease in gains on sales of investment securities is primarily a result of the increase in
short-term interest rates in 2005 reducing opportunities to record gains on the sale of investment
securities.
32
Earnings on bank-owned life insurance policies (BOLI) decreased $60,000, or 14%, as a result of
declining yields on these particular investments The book yields on BOLI averaged 4.1% during 2005
down from 5.1% during 2004.
Fee income on merchant processing services increased $75,000, or 29%, primarily as a result of an
increased number of merchants serviced.
Service charges on deposit accounts, primarily in the areas of ATM and debit card activity and in
overdraft fees, increased $161,000, or 5% to $3,458,000 for 2005 up from $3,297,000 for 2004 as a
result of increased volume.
Non-Interest Expense
The following table sets forth the components of other non-interest expense for the years ended
December 31, 2006, 2005 and 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, |
|
Change during Year |
|
|
2006 |
|
2005 |
|
2004 |
|
2006 |
|
2005 |
|
|
(dollars in thousands) |
Salaries and employee benefits |
|
$ |
10,043 |
|
|
$ |
9,514 |
|
|
$ |
8,831 |
|
|
$ |
529 |
|
|
$ |
683 |
|
Occupancy and equipment |
|
|
3,323 |
|
|
|
3,070 |
|
|
|
2,713 |
|
|
|
253 |
|
|
|
357 |
|
Professional fees |
|
|
780 |
|
|
|
865 |
|
|
|
596 |
|
|
|
(85 |
) |
|
|
269 |
|
Outside service fees |
|
|
591 |
|
|
|
700 |
|
|
|
551 |
|
|
|
(109 |
) |
|
|
149 |
|
Business development |
|
|
555 |
|
|
|
494 |
|
|
|
389 |
|
|
|
61 |
|
|
|
105 |
|
Advertising and promotion |
|
|
552 |
|
|
|
467 |
|
|
|
350 |
|
|
|
85 |
|
|
|
117 |
|
Telephone and data
communications |
|
|
374 |
|
|
|
366 |
|
|
|
346 |
|
|
|
8 |
|
|
|
20 |
|
Director compensation and
retirement |
|
|
370 |
|
|
|
288 |
|
|
|
284 |
|
|
|
82 |
|
|
|
4 |
|
Core deposit intangible
amortization |
|
|
301 |
|
|
|
301 |
|
|
|
299 |
|
|
|
|
|
|
|
2 |
|
Stationery and supplies |
|
|
282 |
|
|
|
336 |
|
|
|
292 |
|
|
|
(54 |
) |
|
|
44 |
|
Armored car and courier |
|
|
270 |
|
|
|
337 |
|
|
|
371 |
|
|
|
(67 |
) |
|
|
(34 |
) |
Postage |
|
|
249 |
|
|
|
258 |
|
|
|
261 |
|
|
|
(9 |
) |
|
|
(3 |
) |
Insurance |
|
|
173 |
|
|
|
206 |
|
|
|
236 |
|
|
|
(33 |
) |
|
|
(30 |
) |
Loan expenses |
|
|
139 |
|
|
|
114 |
|
|
|
191 |
|
|
|
25 |
|
|
|
(77 |
) |
Other operating expense |
|
|
288 |
|
|
|
233 |
|
|
|
188 |
|
|
|
55 |
|
|
|
45 |
|
|
|
|
|
|
Total non-interest expense |
|
$ |
18,290 |
|
|
$ |
17,549 |
|
|
$ |
15,898 |
|
|
$ |
741 |
|
|
$ |
1,651 |
|
|
|
|
|
|
2006 compared to 2005. During 2006, total non-interest expense increased $741 thousand, or 4%, to
$18.3 million, up from $17.5 million for the comparable period in 2005. The increase in
non-interest expense was primarily the result of increases in salaries and employee benefits,
occupancy and equipment costs.
Salaries and other employee benefits increased $529 thousand, or 6%, over 2005. Salaries increased
$504,000 as a result of staffing additions including increases in loan production, accounting and
customer service staff as well as general salary merit increases. Employee bonuses increased
$287,000 and stock based compensation expenses increased $126,000. These increases were offset by
reductions in workers compensation costs of $67,000, salary continuation costs of $268,000 and an
increase in capitalized salary costs of $131,000 related to increased loan origination activities.
The increase in bonus expense includes the effect of the increase in salary expense and revisions
to the Companys bonus plans for 2006. The decrease in salary continuation expense relates to
non-recurring accruals for the Companys former President and Chief Executive Officer who retired
in December 2005.
33
On January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123 (R),
Share Based Payment (SFAS 123 (R)), using the modified prospective application transition method
to record stock based compensation. As a result of adopting SFAS 123 (R), the Company recorded
$126,000 of employee stock based compensation expense and $47,000 of director stock based
compensation expense during 2006. Basic and diluted earnings per share for the year ended
December 31, 2006 would have been $1.07 and $1.05, respectively, without the adoption of SFAS 123
(R) compared to $1.04 and $1.02, respectively, as reported. As of December 31, 2006, there was
$263,000 of unrecognized employee compensation costs and $98,000 of unrecognized director
compensation cost related to non-vested share-based compensation arrangements. These costs are
expected to be recognized over a weighted average period of 2.4 years.
Prior to January 1, 2006, the Company accounted for the stock options under the recognition and
measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related
Interpretations. No stock-based compensation cost was recorded prior to January 1, 2006, as all
options granted had an exercise price equal to the market value of the underlying common stock on
the date of the grant.
The Company determines the fair value of the options previously granted on the date of grant using
a Black-Scholes option pricing model that uses assumptions based on expected option life, expected
stock volatility and the risk-free interest rate.
Occupancy and equipment expense increased by $253,000, or 8%, over 2005. Occupancy expense
increased by $206,000 which included depreciation, taxes and insurance associated with the
Companys new Truckee, California branch facility. This facility, completed during October 2006,
replaced a much smaller leased facility. In addition the Company experienced higher levels of
janitorial, utilities, and other operating costs during 2006. A decrease in equipment deprecation
was offset by increases in software costs, as the Company continues to expand and upgrade its
computer software applications, resulting in an increase in equipment costs of $47,000.
Professional fees declined by $85,000 in 2006 to $780,000 from $865,000 during 2005. This decline
primarily relates to a lower level of consulting fees. As described below, 2005 included several
large consulting projects. The Company also benefited from lower outside service fees during 2006.
A decline of $109,000 in outside service fees to $591,000 during 2006 from $700,000 during 2005
was primarily related to lower ATM processing fees. An increase of $61,000 in business development
costs relates to increased education and training costs. The Company expanded its education and
training budget during 2006 and expects to continue to incur an increase in training costs during
2007. The increase in advertising and promotion costs of $85,000, or 18%, includes costs
associated with the Companys newly built Truckee, California branch, an increase in customer
incentive programs, and an increase in the overall marketing budget. Armored car and courier costs
decreased $67,000, or 20%, as compared to 2005. Courier savings were realized as a result of the
Banks implementation of Check 21. Check 21 is a federal law promoting the transmission of
checks electronically between institutions rather than physically transporting the items.
2005 compared to 2004. During 2005, non-interest expense increased $1.6 million, or 10%, to $17.5
million, up from $15.9 million for 2004. The increase in non-interest expense was primarily the
result of increases in salaries and employee benefits, occupancy and equipment and professional
fees.
During 2005 salaries and employee benefits increased $683,000, or 8%, due primarily to the staffing
additions related to the full years operations of the Banks three new branch offices, expansion
of the Companys dealer loan unit and other centralized lending functions, branch administration
and marketing and other staffing additions to manage the overall growth of the Company. Higher
salary and employee costs were somewhat offset by the deferral of salary costs related to increased
loan origination activities.
34
Occupancy and equipment expense increased $357,000, or 13%, over the prior year primarily as a
result of additional amortization expenses related to software upgrades including item processing
and data transmission software developed to comply with new Check 21 requirements. Additionally,
amortization expenses on software increased as a result of upgrades to the Companys core data
system, credit services systems, regulatory compliance systems, teller systems, communication
systems and security systems.
Professional fees increased $269,000, or 45%, over the prior year primarily as a result of
consulting projects related to an evaluation of the Companys risk management environment, a
management training program and costs incurred by the Company to comply with the new Sarbanes-Oxley
reporting requirements.
Provision for income taxes. The provision for income taxes was $3.2 million, or 38.1% of pre-tax
income for 2006. This compares to $2.6 million or 36.5% of pre-tax income during 2005 and $2.0
million or 35.5% of pre-tax income during 2004. The increase in provision as a percentage of
pre-tax income for 2006 reflects the effect of employee stock based compensation expense which is
included in expense during 2006, but excluded from the calculation of the provision for income
taxes and a reduction in the percentage of tax exempt income as a percentage of pre-tax income.
The increase in provision as a percentage of pre-tax income taxes for 2005 over 2004 relates to a
reduction in earnings on Bank owned life insurance policies and a reduction in the percentage of
tax exempt income as a percentage of pre-tax income.
Financial Condition
Loan Portfolio. The Company continues to manage the mix of its loan portfolio consistent with its
identity as a community bank serving the financing needs of all sectors of the area it serves.
Although the Company offers a broad array of financing options, it continues to concentrate its
focus on small to medium sized commercial businesses. These commercial loans offer diversification
as to industries and types of businesses, thus limiting material exposure in any industry
concentrations. The Company offers both fixed and floating rate loans and obtains collateral in
the form of real property, business assets and deposit accounts, but looks to business and personal
cash flows as its primary source of repayment.
The Companys largest lending categories are real estate mortgage loans, consumer and real estate
construction loans. These categories accounted for approximately 32.8%, 25.6% and 21.4%,
respectively of the Companys total loan portfolio at December 31, 2006, and approximately 34.4%,
25.3% and 17.5%, respectively of the Companys total loan portfolio at December 31, 2005. In
addition, the Companys real estate-related loans, including real estate mortgage loans, real
estate construction loans, consumer equity lines of credit, and agricultural loans secured by real
estate comprised 64% and 66% of the total loan portfolio at December 31, 2006 and 2005. Moreover,
the business activities of the Company currently are focused in the California counties of Plumas,
Nevada, Placer, Lassen, Modoc, Shasta, and Sierra and beginning in the fourth quarter of 2006 in
Washoe County in Northern Nevada. Consequently, the results of operations and financial condition
of the Company are dependent upon the general trends in these economies and, in particular, the
residential and commercial real estate markets. In addition, the concentration of the Companys
operations in these areas of Northeastern California and Northern Nevada exposes it to greater risk
than other banking companies with a wider geographic base in the event of catastrophes, such as
earthquakes, fires and floods in these regions.
The rates of interest charged on variable rate loans are set at specific increments in relation to
the Companys published lending rate and vary as the Companys lending rate changes. At December
31, 2006 and 2005, approximately 61% and 74%, respectively, of the Companys loan portfolio was
compromised of variable rate loans. While real estate mortgage, commercial and consumer lending
remain the foundation of the Companys historical loan mix, some changes in the mix have occurred
due to the changing economic environment and the resulting change in demand for certain loan types.
In addition, the Company remains committed to the agricultural industry in Northeastern California
and will continue to pursue high quality agricultural loans. Agricultural loans include both
commercial and commercial real
estate loans. The Companys agricultural loan balances increased to $36 million at December 31,
2006 up from $31 million at December 31, 2005.
35
The following table sets forth the amounts of loans outstanding by category as of the dates
indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, |
|
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|
(dollars in thousands) |
Real estate mortgage |
|
$ |
116,329 |
|
|
$ |
110,686 |
|
|
$ |
102,125 |
|
|
$ |
67,532 |
|
|
$ |
66,039 |
|
Real estate construction |
|
|
75,930 |
|
|
|
56,370 |
|
|
|
31,964 |
|
|
|
26,194 |
|
|
|
15,175 |
|
Commercial |
|
|
36,182 |
|
|
|
42,252 |
|
|
|
42,689 |
|
|
|
51,073 |
|
|
|
52,432 |
|
Consumer |
|
|
90,694 |
|
|
|
81,320 |
|
|
|
59,068 |
|
|
|
46,621 |
|
|
|
48,465 |
|
Agriculture |
|
|
35,577 |
|
|
|
31,018 |
|
|
|
31,067 |
|
|
|
26,537 |
|
|
|
25,610 |
|
|
|
|
Total loans |
|
|
354,712 |
|
|
|
321,646 |
|
|
|
266,913 |
|
|
|
217,957 |
|
|
|
207,721 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred (costs) fees |
|
|
(1,182 |
) |
|
|
(766 |
) |
|
|
260 |
|
|
|
530 |
|
|
|
601 |
|
Allowance for loan losses |
|
|
3,917 |
|
|
|
3,256 |
|
|
|
2,722 |
|
|
|
2,524 |
|
|
|
2,431 |
|
|
|
|
Net loans |
|
$ |
351,977 |
|
|
$ |
319,156 |
|
|
$ |
263,931 |
|
|
$ |
214,903 |
|
|
$ |
204,689 |
|
|
|
|
The following table sets forth the maturity of gross loan categories as of December 31, 2006.
Also provided with respect to such loans are the amounts due after one year, classified according
to sensitivity to changes in interest rates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within |
|
After One |
|
After |
|
|
|
|
One Year |
|
Through Five Years |
|
Five Years |
|
Total |
|
|
(dollars in thousands) |
Real estate mortgage |
|
$ |
6,077 |
|
|
$ |
30,826 |
|
|
$ |
79,426 |
|
|
$ |
116,329 |
|
Real estate construction |
|
|
37,998 |
|
|
|
27,263 |
|
|
|
10,669 |
|
|
|
75,930 |
|
Commercial |
|
|
11,131 |
|
|
|
15,132 |
|
|
|
9,919 |
|
|
|
36,182 |
|
Consumer |
|
|
14,272 |
|
|
|
47,695 |
|
|
|
28,727 |
|
|
|
90,694 |
|
Agriculture |
|
|
18,069 |
|
|
|
13,003 |
|
|
|
4,505 |
|
|
|
35,577 |
|
|
|
|
Total |
|
$ |
87,547 |
|
|
$ |
133,919 |
|
|
$ |
133,246 |
|
|
$ |
354,712 |
|
|
|
|
Loans maturing after one year with: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed interest rates |
|
|
|
|
|
$ |
66,521 |
|
|
$ |
35,752 |
|
|
$ |
102,273 |
|
Variable interest rates |
|
|
|
|
|
|
67,398 |
|
|
|
97,494 |
|
|
|
164,892 |
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
133,919 |
|
|
$ |
133,246 |
|
|
$ |
267,165 |
|
|
|
|
|
|
|
|
Analysis of Asset Quality and Allowance for Loan Losses. The Company attempts to minimize
credit risk through its underwriting and credit review policies. The Companys credit review
process includes internally prepared credit reviews as well as contracting with an outside firm to
conduct periodic credit reviews. The Companys management and lending officers evaluate the loss
exposure of classified and impaired loans on a quarterly basis, or more frequently as loan
conditions change. The Board of Directors, through the loan committee, reviews the asset quality
of new and criticized loans on a monthly basis and reports the findings to the full Board of
Directors. In managements opinion, this loan review system facilitates the early identification
of potential criticized loans.
Net charge-offs during the year ended December 31, 2006 totaled $339,000, or 0.10% of total loans,
compared to $566,000, or 0.18% of total loans, for the comparable period in 2005 and $552,000, or
0.21% of total loans for the comparable period of 2004. The allowance for loan losses stood at
1.10% of total loans as of December 31, 2006, versus 1.01% of total loans as of December 31, 2005.
The allowance for loan losses is established through charges to earnings in the form of the
provision for loan losses. Loan losses are charged to and recoveries are credited to the allowance
for loan losses. The allowance for loan losses is maintained at a level deemed appropriate by
management to provide for known and inherent risks in loans. The adequacy of the allowance for
loan losses is based upon managements continuing assessment of various factors affecting the
collectibility of loans; including current economic
36
conditions, maturity of the portfolio, size of the portfolio, industry concentrations, borrower
credit history, collateral, the existing allowance for loan losses, independent credit reviews,
current charges and recoveries to the allowance for loan losses and the overall quality of the
portfolio as determined by management, regulatory agencies, and independent credit review
consultants retained by the Company. There is no precise method of predicting specific losses or
amounts which may ultimately be charged off on particular segments of the loan portfolio. The
collectibility of a loan is subjective to some degree, but must relate to the borrowers financial
condition, cash flow, quality of the borrowers management expertise, collateral and guarantees,
and state of the local economy. The federal financial regulatory agencies in December 2006 issued
a new interagency policy statement on the allowance for loan and lease losses along with
supplemental frequently asked questions. When determining the adequacy of the allowance for loan
losses, the Company follows these guidelines. The policy statement revises and replaces a 1993
policy statement on the allowance for loan and lease losses. The agencies issued the revised
policy statement in view of todays uncertain economic environment and the presence of
concentrations in untested loan products in the loan portfolios of insured depository institutions.
The policy statement has also been revised to conform with accounting principles generally
accepted in the United States of America (GAAP) and post-1993 supervisory guidance. The policy
statement reiterates that each institution has a responsibility for developing, maintaining and
documenting a comprehensive, systematic, and consistently applied process appropriate to its size
and the nature, scope, and risk of its lending activities for determining the amounts of the
allowance for loan and lease losses and the provision for loan and lease losses and states that
each institution should ensure controls are in place to consistently determine the allowance for
loan and lease losses in accordance with GAAP, the institutions stated policies and procedures,
managements best judgment and relevant supervisory guidance.
The policy statement also restates that insured depository institutions must maintain an allowance
for loan and lease losses at a level that is appropriate to cover estimated credit losses on
individually evaluated loans determined to be impaired as well as estimated credit losses inherent
in the remainder of the loan and lease portfolio, and that estimates of credit losses should
reflect consideration of all significant factors that affect the collectibility of the portfolio as
of the evaluation date. The policy statement states that prudent, conservative, but not excessive,
loan loss allowances that represent managements best estimate from within an acceptable range of
estimated losses are appropriate. In addition, the Company incorporates the Securities and
Exchange Commission Staff Accounting Bulletin No. 102, which represents the SEC staffs view
related to methodologies and supporting documentation for the Allowance for Loan and Lease Losses
that should be observed by all public companies in complying with the federal securities laws and
the Commissions interpretations.
The Companys methodology for assessing the adequacy of the allowance for loan losses consists of
several key elements, which include but are not limited to:
|
§ |
|
specific allocation for problem graded loans (classified loans), |
|
|
§ |
|
general or formula allocation, |
|
|
§ |
|
and discretionary allocation based on loan portfolio segmentation. |
The Companys methodology incorporates the following accounting pronouncements in determining the
adequacy of the allowance for loan losses:
|
§ |
|
Statement of Financial Accounting Standards (SFAS) No. 5 Accounting for Contingencies, |
|
|
§ |
|
SFAS No.114 ,Accounting by Creditors for Impairment of a Loan and |
|
|
§ |
|
SFAS 118, Accounting by Creditors for Impairment of a Loan Income Recognition and
Disclosures. |
Specific allocations are established based on managements periodic evaluation of loss
exposure inherent in classified, impaired, and other loans in which management believes that the
collection of principal and interest under the original terms of the loan agreement are in
question. For purposes of this analysis, classified loans are grouped by internal
risk classifications which are special mention, substandard, doubtful, and loss. Special
mention loans are currently performing but are potentially weak, as the
37
borrower has begun to exhibit deteriorating trends, which if not corrected, could jeopardize
repayment of the loan and result in further downgrade. Substandard loans have well-defined
weaknesses which, if not corrected, could jeopardize the full satisfaction of the debt. A loan
classified as doubtful has critical weaknesses that make full collection of the obligation
improbable. Classified loans, as defined by the Company, include loans categorized as substandard
and doubtful. Loans classified as loss are immediately charged off.
Formula allocations are calculated by applying loss factors to outstanding loans with similar
characteristics. Loss factors are based on the Companys historical loss experience as adjusted
for changes in the business cycle and on the internal risk grade of those loans and may be adjusted
for significant factors that, in managements judgment, affect the collectibility of the portfolio
as of the evaluation date. The formula allocation analysis incorporates loan losses over the past
seven years. Loss factors are adjusted to recognize and quantify the estimated loss exposure
resulting from changes in market conditions and trends in the Companys loan portfolio.
The discretionary allocation is based upon managements evaluation of various loan segment
conditions that are not directly measured in the determination of the formula and specific
allowances. The conditions may include, but are not limited to, general economic and business
conditions affecting the key lending areas of the Company, credit quality trends, collateral
values, loan volumes and concentrations, and other business conditions.
The following table provides certain information for the years indicated with respect to the
Companys allowance for loan losses as well as charge-off and recovery activity.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, |
|
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|
(dollars in thousands) |
Balance at beginning of period |
|
$ |
3,256 |
|
|
$ |
2,722 |
|
|
$ |
2,524 |
|
|
$ |
2,431 |
|
|
$ |
2,113 |
|
|
|
|
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and agricultural |
|
|
126 |
|
|
|
297 |
|
|
|
103 |
|
|
|
295 |
|
|
|
195 |
|
Real estate mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 |
|
|
|
13 |
|
Real estate construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
Consumer |
|
|
519 |
|
|
|
442 |
|
|
|
600 |
|
|
|
520 |
|
|
|
393 |
|
|
|
|
Total charge-offs |
|
|
645 |
|
|
|
739 |
|
|
|
703 |
|
|
|
847 |
|
|
|
601 |
|
|
|
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and agricultural |
|
|
46 |
|
|
|
21 |
|
|
|
15 |
|
|
|
45 |
|
|
|
21 |
|
Real estate mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
260 |
|
|
|
152 |
|
|
|
136 |
|
|
|
145 |
|
|
|
73 |
|
|
|
|
Total recoveries |
|
|
306 |
|
|
|
173 |
|
|
|
151 |
|
|
|
190 |
|
|
|
94 |
|
|
|
|
Net charge-offs |
|
|
339 |
|
|
|
566 |
|
|
|
552 |
|
|
|
657 |
|
|
|
507 |
|
Provision for loan losses |
|
|
1,000 |
|
|
|
1,100 |
|
|
|
750 |
|
|
|
750 |
|
|
|
825 |
|
|
|
|
Balance at end of period |
|
$ |
3,917 |
|
|
$ |
3,256 |
|
|
$ |
2,722 |
|
|
$ |
2,524 |
|
|
$ |
2,431 |
|
|
|
|
Net charge-offs during the period
to average loans |
|
|
0.10 |
% |
|
|
0.19 |
% |
|
|
0.24 |
% |
|
|
0.31 |
% |
|
|
0.26 |
% |
Allowance for loan losses to total loans |
|
|
1.10 |
% |
|
|
1.01 |
% |
|
|
1.02 |
% |
|
|
1.16 |
% |
|
|
1.17 |
% |
The Company places loans 90 days or more past due on nonaccrual status unless the loan is well
secured and in the process of collection. A loan is considered to be in the process of collection
if, based on a probable specific event, it is expected that the loan will be repaid or brought
current. Generally, this collection period would not exceed 90 days. When a loan is placed on
nonaccrual status the Companys general policy is to reverse and charge against current income
previously accrued but unpaid interest. Interest income on such loans is subsequently recognized
only to the extent that cash is received and future collection of principal is deemed by management
to be probable. Where the collectibility of the principal
or interest on a loan is considered to be doubtful by management, it is placed on nonaccrual status
prior to becoming 90 days delinquent.
38
Impaired loans are measured based on the present value of the expected future cash flows discounted
at the loans effective interest rate or the fair value of the collateral if the loan is collateral
dependent. The amount of impaired loans is not directly comparable to the amount of nonperforming
loans disclosed later in this section. The primary difference between impaired loans and
nonperforming loans is that impaired loan recognition considers not only loans 90 days or more past
due, restructured loans and nonaccrual loans but also may include identified problem loans other
than delinquent loans where it is considered probable that we will not collect all amounts due to
us (including both principal and interest) in accordance with the contractual terms of the loan
agreement.
The following table sets forth the amount of the Companys nonperforming assets as of the dates
indicated. None of the Companys loans were troubled debt restructurings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, |
|
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|
(dollars in thousands) |
Nonaccrual loans |
|
$ |
972 |
|
|
$ |
1,661 |
|
|
$ |
1,171 |
|
|
$ |
847 |
|
|
$ |
1,711 |
|
Loans past due 90 days or
more and still accruing |
|
|
41 |
|
|
|
|
|
|
|
36 |
|
|
|
29 |
|
|
|
75 |
|
|
|
|
Total nonperforming loans |
|
|
1,013 |
|
|
|
1,661 |
|
|
|
1,207 |
|
|
|
876 |
|
|
|
1,786 |
|
Other real estate owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125 |
|
Other vehicles owned |
|
|
47 |
|
|
|
40 |
|
|
|
33 |
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming assets |
|
$ |
1,060 |
|
|
$ |
1,701 |
|
|
$ |
1,240 |
|
|
$ |
876 |
|
|
$ |
1,911 |
|
|
|
|
Interest income forgone on
nonaccrual loans |
|
$ |
53 |
|
|
$ |
39 |
|
|
$ |
25 |
|
|
$ |
51 |
|
|
$ |
148 |
|
Interest income recorded on a
cash basis on nonaccrual loans |
|
$ |
116 |
|
|
$ |
16 |
|
|
$ |
63 |
|
|
$ |
143 |
|
|
$ |
29 |
|
Nonperforming loans to total
Loans |
|
|
0.29 |
% |
|
|
0.52 |
% |
|
|
0.45 |
% |
|
|
0.40 |
% |
|
|
0.86 |
% |
Nonperforming assets to total
Assets |
|
|
0.22 |
% |
|
|
0.36 |
% |
|
|
0.30 |
% |
|
|
0.22 |
% |
|
|
0.59 |
% |
Allowance for loan losses to nonperforming
Loans |
|
|
387 |
% |
|
|
196 |
% |
|
|
226 |
% |
|
|
288 |
% |
|
|
136 |
% |
At December 31, 2006 and 2005, the Companys recorded investment in loans for which impairment
has been recognized totaled $1.0 million and $1.7 million, respectively. The specific allowance
for loan losses related to impaired loans was $66,000 and $137,000 at December 31, 2006 and 2005,
respectively. The average recorded investment in impaired loans was $1.2 million, $1.3 million and
$1.6 million for the years ended December 31, 2006, 2005 and 2004, respectively. In most cases,
the Company uses the cash basis method of income recognition for impaired loans. For the years
ended December 31, 2006, 2005 and 2004, the Company recognized $116,000, $16,000 and $63,000,
respectively, of income on such loans.
It is the policy of management to make additions to the allowance for loan losses so that it
remains adequate to absorb the inherent risk of loss in the portfolio. Management believes that
the allowance at December 31, 2006 is adequate. However, the determination of the amount of the
allowance is judgmental and subject to economic conditions which cannot be predicted with
certainty. Accordingly, the Company cannot predict whether charge-offs of loans in excess of the
allowance may occur in future periods.
Investment Portfolio and Federal Funds Sold. Total investment securities and Federal funds sold
decreased $30.4 million, or 29%, to $74.8 million as of December 31, 2006, down from $105.2 million
at December 31, 2005. During 2006 the Company utilized the proceeds from the maturities and calls
of
39
investment securities along with advances from the Federal Home Loan Bank to fund its loan growth.
This resulted in the Company increasing its net interest margin as it replaced lower yielding
investments with loans. The Company intends to continue to fund a portion of its anticipated loan
growth in 2007 with funds generated from matured or called investment securities. Since the
addition of $45 million in deposits from branch acquisitions in late 2003, the Bank has continued
to migrate the original placement of these amounts from short-term investment securities into
higher-yielding loan balances.
The composition of the portfolio as of the end of 2006 was fairly consistent with the composition
of the portfolio as of the end of 2005. The investment portfolio balances in U.S. Treasuries, U.S.
Government agencies, corporate debt securities and municipal obligations comprised 7%, 64%, 10% and
19%, respectively, at December 31, 2006 versus 10%, 66%, 10% and 14%, respectively, at December 31,
2005.
The increase in municipal obligations as a percentage of the investment relates to the decrease in
shorter maturity investment securities such as U.S. Treasuries and U.S. agency securities. As
these securities mature the proceeds where used to primarily to fund growth in the loan portfolio.
During 2006 the Company purchased $155,000 of securities while maturities and principal repayments
totaled $23.6 million
The Companys investments in mortgage-backed securities of U.S. Government agencies achieve both an
increase in interest income and provide cash flows for liquidity and reinvestment opportunities.
At December 31, 2006, total balances in these mortgage-backed securities amounted to $17 million
down from $21 million at December 31, 2005. Although these pass-through securities typically have
final maturities of between ten and fifteen years, the pass-through nature of the monthly principal
and interest payments is expected to significantly reduce the average life of these securities.
Municipal securities provide attractive tax equivalent yields for the Company. Since the majority
of the interest earnings on these securities are not taxable for Federal purposes the addition of
municipal securities results in a reduction in the effective tax rate of the Company.
The Company classifies its investment securities as available-for-sale or held-to-maturity. The
Companys intent is to hold all securities classified as held-to-maturity until maturity and
management believes that it has the ability to do so. Securities classified as available-for-sale
may be sold to implement the Companys asset/liability management strategies and in response to
changes in interest rates, prepayment rates and similar factors.
The following tables summarize the values of the Companys investment securities held on the dates
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
Available-for-sale (fair value) |
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
|
(dollars in thousands) |
|
U.S. Treasuries |
|
$ |
5,344 |
|
|
$ |
9,823 |
|
|
$ |
10,055 |
|
U.S. Government agencies |
|
|
30,063 |
|
|
|
43,756 |
|
|
|
57,083 |
|
Corporate debt securities |
|
|
7,868 |
|
|
|
9,231 |
|
|
|
9,501 |
|
U.S. Government agency
mortgage-backed
Securities |
|
|
17,440 |
|
|
|
20,951 |
|
|
|
20,640 |
|
|
|
|
Total |
|
$ |
60,715 |
|
|
$ |
83,761 |
|
|
$ |
97,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
Held-to-maturity (amortized cost) |
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
|
(dollars in thousands) |
|
U.S. Government agencies |
|
|
|
|
|
$ |
6 |
|
|
$ |
507 |
|
Corporate debt securities |
|
|
|
|
|
|
|
|
|
|
500 |
|
Municipal obligations |
|
$ |
14,080 |
|
|
|
14,077 |
|
|
|
14,966 |
|
|
|
|
Total |
|
$ |
14,080 |
|
|
$ |
14,083 |
|
|
$ |
15,973 |
|
|
|
|
40
The following table summarizes the maturities of the Companys securities at their carrying value
and their weighted average yields at December 31, 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
After One Through |
|
After Five Through |
|
|
|
|
|
|
|
|
Available-for-sale |
|
One Year or Less |
|
Five Years |
|
Ten Years |
|
After Ten Years |
|
Total |
(Fair Value) |
|
Amount |
|
Yield |
|
Amount |
|
Yield |
|
Amount |
|
Yield |
|
Amount |
|
Yield |
|
Amount |
|
Yield |
U.S. Treasuries |
|
$ |
1,966 |
|
|
|
2.73 |
% |
|
$ |
3,378 |
|
|
|
3.02 |
% |
|
$ |
|
|
|
|
|
% |
|
$ |
|
|
|
|
|
% |
|
$ |
5,344 |
|
|
|
2.91 |
% |
U.S. Government agencies |
|
|
21,743 |
|
|
|
3.26 |
% |
|
|
8,320 |
|
|
|
2.87 |
% |
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
% |
|
|
30,063 |
|
|
|
3.15 |
% |
Corporate debt securities |
|
|
3,996 |
|
|
|
3.17 |
% |
|
|
3,872 |
|
|
|
3.57 |
% |
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
% |
|
|
7,868 |
|
|
|
3.37 |
% |
U.S. Government agency
mortgage-backed securities |
|
|
|
|
|
|
|
% |
|
|
5,688 |
|
|
|
3.68 |
% |
|
|
4,332 |
|
|
|
3.85 |
% |
|
|
7,420 |
|
|
|
4.79 |
% |
|
|
17,440 |
|
|
|
4.19 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
27,705 |
|
|
|
3.21 |
% |
|
$ |
21,258 |
|
|
|
3.24 |
% |
|
$ |
4,332 |
|
|
|
3.85 |
% |
|
$ |
7,420 |
|
|
|
4.79 |
% |
|
$ |
60,715 |
|
|
|
3.46 |
% |
|
|
|
|
|
|
|
|
|
|
|
Held-to-maturity
(Amortized Cost) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Municipal obligations |
|
$ |
588 |
|
|
|
5.37 |
% |
|
$ |
1,501 |
|
|
|
5.61 |
% |
|
$ |
8,789 |
|
|
|
5.52 |
% |
|
$ |
3,202 |
|
|
|
6.32 |
% |
|
$ |
14,080 |
|
|
|
5.70 |
% |
|
|
|
|
|
|
|
|
|
|
|
41
Deposits. Total deposits were $402.2 million as of December 31, 2006, a decrease of $24.4
million, or 6%, from the December 31, 2005 balance of $426.6 million. Competition for deposit
dollars throughout the Companys service area, both from bank and non-bank sources and a lack of
significant deposit growth in the Companys service area have contributed to this decline in
deposits. The Company believes that additional deposits could be generated through aggressive
pricing, but has chosen to rely on alternative sources of liquidity to fund additions to its loan
portfolio during 2006. The Company continues to manage the mix of its deposits consistent with its
identity as a community bank serving the financial needs of its customers. As of December 31,
2006, non-interest bearing demand deposits and interest checking deposits increased to 50.3% of
total deposits versus 46.8% at December 31, 2005. Money market and savings deposits decreased to
24.6% of total deposits as of December 31, 2006 compared to 30.0% as of December 31, 2005. Time
deposits increased to 25.1% of total deposits as of December 31, 2006 compared to 23.2% at December
31, 2005.
While the Company has experienced an overall decline in deposits, its Money Fund Plu$ checking
account, introduced in September 2005, has been very successful in generating interest bearing
checking deposits. This account is intended to pay rates comparable to those available on a
typical brokerage account. Since its introduction, there has been significant growth in the total
Money Fund Plu$ balances with an increase of $21.6 million in 2006 and balances at December 31,
2006 of $42.9 million.
Deposits represent the Banks primary source of funds. Deposits are primarily core deposits in that
they are demand, savings and time deposits generated from local businesses and individuals. These
sources are considered to be relatively stable, long-term relationships thereby enhancing steady
growth of the deposit base without major fluctuations in overall deposit balances. The Company
experiences, to a small degree, some seasonality with the slower growth period between November
through April, and the higher growth period from May through October. In order to assist in
meeting any funding demands, the Company maintains unsecured borrowing arrangements with several
correspondent banks in addition to a secured borrowing arrangement with the Federal Home Loan Bank
for longer more permanent funding needs. The Company does not accept brokered deposits.
The following chart sets forth the distribution of the Companys average daily deposits for the
periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
|
Average |
|
|
|
|
|
|
Average |
|
|
|
|
|
|
Average |
|
|
|
|
|
|
Balance |
|
|
Rate % |
|
|
Balance |
|
|
Rate % |
|
|
Balance |
|
|
Rate % |
|
|
|
(dollars in thousands) |
|
Non-interest-bearing deposits |
|
$ |
125,202 |
|
|
|
|
|
|
$ |
124,568 |
|
|
|
|
|
|
$ |
105,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand deposits |
|
|
80,685 |
|
|
|
1.85 |
% |
|
|
48,577 |
|
|
|
0.40 |
% |
|
|
44,244 |
|
|
|
0.13 |
% |
Money market accounts |
|
|
56,496 |
|
|
|
1.17 |
% |
|
|
64,025 |
|
|
|
1.17 |
% |
|
|
65,026 |
|
|
|
0.75 |
% |
Savings |
|
|
59,802 |
|
|
|
0.71 |
% |
|
|
67,702 |
|
|
|
0.66 |
% |
|
|
64,472 |
|
|
|
0.45 |
% |
Time deposits |
|
|
93,515 |
|
|
|
3.54 |
% |
|
|
93,946 |
|
|
|
2.73 |
% |
|
|
93,684 |
|
|
|
1.88 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing deposits |
|
|
290,498 |
|
|
|
2.03 |
% |
|
|
274,250 |
|
|
|
1.49 |
% |
|
|
267,426 |
|
|
|
0.97 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
$ |
415,700 |
|
|
|
1.42 |
% |
|
$ |
398,818 |
|
|
|
1.03 |
% |
|
$ |
373,267 |
|
|
|
0.70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Companys time deposits of $100,000 or more had the following schedule of maturities at
December 31, 2006:
|
|
|
|
|
|
|
Amount |
|
|
|
(dollars in thousands) |
|
Remaining Maturity: |
|
|
|
|
Three months or less |
|
$ |
7,672 |
|
Over three months to six months |
|
|
11,338 |
|
Over six months to 12 months |
|
|
10,844 |
|
Over 12 months |
|
|
7,009 |
|
|
|
|
|
Total |
|
$ |
36,863 |
|
|
|
|
|
42
Time deposits of $100,000 or more are generally from the Companys local business and individual
customer base. The potential impact on the Companys liquidity from the withdrawal of these
deposits is discussed at the Companys asset and liability management committee meetings, and is
considered to be minimal.
Capital Resources
Shareholders Equity. Shareholders equity as of December 31, 2006 increased $4.7 million, or
15%, to $35.8 million from $31.1 million as of December 31, 2005. This increase was due to the
retention of current period earnings of $5.2 million and, to a lesser extent, the net funds
received from key employees and directors exercising their stock options totaling $242,000,
stock-based compensation expense of $174,000 and a decrease in unrealized losses on
available-for-sale investment securities of $399,000. Partially offsetting these increases were
two cash dividends totaling $1.3 million paid during 2006.
Capital Standards. An increase in the Companys capital ratios during 2006 was attributed to
increase in shareholders equity described above while the level of risk weighted assets remained
fairly consistent.
The Company uses a variety of measures to evaluate its capital adequacy, with risk-based capital
ratios calculated separately for the Company and the Bank. Management reviews these capital
measurements on a monthly basis and takes appropriate action to ensure that they are within
established internal and external guidelines. The Companys current capital position exceeds
minimum thresholds established by industry regulators, and by current regulatory definitions the
Bank is well capitalized, the highest rating of the categories defined under Federal Deposit
Insurance Corporation Improvement Act (FDICIA) of 1991. The FDIC has promulgated risk-based
capital guidelines for all state non-member banks such as the Bank. These guidelines establish a
risk-adjusted ratio relating capital to different categories of assets and off-balance sheet
exposures. There are two categories of capital under the guidelines: Tier 1 capital includes
common stockholders equity, and qualifying trust-preferred securities (including notes payable to
unconsolidated special purpose entities that issue trust-preferred securities), less goodwill and
certain other deductions, notably the unrealized net gains or losses (after tax adjustments) on
available for sale investment securities carried at fair market value; Tier 2 capital can include
qualifying subordinated debt and the allowance for loan and lease losses, subject to certain
limitations.
As noted previously, the Companys junior subordinated debentures represent borrowings from its
unconsolidated subsidiaries that have issued an aggregate $10 million in trust-preferred
securities. These trust-preferred securities currently qualify for inclusion as Tier 1 capital for
regulatory purposes as they do not exceed 25% of total Tier 1 capital, but are classified as
long-term debt in accordance with GAAP. On March 1, 2005, the Federal Reserve Board adopted a
final rule that allows the continued inclusion of trust-preferred securities (and/or related
subordinated debentures) in the Tier I capital of bank holding companies. However, under the final
rule, after a five-year transition period goodwill must be deducted from Tier I capital prior to
calculating the 25% limitation. Generally, the amount of junior subordinated debentures in excess
of the 25% Tier 1 limitation is included in Tier 2 capital.
43
The following tables present the capital ratios for the Company and the Bank compared to the
standards for bank holding companies and the regulatory minimum requirements for depository
institutions as of December 31, 2006 and 2005 (amounts in thousands except percentage amounts).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006 |
|
December 31, 2005 |
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Tier 1 Leverage Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plumas Bancorp and Subsidiary |
|
$ |
45,206 |
|
|
|
9.5 |
% |
|
$ |
40,589 |
|
|
|
8.5 |
% |
Minimum regulatory requirement |
|
|
18,955 |
|
|
|
4.0 |
% |
|
|
19,013 |
|
|
|
4.0 |
% |
Plumas Bank |
|
|
44,094 |
|
|
|
9.3 |
% |
|
|
37,611 |
|
|
|
7.8 |
% |
Minimum requirement for
Well-Capitalized institution |
|
|
23,669 |
|
|
|
5.0 |
% |
|
|
24,060 |
|
|
|
5.0 |
% |
Minimum regulatory requirement |
|
|
18,935 |
|
|
|
4.0 |
% |
|
|
19,248 |
|
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 Risk-Based Capital Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plumas Bancorp and Subsidiary |
|
|
45,206 |
|
|
|
10.9 |
% |
|
|
40,589 |
|
|
|
10.3 |
% |
Minimum regulatory requirement |
|
|
16,610 |
|
|
|
4.0 |
% |
|
|
15,780 |
|
|
|
4.0 |
% |
Plumas Bank |
|
|
44,094 |
|
|
|
10.6 |
% |
|
|
37,611 |
|
|
|
9.6 |
% |
Minimum requirement for
Well-Capitalized institution |
|
|
24,885 |
|
|
|
6.0 |
% |
|
|
23,635 |
|
|
|
6.0 |
% |
Minimum regulatory requirement |
|
|
16,590 |
|
|
|
4.0 |
% |
|
|
15,757 |
|
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Risk-Based Capital Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plumas Bancorp and Subsidiary |
|
|
49,123 |
|
|
|
11.8 |
% |
|
|
43,845 |
|
|
|
11.1 |
% |
Minimum regulatory requirement |
|
|
33,221 |
|
|
|
8.0 |
% |
|
|
31,560 |
|
|
|
8.0 |
% |
Plumas Bank |
|
|
48,011 |
|
|
|
11.6 |
% |
|
|
40,867 |
|
|
|
10.4 |
% |
Minimum requirement for
Well-Capitalized institution |
|
|
41,475 |
|
|
|
10.0 |
% |
|
|
39,392 |
|
|
|
10.0 |
% |
Minimum regulatory requirement |
|
|
33,180 |
|
|
|
8.0 |
% |
|
|
31,514 |
|
|
|
8.0 |
% |
The current and projected capital positions of the Company and the Bank and the impact of
capital plans and long-term strategies are reviewed regularly by management. The Company policy is
to maintain the Banks ratios above the prescribed well-capitalized leverage, Tier 1 risk-based and
total risk-based capital ratios of 5%, 6% and 10%, respectively, at all times.
Off-Balance Sheet Arrangements
Loan Commitments. In the normal course of business, there are various commitments outstanding to
extend credits that are not reflected in the financial statements. Commitments to extend credit
and letters of credit are agreements to lend to a customer as long as there is no violation of any
condition established in the contract. Annual review of commercial credit lines, letters of credit
and ongoing monitoring of outstanding balances reduces the risk of loss associated with these
commitments. As of December 31, 2006, the Company had $101.8 million in unfunded loan commitments
and $600 thousand in letters of credit. Of the $101.8 million in unfunded loan commitments, $62.8
million and $39.0 million represented commitments to commercial and consumer customers,
respectively. Of the total unfunded commitments at December 31, 2006, $65.6 million were secured
by real estate, of which $38.5 million was secured by commercial real estate and $27.1 million was
secured by residential real estate in the form of equity lines of credit. The commercial loan
commitments not secured by real estate primarily represent business lines of credit, while the
consumer loan commitments not secured by real estate primarily represent revolving credit card
lines. Since, some of the commitments are expected to expire without being drawn upon, the total
commitment amounts do not necessary represent future cash requirements.
44
Operating Leases. The Company leases two depository branches as well as two lending offices and
five automated teller machine locations used in the normal course of business throughout the
Companys service area.
Total rental expenses under all operating leases, including premises, totaled $221,000, $242,000
and $264,000, in 2006, 2005 and 2004 respectively. The expiration dates of the leases vary, with
the first such lease expiring during 2007 and the last such lease expiring during 2009.
Contractual Obligations and Commitments
The Companys contractual obligations and commitments are comprised of the junior subordinated
deferrable interest debentures and operating lease obligations, salary continuation plans and a
mortgage for various banking facilities. As of December 31, 2006, future contractual obligations
of the Company are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual Obligations Due by Period |
(dollars in thousands) |
|
Total |
|
Less than 1 year |
|
1 to 3 years |
|
3 to 5 years |
|
More than 5 years |
|
|
|
Long-term debt obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Junior subordinated deferrable
Interest debentures |
|
$ |
10,310 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
10,310 |
|
Operating lease obligations |
|
|
235 |
|
|
|
164 |
|
|
|
71 |
|
|
|
|
|
|
|
|
|
Other long-term liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salary continuation |
|
|
2,822 |
|
|
|
35 |
|
|
|
84 |
|
|
|
106 |
|
|
|
2,597 |
|
Branch mortgage |
|
|
63 |
|
|
|
10 |
|
|
|
21 |
|
|
|
25 |
|
|
|
7 |
|
|
|
|
Total contractual liabilities |
|
$ |
13,430 |
|
|
$ |
209 |
|
|
$ |
176 |
|
|
$ |
131 |
|
|
$ |
12,914 |
|
|
|
|
Liquidity
The Company manages its liquidity to provide the ability to generate funds to support asset growth,
meet deposit withdrawals (both anticipated and unanticipated), fund customers borrowing needs,
satisfy maturity of short-term borrowings and maintain reserve requirements. The Companys
liquidity needs are managed using assets or liabilities, or both. On the asset side, in addition to
Federal Funds sold, the Company maintains an investment portfolio containing U.S. Government and
agency securities that are classified as available-for-sale. On the liability side, liquidity
needs are managed by changing competitive offering rates on deposit products and the use of
established lines of credit from other financial institutions and the Federal Home Loan Bank.
The Company has unsecured short-term borrowing agreements with two of its correspondent banks in
the amounts of $10 million and $5 million. In addition, the Company can borrow up to $93.3 million
from the Federal Home Loan Bank secured by commercial and residential mortgage loans. Short-term
borrowings at December 31, 2006 consisted of $20,000,000 in Federal Home Loan Bank advances which
are normally purchased for one day periods. There were no short-term borrowings outstanding at
December 31, 2005, and there was a $1 million short-term borrowing outstanding at December 31,
2004.
Customer deposits are the Companys primary source of funds. Total deposits were $402.2 million as
of December 31, 2006, a decrease of $24.4 million, or 6%, from the December 31, 2005 balance of
$426.6 million. Those funds are held in various forms with varying maturities. The Company does
not accept brokered deposits. The Companys securities portfolio, Federal funds sold, Federal Home
Loan Bank advances, and cash and due from banks serve as the primary sources of liquidity,
providing adequate funding for loans during periods of high loan demand. During periods of
decreased lending, funds obtained from the maturing or sale of investments, loan payments, and new
deposits are invested in short-term earning assets, such as Federal funds sold and investment
securities, to serve as a source of funding for future loan growth. Management believes that the
Companys available sources of funds, including short-term borrowings, will provide adequate
liquidity for its operations in the foreseeable future.
45
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risk is the risk of loss in a financial instrument arising from adverse changes in market
rates and prices such as interest rates, commodity prices and equity prices. As a financial
institution, the Companys market risk arises primarily from interest rate risk exposure.
Fluctuation in interest rates will ultimately impact both the level of income and expense recorded
on a large portion of the Companys assets and liabilities, and the market value of all interest
earning assets and interest bearing liabilities, other than those which possess a short term to
maturity. Based upon the nature of its operations, the Company is not subject to foreign currency
exchange or commodity price risk. However, the Banks real estate loan portfolio, concentrated
primarily within northeastern California, is subject to risks associated with the local economies.
The fundamental objective of the Companys management of its assets and liabilities is to maximize
the economic value of the Company while maintaining adequate liquidity and an exposure to interest
rate risk deemed by management to be acceptable. Management believes an acceptable degree of
exposure to interest rate risk results from the management of assets and liabilities through using
floating rate loans and deposits, maturities, pricing and mix to attempt to neutralize the
potential impact of changes in market interest rates. The Companys profitability is dependent to
a large extent upon its net interest income which is the difference between its interest income on
interest-earning assets, such as loans and securities, and its interest expense on interest-bearing
liabilities, such as deposits, trust preferred securities and other borrowings. The Company, like
other financial institutions, is subject to interest rate risk to the degree that its
interest-earning assets reprice differently than its interest-bearing liabilities. The Company
manages its mix of assets and liabilities with the goals of limiting its exposure to interest rate
risk, ensuring adequate liquidity, and coordinating its sources and uses of funds.
The Company seeks to control its interest rate risk exposure in a manner that will allow for
adequate levels of earnings and capital over a range of possible interest rate environments. The
Company has adopted formal policies and practices to monitor and manage interest rate risk
exposure. As part of this effort, the Company measures interest rate risk utilizing both an
internal asset liability management system as well as employing independent third party reviews to
confirm the reasonableness of the assumptions used to measure and report the Companys interest
rate risk, enabling management to make any adjustments necessary.
Interest rate risk is managed by the Companys Asset Liability Committee (ALCO), which includes
members of senior management. The ALCO monitors interest rate risk by analyzing the potential
impact on net interest income from potential changes in interest rates and considers the impact of
alternative strategies or changes in balance sheet structure. The ALCO manages the Companys
balance sheet in part to maintain the potential impact on net interest income within acceptable
ranges despite changes in interest rates. The Companys exposure to interest rate risk is reviewed
on at least a quarterly basis by ALCO.
Net Interest Income Simulation. In order to measure interest rate risk at December 31, 2006, the
Company used a simulation model to project changes in net interest income that result from
forecasted changes in interest rates. This analysis which is performed quarterly by management,
calculates the difference between net interest income forecasted using a rising and falling
interest rate scenario and net interest income forecast using a base market interest rate derived
from the current treasury yield curve. The income simulation model includes various assumptions
regarding the repricing relationships for each of the Companys products. Many of the Companys
assets are floating rate loans, which are assumed to reprice immediately and to the same extent as
the change in market rates according to their contracted index. Some loans and investment vehicles
include the opportunity of prepayment (imbedded options) and accordingly the simulation model uses
national indexes to estimate these prepayments and reinvest their proceeds at current yields. The
Companys non-term deposit products reprice more slowly, usually changing less than the change in
market rates and at the discretion of the Company.
This analysis indicates the impact of changes in net interest income for the given set of rate
changes and assumptions. It assumes the balance sheet grows modestly but that its structure will
remain similar to the structure at year-end. It does not account for all factors that impact this
analysis, including changes by management to mitigate the impact of interest rate changes or
secondary impacts such as changes to the Companys credit risk profile as interest rates change. Furthermore, loan prepayment rate estimates and spread
relationships change
46
regularly. Interest rate changes create changes in actual loan prepayment
rates that will differ from the market estimates incorporated in this analysis. Changes that vary
significantly from the assumptions may have significant effects on the Companys net interest
income.
The following table reflects the Companys projected net interest income sensitivity analysis based
on year-end data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006 |
|
December 31, 2005 |
|
|
Adjusted Net |
|
Percent |
|
Adjusted Net |
|
Percent |
|
|
Interest Income |
|
Change |
|
Interest Income |
|
Change |
Change in Rates |
|
(in thousands) |
|
From Base |
|
(in thousands) |
|
From Base |
|
Up 300 basis points |
|
$ |
28,996 |
|
|
|
14.8 |
% |
|
$ |
27,408 |
|
|
|
18.1 |
% |
Up 200 basis points |
|
|
27,724 |
|
|
|
9.8 |
% |
|
|
25,965 |
|
|
|
11.9 |
% |
Up 100 basis points |
|
|
26,477 |
|
|
|
4.8 |
% |
|
|
24,568 |
|
|
|
5.9 |
% |
Base scenario |
|
|
25,258 |
|
|
|
|
% |
|
|
23,206 |
|
|
|
|
% |
Down 100 basis
points |
|
|
24,051 |
|
|
|
-4.8 |
% |
|
|
21,855 |
|
|
|
-5.8 |
% |
Down 200 basis
points |
|
|
22,853 |
|
|
|
-9.5 |
% |
|
|
20,536 |
|
|
|
-11.5 |
% |
Down 300 basis
points |
|
|
21,664 |
|
|
|
-14.2 |
% |
|
|
19,233 |
|
|
|
-17.1 |
% |
For the rising and falling interest rate scenarios, the base market interest rate forecast was
increased or decreased, on an instantaneous and sustained basis, by 100, 200 and 300 basis points.
At December 31, 2006, the Companys net interest income exposure related to these hypothetical
changes in market interest rate was within the current guidelines established by the Company.
Unaudited Quarterly Statement of Operations Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 |
|
Q3 |
|
Q2 |
|
Q1 |
|
Q4 |
|
Q3 |
|
Q2 |
|
Q1 |
|
|
2006 |
|
2006 |
|
2006 |
|
2006 |
|
2005 |
|
2005 |
|
2005 |
|
2005 |
|
|
(dollars in thousands) |
Net interest income |
|
$ |
5,877 |
|
|
$ |
5,741 |
|
|
$ |
5,519 |
|
|
$ |
5,391 |
|
|
$ |
5,541 |
|
|
$ |
5,399 |
|
|
$ |
5,027 |
|
|
$ |
4,737 |
|
Provision for loan losses |
|
|
100 |
|
|
|
300 |
|
|
|
300 |
|
|
|
300 |
|
|
|
200 |
|
|
|
300 |
|
|
|
300 |
|
|
|
300 |
|
Non-interest income |
|
|
1,306 |
|
|
|
1,393 |
|
|
|
1,348 |
|
|
|
1,112 |
|
|
|
1,354 |
|
|
|
1,306 |
|
|
|
1,110 |
|
|
|
1,109 |
|
Non-interest expense |
|
|
4,958 |
|
|
|
4,580 |
|
|
|
4,441 |
|
|
|
4,310 |
|
|
|
4,615 |
|
|
|
4,414 |
|
|
|
4,125 |
|
|
|
4,201 |
|
|
|
|
Income before income taxes |
|
|
2,125 |
|
|
|
2,254 |
|
|
|
2,126 |
|
|
|
1,893 |
|
|
|
2,080 |
|
|
|
1,991 |
|
|
|
1,712 |
|
|
|
1,345 |
|
Income taxes |
|
|
804 |
|
|
|
858 |
|
|
|
816 |
|
|
|
718 |
|
|
|
780 |
|
|
|
743 |
|
|
|
629 |
|
|
|
448 |
|
|
|
|
Net income |
|
$ |
1,321 |
|
|
$ |
1,396 |
|
|
$ |
1,310 |
|
|
$ |
1,175 |
|
|
$ |
1,300 |
|
|
$ |
1,248 |
|
|
$ |
1,083 |
|
|
$ |
897 |
|
|
|
|
Per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.26 |
|
|
$ |
0.28 |
|
|
$ |
0.26 |
|
|
$ |
0.24 |
|
|
$ |
0.26 |
|
|
$ |
0.25 |
|
|
$ |
0.22 |
|
|
$ |
0.19 |
|
Diluted earnings per share |
|
$ |
0.26 |
|
|
$ |
0.27 |
|
|
$ |
0.26 |
|
|
$ |
0.23 |
|
|
$ |
0.25 |
|
|
$ |
0.24 |
|
|
$ |
0.22 |
|
|
$ |
0.18 |
|
47
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The following consolidated financial statements of Plumas Bancorp and subsidiary, and independent
auditors report included in the Annual Report of Plumas Bancorp to its shareholders for the years
ended December 31, 2006, 2005 and 2004.
|
|
|
|
|
Page |
|
|
F-1 |
|
|
F-2 |
|
|
F-3 |
|
|
F-5 |
|
|
F-7 |
|
|
F-10 |
48
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Shareholders and Board of Directors
Plumas Bancorp and Subsidiary
We have audited the accompanying consolidated balance sheet of Plumas Bancorp and subsidiary
(the Company) as of December 31, 2006 and 2005 and the related consolidated statements of income,
changes in shareholders equity and cash flows for each of the years in the three-year period ended
December 31, 2006. These consolidated financial statements are the responsibility of the Companys
management. Our responsibility is to express an opinion on these consolidated financial statements
based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audits to
obtain reasonable assurance about whether the consolidated financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence supporting the
amounts and disclosures in the consolidated financial statements. An audit also includes assessing
the accounting principles used and significant estimates made by management, as well as evaluating
the overall financial statement presentation. We believe that our audits provide a reasonable
basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all
material respects, the consolidated financial position of Plumas Bancorp and subsidiary as of
December 31, 2006 and 2005 and the consolidated results of their operations and their cash flows
for each of the years in the three-year period ended December 31, 2006, in conformity with
accounting principles generally accepted in the United States of America.
We have also audited, in accordance with the standards of the Public Company Accounting
Oversight Board (United States), the effectiveness of Plumas Bancorp and subsidiarys internal
control over financial reporting as of December 31, 2006, based on criteria established in Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission and our report dated March 12, 2007 expressed an unqualified opinion on managements
assessment of the effectiveness of Plumas Bancorps internal control over financial reporting and
an unqualified opinion on the effectiveness of Plumas Bancorps internal control over financial
reporting.
/s/ PERRY-SMITH LLP
Sacramento, California
March 12, 2007
F - 1
PLUMAS BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEET
December 31, 2006 and 2005
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
11,293,000 |
|
|
$ |
17,271,000 |
|
Federal funds sold |
|
|
|
|
|
|
7,325,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
11,293,000 |
|
|
|
24,596,000 |
|
|
|
|
|
|
|
|
|
|
Investment securities (Note 3) |
|
|
74,795,000 |
|
|
|
97,844,000 |
|
Loans, less allowance for loan losses of $3,917,000
in 2006 and $3,256,000 in 2005 (Notes 4, 7, 9 and 13) |
|
|
351,977,000 |
|
|
|
319,156,000 |
|
Premises and equipment, net (Note 5) |
|
|
15,190,000 |
|
|
|
11,404,000 |
|
Intangible assets, net (Note 17) |
|
|
1,337,000 |
|
|
|
1,638,000 |
|
Bank owned life insurance (Note 14) |
|
|
9,449,000 |
|
|
|
8,930,000 |
|
Accrued interest receivable and other assets (Note 12) |
|
|
9,198,000 |
|
|
|
9,235,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
473,239,000 |
|
|
$ |
472,803,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Non-interest bearing |
|
$ |
121,464,000 |
|
|
$ |
129,734,000 |
|
Interest bearing (Note 6) |
|
|
280,712,000 |
|
|
|
296,826,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
|
402,176,000 |
|
|
|
426,560,000 |
|
|
|
|
|
|
|
|
|
|
Short-term borrowings (Note 7) |
|
|
20,000,000 |
|
|
|
|
|
Accrued interest payable and other liabilities |
|
|
4,901,000 |
|
|
|
4,796,000 |
|
Junior subordinated deferrable interest debentures
(Note 8) |
|
|
10,310,000 |
|
|
|
10,310,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
437,387,000 |
|
|
|
441,666,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity (Note 10): |
|
|
|
|
|
|
|
|
Serial preferred stock no par value; 10,000,000
shares authorized; none issued |
|
|
|
|
|
|
|
|
Common stock no par value; 22,500,000 shares
authorized; issued and outstanding 5,023,205
shares in 2006 and 4,976,654 shares in 2005 |
|
|
4,828,000 |
|
|
|
4,412,000 |
|
Retained earnings |
|
|
31,716,000 |
|
|
|
27,816,000 |
|
Accumulated other comprehensive loss
(Notes 3 and 15) |
|
|
(692,000 |
) |
|
|
(1,091,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
35,852,000 |
|
|
|
31,137,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
473,239,000 |
|
|
$ |
472,803,000 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these consolidated financial statements.
F - 2
PLUMAS BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENT OF INCOME
For the Years Ended December 31, 2006, 2005 and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
26,272,000 |
|
|
$ |
21,955,000 |
|
|
$ |
16,464,000 |
|
Interest on investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
2,516,000 |
|
|
|
2,787,000 |
|
|
|
3,044,000 |
|
Exempt from Federal income taxes |
|
|
531,000 |
|
|
|
537,000 |
|
|
|
439,000 |
|
Interest on Federal funds sold |
|
|
164,000 |
|
|
|
218,000 |
|
|
|
163,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
29,483,000 |
|
|
|
25,497,000 |
|
|
|
20,110,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
5,887,000 |
|
|
|
4,092,000 |
|
|
|
2,600,000 |
|
Interest on short-term borrowings
(Note 7) |
|
|
257,000 |
|
|
|
222,000 |
|
|
|
9,000 |
|
Interest on junior subordinated
deferrable interest debentures
(Note 8) |
|
|
810,000 |
|
|
|
479,000 |
|
|
|
305,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
6,954,000 |
|
|
|
4,793,000 |
|
|
|
2,914,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income before
provision for loan losses |
|
|
22,529,000 |
|
|
|
20,704,000 |
|
|
|
17,196,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses (Note 4) |
|
|
1,000,000 |
|
|
|
1,100,000 |
|
|
|
750,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after
provision for loan losses |
|
|
21,529,000 |
|
|
|
19,604,000 |
|
|
|
16,446,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
Service charges |
|
|
3,676,000 |
|
|
|
3,458,000 |
|
|
|
3,297,000 |
|
Gain on sale of loans |
|
|
42,000 |
|
|
|
45,000 |
|
|
|
94,000 |
|
(Loss) gain on sale of available-for-
sale investment securities, net
(Notes 3 and 15) |
|
|
|
|
|
|
(8,000 |
) |
|
|
235,000 |
|
Earnings on Bank owned life
insurance policies (Note 14) |
|
|
393,000 |
|
|
|
355,000 |
|
|
|
415,000 |
|
Other |
|
|
1,048,000 |
|
|
|
1,223,000 |
|
|
|
1,058,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
|
5,159,000 |
|
|
|
5,073,000 |
|
|
|
5,099,000 |
|
|
|
|
|
|
|
|
|
|
|
(Continued)
F - 3
PLUMAS BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENT OF INCOME
(Continued)
For the Years Ended December 31, 2006, 2005 and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Non-interest expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
(Notes 4 and 14) |
|
$ |
10,043,000 |
|
|
$ |
9,514,000 |
|
|
$ |
8,831,000 |
|
Occupancy and equipment
(Notes 5 and 9) |
|
|
3,323,000 |
|
|
|
3,070,000 |
|
|
|
2,713,000 |
|
Other (Note 11) |
|
|
4,924,000 |
|
|
|
4,965,000 |
|
|
|
4,354,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expenses |
|
|
18,290,000 |
|
|
|
17,549,000 |
|
|
|
15,898,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for
income taxes |
|
|
8,398,000 |
|
|
|
7,128,000 |
|
|
|
5,647,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes (Note 12) |
|
|
3,196,000 |
|
|
|
2,600,000 |
|
|
|
2,001,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,202,000 |
|
|
$ |
4,528,000 |
|
|
$ |
3,646,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share (Note 10) |
|
$ |
1.04 |
|
|
$ |
0.92 |
|
|
$ |
0.75 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share (Note 10) |
|
$ |
1.02 |
|
|
$ |
0.89 |
|
|
$ |
0.73 |
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these consolidated financial statements.
F-4
PLUMAS BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
For the Years Ended December 31, 2006, 2005 and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
|
|
|
|
Comprehensive |
|
|
Total |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Retained |
|
|
(Loss) Income |
|
|
Shareholders |
|
|
Comprehensive |
|
|
|
Shares |
|
|
Amount |
|
|
Earnings |
|
|
(Net of Taxes) |
|
|
Equity |
|
|
Income |
|
Balance, January 1, 2004 |
|
|
4,863,040 |
|
|
$ |
3,945,000 |
|
|
$ |
21,638,000 |
|
|
$ |
166,000 |
|
|
$ |
25,749,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (Note 15): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
3,646,000 |
|
|
|
|
|
|
|
3,646,000 |
|
|
$ |
3,646,000 |
|
Other comprehensive loss, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in unrealized gains (losses)
on available-for-sale investment
securities (Note 3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(658,000 |
) |
|
|
(658,000 |
) |
|
|
(658,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,988,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends $0.19 per share |
|
|
|
|
|
|
|
|
|
|
(914,000 |
) |
|
|
|
|
|
|
(914,000 |
) |
|
|
|
|
Retirement of common stock in connection
with the exercise of stock options
(Note 10) |
|
|
(13,461 |
) |
|
|
(176,000 |
) |
|
|
|
|
|
|
|
|
|
|
(176,000 |
) |
|
|
|
|
Stock options exercised and related
tax benefit (Note 10) |
|
|
51,618 |
|
|
|
244,000 |
|
|
|
|
|
|
|
|
|
|
|
244,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2004 |
|
|
4,901,197 |
|
|
|
4,013,000 |
|
|
|
24,370,000 |
|
|
|
(492,000 |
) |
|
|
27,891,000 |
|
|
|
|
|
Comprehensive income (Note 15): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
4,528,000 |
|
|
|
|
|
|
|
4,528,000 |
|
|
$ |
4,528,000 |
|
Other comprehensive loss, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in unrealized losses
on available-for-sale investment
securities (Note 3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(599,000 |
) |
|
|
(599,000 |
) |
|
|
(599,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,929,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends $0.22 per share |
|
|
|
|
|
|
|
|
|
|
(1,082,000 |
) |
|
|
|
|
|
|
(1,082,000 |
) |
|
|
|
|
Retirement of common stock in connection
with the exercise of stock options
(Note 10) |
|
|
(6,904 |
) |
|
|
(105,000 |
) |
|
|
|
|
|
|
|
|
|
|
(105,000 |
) |
|
|
|
|
Stock options exercised and related
tax benefit (Note 10) |
|
|
82,608 |
|
|
|
512,000 |
|
|
|
|
|
|
|
|
|
|
|
512,000 |
|
|
|
|
|
Fractional shares repurchased as a result
of three-for-two stock split |
|
|
(247 |
) |
|
|
(8,000 |
) |
|
|
|
|
|
|
|
|
|
|
(8,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2005 |
|
|
4,976,654 |
|
|
|
4,412,000 |
|
|
|
27,816,000 |
|
|
|
(1,091,000 |
) |
|
|
31,137,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
F - 5
PLUMAS BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
(Continued)
For the Years Ended December 31, 2006, 2005 and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive |
|
|
Total |
|
|
Total |
|
|
|
Common Stock |
|
|
Retained |
|
|
(Loss) Income |
|
|
Shareholders |
|
|
Comprehensive |
|
|
|
Shares |
|
|
Amount |
|
|
Earnings |
|
|
(Net of Taxes) |
|
|
Equity |
|
|
Income |
|
Balance, December 31, 2005 |
|
|
4,976,654 |
|
|
|
4,412,000 |
|
|
|
27,816,000 |
|
|
|
(1,091,000 |
) |
|
|
31,137,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (Note 15): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
5,202,000 |
|
|
|
|
|
|
|
5,202,000 |
|
|
$ |
5,202,000 |
|
Other comprehensive loss, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in unrealized losses
on available-for-sale investment
securities (Note 3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
399,000 |
|
|
|
399,000 |
|
|
|
399,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,601,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends $0.26 per share |
|
|
|
|
|
|
|
|
|
|
(1,302,000 |
) |
|
|
|
|
|
|
(1,302,000 |
) |
|
|
|
|
Retirement of common stock in connection
with the exercise of stock options
(Note 10) |
|
|
(21,255 |
) |
|
|
(417,000 |
) |
|
|
|
|
|
|
|
|
|
|
(417,000 |
) |
|
|
|
|
Stock options exercised and related
tax benefit (Note 10) |
|
|
67,806 |
|
|
|
659,000 |
|
|
|
|
|
|
|
|
|
|
|
659,000 |
|
|
|
|
|
Stock-based compensation expense |
|
|
|
|
|
|
174,000 |
|
|
|
|
|
|
|
|
|
|
|
174,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2006 |
|
|
5,023,205 |
|
|
$ |
4,828,000 |
|
|
$ |
31,716,000 |
|
|
$ |
(692,000 |
) |
|
$ |
35,852,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Disclosure of reclassification amount, net of taxes (Note 15): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gain (losses) arising during the year |
|
$ |
399,000 |
|
|
$ |
(604,000 |
) |
|
$ |
(523,000 |
) |
Reclassification adjustment for (losses) gains included in net income |
|
|
|
|
|
|
(5,000 |
) |
|
|
135,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gain (losses) on available-for-sale investment securities |
|
$ |
399,000 |
|
|
$ |
(599,000 |
) |
|
$ |
(658,000 |
) |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these consolidated financial statements.
F - 6
PLUMAS BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CASH FLOWS
For the Years Ended December 31, 2006, 2005 and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,202,000 |
|
|
$ |
4,528,000 |
|
|
$ |
3,646,000 |
|
Adjustments to reconcile net income to net
cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
1,000,000 |
|
|
|
1,100,000 |
|
|
|
750,000 |
|
Change in deferred loan origination
costs/fees, net |
|
|
(416,000 |
) |
|
|
(1,026,000 |
) |
|
|
(270,000 |
) |
Stock-based compensation expense |
|
|
174,000 |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
2,171,000 |
|
|
|
2,076,000 |
|
|
|
1,625,000 |
|
Net loss (gain) on sale of available-for-sale
investment securities |
|
|
|
|
|
|
8,000 |
|
|
|
(235,000 |
) |
Amortization of investment security
premiums |
|
|
387,000 |
|
|
|
633,000 |
|
|
|
918,000 |
|
Accretion of investment security discounts |
|
|
(89,000 |
) |
|
|
(72,000 |
) |
|
|
(87,000 |
) |
Net loss (gain) on sale of premises and
equipment |
|
|
|
|
|
|
2,000 |
|
|
|
(4,000 |
) |
Net loss (gain) on sale of other real estate |
|
|
|
|
|
|
15,000 |
|
|
|
(141,000 |
) |
Net loss on judgement receivable |
|
|
|
|
|
|
|
|
|
|
53,000 |
|
Net (gain) loss on sale of other vehicles owned |
|
|
(23,000 |
) |
|
|
28,000 |
|
|
|
22,000 |
|
Writedown of other real estate to fair value |
|
|
|
|
|
|
|
|
|
|
18,000 |
|
Net decrease in loans held for sale |
|
|
|
|
|
|
|
|
|
|
276,000 |
|
Earnings on bank owned life insurance
policies |
|
|
(393,000 |
) |
|
|
(355,000 |
) |
|
|
(415,000 |
) |
Expenses on bank owned life insurance
policies |
|
|
74,000 |
|
|
|
68,000 |
|
|
|
66,000 |
|
Increase in accrued interest receivable and
other assets |
|
|
(41,000 |
) |
|
|
(215,000 |
) |
|
|
(217,000 |
) |
Increase in accrued interest payable and
other liabilities |
|
|
105,000 |
|
|
|
1,021,000 |
|
|
|
2,217,000 |
|
Provision for deferred income taxes |
|
|
(456,000 |
) |
|
|
34,000 |
|
|
|
82,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities |
|
|
7,695,000 |
|
|
|
7,845,000 |
|
|
|
8,304,000 |
|
|
|
|
|
|
|
|
|
|
|
(Continued)
F - 7
PLUMAS BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CASH FLOWS
(Continued)
For the Years Ended December 31, 2006, 2005 and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from matured and called available-
for-sale investment securities |
|
$ |
19,931,000 |
|
|
$ |
16,000,000 |
|
|
$ |
2,355,000 |
|
Proceeds from matured and called held-to-
maturity investment securities |
|
|
|
|
|
|
1,801,000 |
|
|
|
15,320,000 |
|
Proceeds from sale of available-for-sale
investment securities |
|
|
|
|
|
|
1,992,000 |
|
|
|
36,309,000 |
|
Purchases of available-for-sale investment
securities |
|
|
|
|
|
|
(9,688,000 |
) |
|
|
(47,147,000 |
) |
Purchases of held-to-maturity investment
securities |
|
|
(155,000 |
) |
|
|
|
|
|
|
(8,827,000 |
) |
Proceeds from principal repayments from
available-for-sale government-guaranteed
mortgage-backed securities |
|
|
3,521,000 |
|
|
|
3,572,000 |
|
|
|
2,722,000 |
|
Proceeds from principal repayments from
held-to-maturity government-guaranteed
mortgage-backed securities |
|
|
134,000 |
|
|
|
143,000 |
|
|
|
181,000 |
|
Net increase in loans |
|
|
(33,831,000 |
) |
|
|
(55,527,000 |
) |
|
|
(49,745,000 |
) |
Proceeds from sale of other real estate and
vehicles |
|
|
211,000 |
|
|
|
284,000 |
|
|
|
890,000 |
|
Proceeds from the sale of premises and
equipment |
|
|
8,000 |
|
|
|
6,000 |
|
|
|
|
|
Purchases of premises and equipment |
|
|
(5,173,000 |
) |
|
|
(3,394,000 |
) |
|
|
(809,000 |
) |
Purchase of bank owned life insurance |
|
|
(200,000 |
) |
|
|
(281,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(15,554,000 |
) |
|
|
(45,092,000 |
) |
|
|
(48,751,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in demand,
interest-bearing and savings deposits |
|
$ |
(26,025,000 |
) |
|
$ |
43,443,000 |
|
|
$ |
21,535,000 |
|
Net increase in time deposits |
|
|
1,641,000 |
|
|
|
4,550,000 |
|
|
|
1,190,000 |
|
Net increase (decrease) in
short-term borrowings |
|
|
20,000,000 |
|
|
|
(1,035,000 |
) |
|
|
|
|
Proceeds from exercise of stock options |
|
|
181,000 |
|
|
|
407,000 |
|
|
|
68,000 |
|
Cash paid for fractional shares |
|
|
|
|
|
|
(8,000 |
) |
|
|
|
|
Excess tax benefits from stock-based compensation |
|
|
61,000 |
|
|
|
|
|
|
|
|
|
Proceeds from the issuance of junior
subordinated deferrable interest debentures |
|
|
|
|
|
|
4,124,000 |
|
|
|
|
|
Payment of cash dividends |
|
|
(1,302,000 |
) |
|
|
(1,082,000 |
) |
|
|
(914,000 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by financing
activities |
|
|
(5,444,000 |
) |
|
|
50,399,000 |
|
|
|
21,879,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash
equivalents |
|
|
(13,303,000 |
) |
|
|
13,152,000 |
|
|
|
(18,568,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
24,596,000 |
|
|
|
11,444,000 |
|
|
|
30,012,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
$ |
11,293,000 |
|
|
$ |
24,596,000 |
|
|
$ |
11,444,000 |
|
|
|
|
|
|
|
|
|
|
|
(Continued)
F - 8
PLUMAS BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CASH FLOWS
(Continued)
For the Years Ended December 31, 2006, 2005 and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
|
2004 |
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
6,882,000 |
|
|
$ |
4,581,000 |
|
|
$ |
2,881,000 |
|
Income taxes |
|
$ |
3,370,000 |
|
|
$ |
2,805,000 |
|
|
$ |
1,612,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Real estate acquired through foreclosure |
|
|
|
|
|
|
|
|
|
$ |
145,000 |
|
Vehicles acquired through repossession |
|
$ |
196,000 |
|
|
$ |
228,000 |
|
|
$ |
92,000 |
|
Reclassification of loans to other assets |
|
$ |
230,000 |
|
|
|
|
|
|
|
|
|
Net change in unrealized loss on
available-for-sale investment securities |
|
$ |
679,000 |
|
|
$ |
(1,019,000 |
) |
|
$ |
(1,122,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Common stock retired in connection
with the exercise of stock options |
|
$ |
417,000 |
|
|
$ |
105,000 |
|
|
$ |
176,000 |
|
The accompanying notes are an integral
part of these consolidated financial statements.
F - 9
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. |
|
THE BUSINESS OF PLUMAS BANCORP |
|
|
|
During 2002, Plumas Bancorp (the Company) was incorporated as a bank holding company for
the purpose of acquiring Plumas Bank (the Bank) in a one bank holding company
reorganization. This corporate structure gives the Company and the Bank greater flexibility
in terms of operation expansion and diversification. The Company formed Plumas Statutory
Trust I (Trust I) for the sole purpose of issuing trust preferred securities on September
26, 2002. The Company formed Plumas Statutory Trust II (Trust II) for the sole purpose of
issuing trust preferred securities on September 28, 2005. |
|
|
|
The Bank operates twelve branches in California, including branches in Alturas, Chester,
Fall River Mills, Greenville, Kings Beach, Loyalton, Portola, Quincy, Susanville, Tahoe
City, Truckee and Westwood. During the fourth quarter of 2006 the Bank opened a commercial
lending office in Reno, Nevada. The Banks deposits are insured by the Federal Deposit
Insurance Corporation (FDIC) up to applicable legal limits. The Banks primary source of
revenue is generated from providing loans to customers who are predominately small and
middle market businesses and individuals residing in the surrounding areas. |
|
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
|
|
|
Consolidation and Basis of Presentation |
|
|
|
The consolidated financial statements include the accounts of the Company and the
consolidated accounts of its wholly-owned subsidiary, Plumas Bank. All significant
intercompany balances and transactions have been eliminated. |
|
|
|
Plumas Statutory Trust I and Trust II are not consolidated into the Companys consolidated
financial statements and, accordingly, are accounted for under the equity method. The
Companys investment in Trust I of $235,000 and Trust II of $134,000 are included in accrued
interest receivable and other assets on the consolidated balance sheet. The junior
subordinated deferrable interest debentures issued and guaranteed by the Company and held by
Trust I and Trust II are reflected as debt on the consolidated balance sheet. |
|
|
|
The accounting and reporting policies of Plumas Bancorp and subsidiary conform with
accounting principles generally accepted in the United States of America and prevailing
practices within the banking industry. |
|
|
|
Reclassifications |
|
|
|
Certain reclassifications have been made to prior years balances to conform to
classifications used in 2006. |
F - 10
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Segment Information |
|
|
|
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. |
|
|
|
Stock Split |
|
|
|
On August 17, 2005 the Companys Board of Director approved a three-for-two stock split for
shareholders of record at the close of business on September 2, 2005 and effective on
September 16, 2005. All share and per share data in the consolidated financial statements
have been retroactively adjusted to give effect to the stock split. |
|
|
|
Use of Estimates |
|
|
|
The preparation of financial statements in conformity with generally accepted accounting
principles 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
period. Actual results could differ from these estimates. |
|
|
|
Cash and Cash Equivalents |
|
|
|
For the purpose of the statement of cash flows, cash and due from banks and Federal funds
sold are considered to be cash equivalents. Generally, Federal funds are sold for one day
periods. Cash held with other federally insured institutions in excess of FDIC limits as of
December 31, 2006 was $84,000. |
|
|
|
Investment Securities |
|
|
|
Investments are classified into one of the following categories: |
|
|
|
Available-for-sale securities reported at fair value, with unrealized gains
and losses excluded from earnings and reported, net of taxes, as accumulated other
comprehensive income (loss) within shareholders equity. |
|
|
|
|
Held-to-maturity securities, which management has the positive intent and
ability to hold, reported at amortized cost, adjusted for the accretion of discounts
and amortization of premiums. |
|
|
Management determines the appropriate classification of its investments at the time of
purchase and may only change the classification in certain limited circumstances. All
transfers between categories are accounted for at fair value. As of December 31, 2006 and
2005 the Company did not have any investment securities classified as trading and there were
no transfers between categories during 2006 or 2005. |
F - 11
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Investment Securities (Continued) |
|
|
|
Gains or losses on the sale of securities are computed on the specific identification
method. Interest earned on investment securities is reported in interest income, net of
applicable adjustments for accretion of discounts and amortization of premiums. |
|
|
|
Investment securities are evaluated for impairment on at least a quarterly basis and more
frequently when economic or market conditions warrant such an evaluation to determine
whether a decline in their value is other than temporary. Management utilizes criteria such
as the magnitude and duration of the decline and the intent and ability of the Company to
retain its investment in the securities for a period of time sufficient to allow for an
anticipated recovery in fair value, in addition to the reasons underlying the decline, to
determine whether the loss in value is other than temporary. The term other than
temporary is not intended to indicate that the decline is permanent, but indicates that the
prospects for a near-term recovery of value is not necessarily favorable, or that there is a
lack of evidence to support a realizable value equal to or greater than the carrying value
of the investment. Once a decline in value is determined to be other than temporary, the
value of the security is reduced and a corresponding charge to earnings is recognized. |
|
|
|
Investment in Federal Home Loan Bank Stock |
|
|
|
As a member of the Federal Home Loan Bank System, the Bank is required to maintain an
investment in the capital stock of the Federal Home Loan Bank. The investment is carried at
cost. At December 31, 2006 and 2005, Federal Home Loan Bank stock totaled $2,103,000 and
$2,000,000, respectively. On the consolidated balance sheet, Federal Home Loan Bank stock
is included in accrued interest receivable and other assets. |
|
|
|
Loans Held for Sale, Loan Sales and Servicing |
|
|
|
The Company accounts for the transfer and servicing of financial assets based on the
financial and servicing assets it controls and liabilities it has incurred, derecognizes
financial assets when control has been surrendered, and derecognizes liabilities when
extinguished. |
|
|
|
Servicing rights acquired through 1) a purchase or 2) the origination of loans which are
sold or securitized with servicing rights retained are recognized as separate assets or
liabilities. Servicing assets or liabilities are recorded at the difference between the
contractual servicing fees and adequate compensation for performing the servicing, and are
subsequently amortized in proportion to and over the period of the related net servicing
income or expense. Servicing assets are periodically evaluated for impairment. Fair values
are estimated using discounted cash flows based on current market interest rates. For
purposes of measuring impairment, servicing assets are stratified based on note rate and
term. The amount of impairment recognized, if any is the amount by which the servicing
assets for a stratum exceed their fair value. |
F - 12
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Loans Held for Sale, Loan Sales and Servicing (Continued) |
|
|
|
Government Guaranteed Loans |
|
|
|
Included in the portfolio are loans which are 75% to 90% guaranteed by the Small Business
Administration (SBA), US Department of Agriculture Rural Business Cooperative Service (RBS)
and Farm Services Agency (FSA). The guaranteed portion of these loans may be sold to a
third party, with the Bank retaining the unguaranteed portion. The Company can receive a
premium in excess of the adjusted carrying value of the loan at the time of sale. The
Company may be required to refund a portion of the sales premium if the borrower defaults or
prepays within ninety days of the settlement date. At December 31, 2006, the premiums and
guaranteed portion of these sold loans subject to these recourse provisions was not
significant. During 2006, 2005 and 2004 the Company was not required to refund any
significant amounts of sales premiums related to the loans sold. |
|
|
|
The Companys investment in the loan is allocated between the retained portion of the loan,
the servicing asset, the interest-only (IO) strip, and the sold portion of the loan based on
their relative fair values on the date the loan is sold. The gain on the sold portion of
the loan is recognized as income at the time of sale. The carrying value of the retained
portion of the loan is discounted based on the estimated value of a comparable
non-guaranteed loan. The servicing asset is recognized and amortized over the estimated
life of the related loan (see Note 4). Assets (accounted for as interest-only (IO) strips)
are recorded at the fair value of the difference between note rates and rates paid to
purchasers (the interest spread) and contractual servicing fees, if applicable. IO strips
are carried at fair value with gains or losses recorded as a component of shareholders
equity, similar to available-for-sale investment securities. Significant future prepayments
of these loans will result in the recognition of additional amortization of related
servicing assets and an adjustment to the carrying value of related IO strips. |
|
|
|
Mortgage Loans |
|
|
|
The Company originates mortgage loans that are either held in the Companys loan portfolio
or sold in the secondary market. Loans held-for-sale are carried at the lower of cost or
market value. Market value is determined by the specific identification method as of the
balance sheet date or the date which the purchasers have committed to purchase the loans.
At the time the loan is sold, the related right to service the loan is either retained, with
the Bank earning future servicing income, or released in exchange for a one-time
servicing-released premium. Loans subsequently transferred to the loan portfolio are
transferred at the lower of cost or market value at the date of transfer. Any difference
between the carrying amount of the loan and its outstanding principal balance is recognized
as an adjustment to yield by the interest method. The Company did not have any loans held
for sale at December 31, 2006 or 2005. |
|
|
|
The Company may be required to refund a portion of the premiums and repurchase a portion of
the loans that are sold if the borrower defaults within one hundred and eighty days of the
settlement date. At December 31, 2006, there were no premiums on sold loans subject to
these recourse provisions. During 2006, 2005 and 2004 the Company was not required to
refund any significant amounts of sales premiums related to the loans sold. |
F - 13
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Loans Held for Sale, Loan Sales and Servicing (Continued) |
|
|
|
Mortgage Loans (Continued) |
|
|
|
The Company serviced loans for the Federal National Mortgage Association (FNMA) totaling
$6,388,000 and $8,229,000 as of December 31, 2006 and 2005, respectively. |
|
|
|
Participation Loans |
|
|
|
The Company also serviced loans which it has participated with other financial institutions
totaling $2,910,000 and $1,516,000 as of December 31, 2006 and 2005, respectively. |
|
|
|
Loans |
|
|
|
Loans are stated at principal balances outstanding, except for loans transferred from loans
held for sale which are carried at the lower of principal balance or market value at the
date of transfer, adjusted for accretion of discounts. Interest is accrued daily based upon
outstanding loan balances. However, when, in the opinion of management, loans are
considered to be impaired and the future collectibility of interest and principal is in
serious doubt, loans are placed on nonaccrual status and the accrual of interest income is
suspended. Any interest accrued but unpaid is charged against income. Payments received
are applied to reduce principal to the extent necessary to ensure collection. Subsequent
payments on these loans, or payments received on nonaccrual loans for which the ultimate
collectibility of principal is not in doubt, are applied first to earned but unpaid interest
and then to principal. |
|
|
|
An impaired loan is measured based on the present value of expected future cash flows
discounted at the loans effective interest rate or, as a practical matter, at the loans
observable market price or the fair value of collateral if the loan is collateral dependent.
A loan is considered impaired when, based on current information and events, it is probable
that the Bank will be unable to collect all amounts due (including both principal and
interest) in accordance with the contractual terms of the loan agreement. |
|
|
|
Loan origination fees, commitment fees, direct loan origination costs and purchased premiums
and discounts on loans are deferred and recognized as an adjustment of yield, to be
amortized to interest income over the contractual term of the loan. The unamortized balance
of deferred fees and costs is reported as a component of net loans. |
|
|
|
The Company may acquire loans through a business combination or a purchase for which
differences may exist between the contractual cash flows and the cash flows expected to be
collected due, at least in part, to credit quality. When the Company acquires such loans,
the yield that may be accreted (accretable yield) is limited to the excess of the Companys
estimate of undiscounted cash flows expected to be collected over the Companys initial
investment in the loan. The excess of contractual cash flows over cash flows expected to be
collected may not be recognized as an adjustment to yield, loss, or a valuation allowance.
Subsequent increases in cash flows expected to be collected generally should be recognized
prospectively through adjustment of the loans yield over its remaining life. Decreases in
cash flows expected to be collected should be |
F - 14
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Loans (Continued) |
|
|
|
recognized as an impairment. The Company may not carry over or create a valuation
allowance in the initial accounting for loans acquired under these circumstances. At
December 31, 2006 and 2005, there were no such loans being accounted for under this policy. |
|
|
|
Allowance for Loan Losses |
|
|
|
The allowance for loan losses is maintained to provide for losses related to impaired loans
and other losses that can be expected to occur in the normal course of business. The
determination of the allowance is based on estimates made by management, to include
consideration of the character of the loan portfolio, specifically identified problem loans,
potential losses inherent in the portfolio taken as a whole and economic conditions in the
Companys service area. |
|
|
|
Classified loans and loans determined to be impaired are evaluated by management for
specific risk of loss. In addition, reserve factors are assigned to currently performing
loans based on managements assessment of the following for each identified loan type: (1)
inherent credit risk, (2) historical losses and, (3) where the Company has not experienced
losses, the loss experience of peer banks. These estimates are particularly susceptible to
changes in the economic environment and market conditions. |
|
|
|
The Banks Loan Committee reviews the adequacy of the allowance for loan losses at least
quarterly, to include consideration of the relative risks in the portfolio and current
economic conditions. The allowance is adjusted based on that review if, in managements
judgment, changes are warranted. |
|
|
|
The allowance is established through a provision for loan 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. The allowance for loan losses at December
31, 2006 and 2005, respectively, reflects managements estimate of probable losses in the
portfolio. |
|
|
|
Allowance for Losses Related to Undisbursed Commitments |
|
|
|
The Company maintains a separate allowance for losses related to undisbursed loan
commitments. Management estimates the amount of probable losses by applying a loss reserve
factor to the unused portion of undisbursed lines of credit. The allowance totaled $55,000
and $40,000 at December 31, 2006 and 2005, respectively and is included in accrued interest
payable and other liabilities in the consolidated balance sheet. |
|
|
|
Other Real Estate |
|
|
|
The Company had no other real estate holdings and no investment in real estate acquired in
full or partial settlement of loan obligations at December 31, 2006 and 2005. When property
is acquired, any excess of the Banks recorded investment in the loan balance and accrued
interest income over the estimated fair market value of the property |
F - 15
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Other Real Estate (Continued) |
|
|
|
against the allowance for loan losses. A valuation allowance for losses on other real estate
is maintained to provide for temporary declines in value. |
|
|
|
The allowance is established through a provision for losses on other real estate which is
included in other expenses. Subsequent gains or losses on sales or write-downs resulting
from permanent impairment are recorded in other income or expenses as incurred. |
|
|
|
Premises and Equipment |
|
|
|
Premises and equipment are carried at cost. Depreciation is determined using the
straight-line method over the estimated useful lives of the related assets. The useful
lives of premises are estimated to be twenty to thirty years. The useful lives of
furniture, fixtures and equipment are estimated to be two to ten years. Leasehold
improvements are amortized over the life of the asset or the life of the related lease,
whichever is shorter. When assets are sold or otherwise disposed of, the cost and related
accumulated depreciation or amortization are removed from the accounts, and any resulting
gain or loss is recognized in income for the period. The cost of maintenance and repairs is
charged to expense as incurred. The Company evaluates premises and equipment for financial
impairment as events or changes in circumstances indicate that the carrying amount of such
assets may not be fully recoverable. |
|
|
|
Intangible Assets |
|
|
|
Intangible assets consist of core deposit intangibles related to branch acquisitions and are
amortized using the straight-line method over ten years. The Company evaluates the
recoverability and remaining useful life annually to determine whether events or
circumstances warrant a revision to the intangible asset or the remaining period of
amortization. |
|
|
|
Income Taxes |
|
|
|
The Company files its income taxes on a consolidated basis with its subsidiary. The
allocation of income tax expense (benefit) represents each entitys proportionate share of
the consolidated provision for income taxes. |
|
|
|
Deferred tax assets and liabilities are recognized for the tax consequences of temporary
differences between the reported amount of assets and liabilities and their tax bases.
Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and
rates on the date of enactment. On the consolidated balance sheet, net deferred tax assets
are included in accrued interest receivable and other assets. |
F - 16
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Earnings Per Share |
|
|
|
Basic earnings per share (EPS), which excludes dilution, is computed by dividing income
available to common stockholders 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, result in the issuance of
common stock which shares in the earnings of the Company. The treasury stock method has
been applied to determine the dilutive effect of stock options in computing diluted EPS. |
|
|
|
Stock-Based Compensation |
|
|
|
At December 31, 2006, the Company had two shareholder approved stock-based compensation
plans, the Plumas Bank 2001 and 1991 Stock Option Plans (the Plans) which are described
more fully in Note 10. On January 1, 2006, the Company adopted Statement of Financial
Accounting Standards No. 123 (R), Share-Based Payment (SFAS 123 (R)), using the modified
prospective application transition method, which requires recognition of expense for options
granted prior to the adoption date equal to the fair value of the unvested amounts over
their remaining vesting period based on the grant date fair value estimated in accordance
with the original provisions of SFAS No. 123 Accounting for Stock Based Compensation and
compensation cost for all share based payments granted subsequent to January 1, 2006 based
on the grant date fair values estimated in accordance with the provisions of SFAS 123 (R).
The Company applied the alternative transition method in calculating its pool of excess tax
benefits available to absorb future tax deficiencies as provided by FSP FAS 123(R)-3,
Transition Election Related to Accounting for the Tax Effects of Share-Based Payment Awards.
Results for prior periods have not been restated. Prior to January 1, 2006, the Company
accounted for the Plans under the recognition and measurement principles of APB Opinion No.
25, Accounting for Stock Issued to Employees, and related Interpretations. No stock-based
compensation cost was recorded prior to January 1, 2006, as all options granted under these
Plans had an exercise price equal to the market value of the underlying common stock on the
date of the grant. |
|
|
|
As a result of adopting SFAS 123 (R), the Companys income before provision for income taxes
and net income for the year ended December 31, 2006 was $174,000 and $154,000, respectively,
lower than if the Company had continued to account for share-based compensation under APB
25. Basic and diluted earnings per share for the year ended December 31, 2006 would have
been $1.07 and $1.05, respectively, without the adoption of SFAS 123 (R) compared to $1.04
and $1.02, respectively, as reported. |
|
|
|
In accordance with SFAS 123 (R), beginning in 2006 the Company has presented excess tax
benefits from the exercise of stock-based compensation awards as a financing activity in the
consolidated statement of cash flows. |
F - 17
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Stock-Based Compensation (Continued)
The following table illustrates the pro forma SFAS 123 adjustment on consolidated net income
and earnings per share had the Company recorded compensation expense in accordance with SFAS
123 for the years ended December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
2004 |
|
Net income, as reported |
|
$ |
4,528,000 |
|
|
$ |
3,646,000 |
|
Deduct: Total stock-based compensation expense
determined under the fair value based method for
all awards, net of related tax effects |
|
|
177,000 |
|
|
|
144,000 |
|
|
|
|
|
|
|
|
Pro forma net income |
|
$ |
4,351,000 |
|
|
$ |
3,502,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share as reported |
|
$ |
.92 |
|
|
$ |
.75 |
|
Basic earnings per share pro forma |
|
$ |
.88 |
|
|
$ |
.72 |
|
Diluted earnings per share as reported |
|
$ |
.89 |
|
|
$ |
.73 |
|
Diluted earnings per share pro forma |
|
$ |
.86 |
|
|
$ |
.71 |
|
The Company determines the fair value of the options previously granted on the date of grant
using a Black-Scholes option pricing model that uses assumptions based on expected option
life, expected stock volatility and the risk-free interest rate. The expected volatility
assumptions used by the Company are based on the historical volatility of the Companys
common stock over the most recent period commensurate with the estimated expected life of
the Companys stock options. The Company bases its expected life assumption on its
historical experience and on the terms and conditions of the stock options it grants to
employees. 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 the grant. The Company
also makes assumptions regarding estimated forfeitures that will impact the total
compensation expenses recognized under the Plans.
The fair value of each option is estimated on the date of grant using the following
assumptions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
|
2004 |
Expected life of stock options |
|
5 years |
|
|
5 years |
|
|
5 years |
|
Interest ratestock options |
|
|
4.67 |
% |
|
|
4.14 |
% |
|
|
3.46 |
% |
Volatilitystock options |
|
|
21.4 |
% |
|
|
30.53 |
% |
|
|
51.54 |
% |
Dividend yields |
|
|
1.40 |
% |
|
|
1.48 |
% |
|
|
1.44 |
% |
Weighted-average fair value of
options granted during the year |
|
$ |
4.56 |
|
|
$ |
4.77 |
|
|
$ |
5.09 |
|
F - 18
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Impact of New Financial Accounting Standards |
|
|
|
Accounting for Servicing of Financial Assets |
|
|
|
In March 2006, the Financial Accounting Standards Board (FASB) issued Statement No. 156
(SFAS 156), Accounting for Servicing of Financial Assets An Amendment of FASB Statement
No. 140. SFAS 156 requires that all separately recognized servicing assets and servicing
liabilities be initially measured at fair value, if practicable, and permits, but does not
require, the subsequent measurement of servicing assets and servicing liabilities at fair
value. Under SFAS 156, an entity can elect subsequent fair value measurement of its
servicing assets and servicing liabilities by class. An entity should apply the
requirements for recognition and initial measurement of servicing assets and servicing
liabilities prospectively to all transactions after the effective date. SFAS 156 permits an
entity to reclassify certain available-for-sale securities to trading securities provided
that they are identified in some manner as offsetting the entitys exposure to changes in
fair value of servicing assets or servicing liabilities subsequently measured at fair value.
The provisions of SFAS 156 are effective for an entity as of the beginning of its first
fiscal year that begins after September 15, 2006. Management does not expect the adoption
of SFAS 156 to have a material impact on the Companys financial position or results of
operations. |
|
|
|
Accounting for Uncertainty in Income Taxes |
|
|
|
In July 2006, the FASB issued Financial Accounting Standards Interpretation No. 48 (FIN 48),
Accounting for Uncertainty in Income Taxes An Interpretation of FASB Statement No. 109..
FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an
enterprises financial statements in accordance with FASB Statement No. 109, Accounting for
Income Taxes. FIN 48 prescribes a recognition threshold and measurement standard for the
financial statement recognition and measurement of a tax position taken or expected to be
taken in a tax return. FIN 48 also provides guidance on derecognition, classification,
interest and penalties, accounting in interim periods, disclosures and transitions. FIN 48
is effective for fiscal years beginning after December 15, 2006. |
|
|
|
The Company presently recognizes income tax positions based on managements estimate of
whether it is reasonably possible that a liability has been incurred for unrecognized income
tax benefits by applying FASB Statement No. 5, Accounting for Contingencies. |
|
|
|
The provisions of FIN 48 will be effective for the Company on January 1, 2007 and are to be
applied to all tax positions upon initial application of this standard. Only tax positions
that meet the more-likely-than-not recognition threshold at the effective date may be
recognized or continue to be recognized upon adoption. |
|
|
|
The cumulative effect of applying the provisions of FIN 48, if any, will be reported as an
adjustment to the opening balance of retained earnings for the fiscal year of adoption.
Management does not expect the adoption of FIN 48 to have a material impact on the Companys
financial position or results of operations. |
F - 19
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Impact of New Financial Accounting Standards (Continued) |
|
|
|
Accounting for Purchases of Life Insurance |
|
|
|
In September 2006, the FASB ratified the consensus reached by the Emerging Issues Task Force
(EITF) on Issue No. 06-5, Accounting for Purchases of Life Insurance Determining the
Amount That Could Be Realized in Accordance with FASB Technical Bulletin No. 85-4,
Accounting for Purchases of Life Insurance. FASB Technical Bulletin No. 85-4 requires that
the amount that could be realized under the insurance contract as of the date of the
statement of financial position should be reported as an asset. Since the issuance of FASB
Technical Bulletin No. 85-4, questions arose regarding whether the amount that could be
realized should consider 1) any additional amounts included in the contractual terms of the
insurance policy other than the cash surrender value and 2) the contractual ability to
surrender all of the individual-life policies (or certificates in a group policy) at the
same time. EITF 06-5 determined that the amount that could be realized should 1) consider
any additional amounts included in the contractual terms of the policy and 2) assume the
surrender of an individual-life by individual-life policy (or certificate by certificate in
a group policy). Any amount that is ultimately realized by the policy holder upon the
assumed surrender of the final policy (or final certificate in a group policy) shall be
included in the amount that could be realized. An entity should apply the provisions of
EITF 06-5 through either a change in accounting principle through a cumulative-effect
adjustment to retained earnings as of the beginning of the year of adoption or a change in
accounting principle through retrospective application to all prior periods. The provisions
of EITF 06-5 are effective for fiscal years beginning after December 15, 2006. Management
has not yet completed its evaluation of the impact that EITF 06-5 will have. |
|
|
|
Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement
Split-Dollar Life Insurance Arrangements |
|
|
|
In September 2006, the FASB ratified the consensuses reached by the Task Force on Issue No.
06-4 (EITF 06-4), Accounting for Deferred Compensation and Postretirement Benefit Aspects of
Endorsement Split-Dollar Life Insurance Arrangements. A question arose when an employer
enters into an endorsement split-dollar life insurance arrangement related to whether the
employer should recognize a liability for the future benefits or premiums to be provided to
the employee. EITF 06-4 indicates that an employer should recognize a liability for future
benefits and that a liability for the benefit obligation has not been settled through the
purchase of an endorsement type policy. An entity should apply the provisions of EITF 06-4
either through a change in accounting principle through a cumulative-effect adjustment to
retained earnings as of the beginning of the year of adoption or a change in accounting
principle through retrospective application to all prior periods. The provisions of EITF
06-4 are effective for fiscal years beginning after December 15, 2007. Management has not
yet completed its evaluation of the impact that EITF 06-4 will have. |
F - 20
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2. |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
|
|
|
Impact of New Financial Accounting Standards (Continued) |
|
|
|
Fair Value Measurements |
|
|
|
In September 2006, the FASB issued Statement No. 157 (SFAS 157), Fair Value Measurements.
SFAS 157 defines fair value, establishes a framework for measuring fair value and expands
disclosures about fair value measurements. SFAS 157 applies whenever other standards require
(or permit) assets or liabilities to be measured at fair value but does not expand the use
of fair value in any new circumstances. In this standard, the FASB clarifies the principle
that fair value should be based on the assumptions market participants would use when
pricing the asset or liability. In support of this principle, SFAS 157 establishes a fair
value hierarchy that prioritizes the information used to develop those assumptions. The
provisions of SFAS 157 are effective for financial statements issued for fiscal years
beginning after November 15, 2007 and interim periods within those fiscal years. The
provisions should be applied prospectively, except for certain specifically identified
financial instruments. Management does not expect the adoption of SFAS 157 to have a
material impact to the Companys financial position or result of operations. |
|
|
|
Consideration of the Effects of Prior Year Misstatements |
|
|
|
In September 2006, the Securities and Exchange Commission published Staff Accounting
Bulleting No. 108 (SAB 108) Considering the Effects of Prior Year Misstatements when
Quantifying Misstatements in Current Year Financial Statements. The interpretations in this
Staff Accounting Bulleting were issued to address diversity in practice in quantifying
financial statement misstatements and the potential under current practice to build up
improper amounts on the balance sheet. This guidance will apply to the first fiscal year
ending after November 15, 2006 or December 31, 2006 for the Company.. The adoption of SAB
108 did not have a material impact on the Companys financial position, results of
operations or cash flows and no cumulative adjustment was required. |
F - 21
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
3. |
|
INVESTMENT SECURITIES |
|
|
|
The amortized cost and estimated fair value of investment securities at December 31, 2006
and 2005 consisted of the following: |
|
|
|
Available-for-Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
Estimated |
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
5,481,000 |
|
|
$ |
|
|
|
$ |
(137,000 |
) |
|
$ |
5,344,000 |
|
U.S. Government agencies |
|
|
30,435,000 |
|
|
|
|
|
|
|
(372,000 |
) |
|
|
30,063,000 |
|
U.S. Government agencies
collateralized by mortgage
obligations |
|
|
17,959,000 |
|
|
|
|
|
|
|
(519,000 |
) |
|
|
17,440,000 |
|
Corporate debt securities |
|
|
8,018,000 |
|
|
|
|
|
|
|
(150,000 |
) |
|
|
7,868,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
61,893,000 |
|
|
$ |
|
|
|
$ |
(1,178,000 |
) |
|
$ |
60,715,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized losses on available-for-sale investment securities totaling $1,178,000
were recorded, net of $486,000 in tax benefits, as accumulated other comprehensive loss
within shareholders equity at December 31, 2006. There were no sales of available-for-sale
investment securities during the year ended December 31, 2006. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
Estimated |
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
10,030,000 |
|
|
|
|
|
|
$ |
(207,000 |
) |
|
$ |
9,823,000 |
|
U.S. Government agencies |
|
|
44,574,000 |
|
|
$ |
1,000 |
|
|
|
(819,000 |
) |
|
|
43,756,000 |
|
U.S. Government agencies
collateralized by mortgage
obligations |
|
|
21,549,000 |
|
|
|
12,000 |
|
|
|
(610,000 |
) |
|
|
20,951,000 |
|
Corporate debt securities |
|
|
9,465,000 |
|
|
|
|
|
|
|
(234,000 |
) |
|
|
9,231,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
85,618,000 |
|
|
$ |
13,000 |
|
|
$ |
(1,870,000 |
) |
|
$ |
83,761,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F - 22
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
3. |
|
INVESTMENT SECURITIES (Continued) |
|
|
|
Available-for-Sale: (Continued) |
|
|
|
Net unrealized losses on available-for-sale investment securities totaling $1,857,000 were
recorded, net of $766,000 in tax benefits, as accumulated other comprehensive loss within
shareholders equity at December 31, 2005. Proceeds and gross realized losses from the sale
of available-for-sale investment securities for the year ended December 31, 2005 totaled
$1,992,000 and $8,000, respectively. Proceeds and gross realized gains from the sale of
available-for-sale investment securities for the year ended December 31, 2004 totaled
$36,309,000 and $235,000, respectively. |
|
|
|
Held-to-Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
Estimated |
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and
political subdivisions |
|
$ |
14,080,000 |
|
|
$ |
90,000 |
|
|
$ |
(44,000 |
) |
|
$ |
14,126,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
Estimated |
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
6,000 |
|
|
|
|
|
|
|
|
|
|
$ |
6,000 |
|
Obligations of states and
political subdivisions |
|
|
14,077,000 |
|
|
$ |
48,000 |
|
|
$ |
(180,000 |
) |
|
|
13,945,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
14,083,000 |
|
|
$ |
48,000 |
|
|
$ |
(180,000 |
) |
|
$ |
13,951,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
There were no sales or transfers of held-to-maturity investment securities during the
years ended December 31, 2006, 2005 and 2004. |
F - 23
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
3. |
|
INVESTMENT SECURITIES (Continued) |
|
|
|
Investment securities with unrealized losses at December 31, 2006 are summarized and
classified according to the duration of the loss period as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
|
|
|
|
|
|
|
|
$ |
5,344,000 |
|
|
$ |
137,000 |
|
|
$ |
5,344,000 |
|
|
$ |
137,000 |
|
U.S. Government
agencies |
|
|
|
|
|
|
|
|
|
|
30,063,000 |
|
|
|
372,000 |
|
|
|
30,063,000 |
|
|
|
372,000 |
|
Obligations of states
and political subdi-
visions |
|
|
|
|
|
|
|
|
|
|
5,738,000 |
|
|
|
44,000 |
|
|
|
5,738,000 |
|
|
|
44,000 |
|
U.S. Government
agencies collateral-
ized by mortgage
obligations |
|
|
2,816,000 |
|
|
|
15,000 |
|
|
|
14,553,000 |
|
|
|
504,000 |
|
|
|
17,369,000 |
|
|
|
519,000 |
|
Corporate debt securities |
|
|
|
|
|
|
|
|
|
|
7,868,000 |
|
|
|
150,000 |
|
|
|
7,868,000 |
|
|
|
150,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,816,000 |
|
|
$ |
15,000 |
|
|
$ |
63,566,000 |
|
|
$ |
1,207,000 |
|
|
$ |
66,382,000 |
|
|
$ |
1,222,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities with unrealized losses at December 31, 2005 are summarized and
classified according to the duration of the loss period as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
|
|
|
|
|
|
|
|
$ |
9,823,000 |
|
|
$ |
207,000 |
|
|
$ |
9,823,000 |
|
|
$ |
207,000 |
|
U.S. Government
agencies |
|
$ |
6,330,000 |
|
|
$ |
38,000 |
|
|
|
34,421,000 |
|
|
|
781,000 |
|
|
|
40,751,000 |
|
|
|
819,000 |
|
Obligations of states
and political subdi-
visions |
|
|
5,098,000 |
|
|
|
49,000 |
|
|
|
5,444,000 |
|
|
|
131,000 |
|
|
|
10,542,000 |
|
|
|
180,000 |
|
U.S. Government
agencies collateral-
ized by mortgage
obligations |
|
|
2,216,000 |
|
|
|
19,000 |
|
|
|
15,226,000 |
|
|
|
591,000 |
|
|
|
17,442,000 |
|
|
|
610,000 |
|
Corporate debt securities |
|
|
|
|
|
|
|
|
|
|
9,231,000 |
|
|
|
234,000 |
|
|
|
9,231,000 |
|
|
|
234,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
13,644,000 |
|
|
$ |
106,000 |
|
|
$ |
74,145,000 |
|
|
$ |
1,944,000 |
|
|
$ |
87,789,000 |
|
|
$ |
2,050,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and U.S. Government Agencies |
|
|
|
At December 31, 2006, the Company held 3 U.S. Treasury and 22 U.S. Government agency
securities all of which were in a loss position and had been in a loss position for twelve
months or more. The unrealized losses on the Companys investments in direct obligations of
the U.S. Treasury and U.S. government agencies were caused by interest rate increases. The
contractual terms of those investments do not permit the issuer to settle the securities at
a price less than the amortized costs of the 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 and intent to hold 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 December 31, 2006. |
F - 24
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
3. |
|
INVESTMENT SECURITIES (Continued) |
|
|
|
Obligations of States and Political Subdivision |
|
|
|
At December 31, 2006, the Company held 56 obligations of states and political subdivision
securities of which 23 were in a loss position and had been in a loss position for twelve
months or more. The unrealized losses on the Companys investments in obligations of states
and political subdivision securities were caused by interest rate increases. 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 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 December 31, 2006. |
|
|
|
U.S. Government Agencies Collateralized by Mortgage Obligations |
|
|
|
At December 31, 2006, the Company held 26 U.S. Government agency securities collateralized
by mortgage obligation securities of which 3 were in a loss position for less than twelve
months and 22 were in a loss position and had been in a loss position for twelve months or
more. The unrealized losses on the Companys investments in U.S. government agencies
collateralized by mortgage obligations were caused by interest rate increases. The
contractual cash flows of these investments are guaranteed by an agency of the U.S.
government. It is expected that the securities will not be settled at a price less than the
amortized cost of the Companys 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 and intent to hold 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 December 31, 2006. |
|
|
|
Corporate Debt Securities |
|
|
|
At December 31, 2006, the Company held 16 corporate debt securities all of which were in a
loss position and had been in a loss position for twelve months or more. The unrealized
losses on the Companys investments in corporate debt securities were caused by interest
rate increases. 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
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 December 31, 2006. |
F - 25
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
3. |
|
INVESTMENT SECURITIES (Continued) |
|
|
|
The amortized cost and estimated fair value of investment securities at December 31, 2006 by
contractual maturity are shown below. 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-Sale |
|
|
Held-to-Maturity |
|
|
|
|
|
|
|
Estimated |
|
|
|
|
|
|
Estimated |
|
|
|
Amortized |
|
|
Fair |
|
|
Amortized |
|
|
Fair |
|
|
|
Cost |
|
|
Value |
|
|
Cost |
|
|
Value |
|
Within one year |
|
$ |
27,943,000 |
|
|
$ |
27,705,000 |
|
|
$ |
588,000 |
|
|
$ |
586,000 |
|
After one year through
five years |
|
|
15,991,000 |
|
|
|
15,569,000 |
|
|
|
1,501,000 |
|
|
|
1,500,000 |
|
After five years through
ten years |
|
|
|
|
|
|
|
|
|
|
8,789,000 |
|
|
|
8,798,000 |
|
After ten years through
fifteen years |
|
|
|
|
|
|
|
|
|
|
3,202,000 |
|
|
|
3,242,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,934,000 |
|
|
|
43,275,000 |
|
|
|
14,080,000 |
|
|
|
14,126,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities
not due at a single
maturity date: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government-guar-
anteed mortgage-
backed securities |
|
|
17,959,000 |
|
|
|
17,440,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
61,893,000 |
|
|
$ |
60,715,000 |
|
|
$ |
14,080,000 |
|
|
$ |
14,126,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities with amortized costs totaling $41,616,000 and $38,678,000 and
estimated fair values totaling $41,184,000 and $37,975,000 at December 31, 2006 and 2005,
respectively, were pledged to secure public deposits and treasury, tax and loan accounts. |
F - 26
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
4. |
|
LOANS AND THE ALLOWANCE FOR LOAN LOSSES |
|
|
|
Outstanding loans are summarized below: |
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
Commercial |
|
$ |
36,182,000 |
|
|
$ |
42,252,000 |
|
Agricultural |
|
|
35,577,000 |
|
|
|
31,018,000 |
|
Real estate mortgage |
|
|
116,329,000 |
|
|
|
110,686,000 |
|
Real estate construction and land
development |
|
|
75,930,000 |
|
|
|
56,370,000 |
|
Installment |
|
|
90,694,000 |
|
|
|
81,320,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
354,712,000 |
|
|
|
321,646,000 |
|
|
|
|
|
|
|
|
|
|
Deferred loan costs, net |
|
|
1,182,000 |
|
|
|
766,000 |
|
Allowance for loan losses |
|
|
(3,917,000 |
) |
|
|
(3,256,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
351,977,000 |
|
|
$ |
319,156,000 |
|
|
|
|
|
|
|
|
Changes in the allowance for loan losses were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Balance, beginning of year |
|
$ |
3,256,000 |
|
|
$ |
2,722,000 |
|
|
$ |
2,524,000 |
|
Provision charged to operations |
|
|
1,000,000 |
|
|
|
1,100,000 |
|
|
|
750,000 |
|
Losses charged to allowance |
|
|
(645,000 |
) |
|
|
(739,000 |
) |
|
|
(703,000 |
) |
Recoveries |
|
|
306,000 |
|
|
|
173,000 |
|
|
|
151,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of year |
|
$ |
3,917,000 |
|
|
$ |
3,256,000 |
|
|
$ |
2,722,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The recorded investment in loans that were considered to be impaired totaled $972,000 and
$1,661,000 at December 31, 2006 and 2005, respectively. The related allowance for loan
losses for impaired loans was $66,000 and $137,000 at December 31, 2006 and 2005,
respectively. The average recorded investment in impaired loans for the years ended
December 31, 2006, 2005 and 2004 was $1,201,000,$1,263,000 and $1,582,000, respectively.
The Company recognized $116,000, $16,000 and $63,000 in interest income on a cash basis for
impaired loans during the years ended December 31, 2006, 2005 and 2004, respectively. |
F - 27
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
4. |
|
LOANS AND THE ALLOWANCE FOR LOAN LOSSES (Continued) |
|
|
|
At December 31, 2006 and 2005, nonaccrual loans totaled $972,000 and $1,661,000,
respectively. Interest foregone on nonaccrual loans totaled $53,000, $39,000 and $25,000
for the years ended December 31, 2006, 2005 and 2004, respectively. |
|
|
|
Salaries and employee benefits totaling $1,328,000, $1,197,000 and $746,000 have been
deferred as loan origination costs during the years ended December 31, 2006, 2005 and 2004,
respectively. |
|
|
|
Servicing Assets and Interest-Only Strips Receivable |
|
|
|
The Company serviced government guaranteed loans for others totaling $4,622,000, $4,251,000
and 3,001,000 as of December 31, 2006, 2005 and 2004, respectively. |
|
|
|
A summary of the related servicing assets and interest-only strips receivable are as
follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Servicing Assets: |
|
Balance at beginning of year |
|
$ |
97,000 |
|
|
$ |
106,000 |
|
|
$ |
82,000 |
|
Increase from loan sales |
|
|
15,000 |
|
|
|
3,000 |
|
|
|
36,000 |
|
Amortization charged to income |
|
|
(43,000 |
) |
|
|
(12,000 |
) |
|
|
(12,000 |
) |
|
|
|
|
|
|
|
|
|
|
Balance at end of year |
|
$ |
69,000 |
|
|
$ |
97,000 |
|
|
$ |
106,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Interest-Only Strips Receivable: |
|
Balance at beginning of year |
|
$ |
326,000 |
|
|
$ |
356,000 |
|
|
$ |
237,000 |
|
Increase from loan sales |
|
|
66,000 |
|
|
|
10,000 |
|
|
|
166,000 |
|
Amortization charged to income |
|
|
(155,000 |
) |
|
|
(40,000 |
) |
|
|
(47,000 |
) |
|
|
|
|
|
|
|
|
|
|
Balance at end of year |
|
$ |
238,000 |
|
|
$ |
326,000 |
|
|
$ |
356,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2006, 2005, and 2004, the Company had interest-only strips of $238,000,
$326,000, and $356,000, respectively, which approximates fair value. There were no
significant gains or losses recognized on the interest-only strips for the years ended
December 31, 2006, 2005 and 2004. |
F - 28
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
5. |
|
PREMISES AND EQUIPMENT |
|
|
|
Premises and equipment consisted of the following: |
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
Land |
|
$ |
2,372,000 |
|
|
$ |
1,882,000 |
|
Premises |
|
|
12,142,000 |
|
|
|
7,073,000 |
|
Furniture, equipment and leasehold improvements |
|
|
8,799,000 |
|
|
|
7,934,000 |
|
Construction in progress |
|
|
247,000 |
|
|
|
1,880,000 |
|
|
|
|
|
|
|
|
|
|
|
|
23,560,000 |
|
|
|
18,769,000 |
|
|
|
|
|
|
|
|
|
|
Less accumulated depreciation
and amortization |
|
|
(8,370,000 |
) |
|
|
(7,365,000 |
) |
|
|
|
|
|
|
|
|
|
$ |
15,190,000 |
|
|
$ |
11,404,000 |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization included in occupancy and equipment expense totaled
$1,870,000, $1,775,000 and $1,326,000 for the years ended December 31, 2006, 2005 and 2004,
respectively. |
6. |
|
DEPOSITS |
|
|
|
Interest-bearing deposits consisted of the following: |
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
Interest-bearing demand deposits |
|
$ |
81,011,000 |
|
|
$ |
69,889,000 |
|
Money market |
|
|
44,082,000 |
|
|
|
62,214,000 |
|
Savings |
|
|
54,866,000 |
|
|
|
65,611,000 |
|
Time, $100,000 or more |
|
|
38,863,000 |
|
|
|
32,575,000 |
|
Other time |
|
|
61,890,000 |
|
|
|
66,537,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
280,712,000 |
|
|
$ |
296,826,000 |
|
|
|
|
|
|
|
|
F - 29
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
6. |
|
DEPOSITS (Continued) |
|
|
|
At December 31, 2006, the scheduled maturities of time deposits were as follows: |
|
|
|
|
|
Year Ending |
|
|
|
|
December 31, |
|
|
|
|
2007 |
|
$ |
81,838,000 |
|
2008 |
|
|
14,292,000 |
|
2009 |
|
|
2,625,000 |
|
2010 |
|
|
1,383,000 |
|
2011 |
|
|
469,000 |
|
Thereafter |
|
|
146,000 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
100,753,000 |
|
|
|
|
|
|
|
At December 31, 2006, the contractual maturities of time deposits with a denomination of
$100,000 and over were as follows: $7,672,000 in 3 months or less, $11,338,000 over 3 months
through 6 months, $10,844,000 over 6 months through 12 months, and $7,009,000 thousand over
12 months. |
|
|
|
Deposit overdrafts reclassified as loan balances were $474,000 and $497,000 at December 31,
2006 and 2005, respectively. |
|
7. |
|
SHORT-TERM BORROWING ARRANGEMENTS |
|
|
|
The Company has unsecured short-term borrowing arrangements with two of its correspondent
banks in the amounts of $10,000,000 and $5,000,000. The Company can also borrow up to
$93,261,000 from the Federal Home Loan Bank (FHLB) secured by commercial and residential
mortgage loans with carrying values totaling $182,380,000. These FHLB advances are normally
made for one day periods but can be for longer periods. Short-term borrowings at December
31, 2006 consisted of $20,000,000 in one day FHLB advances with a 5.34% weighted average
rate. There were no short-term borrowings outstanding at December 31, 2005. |
|
8. |
|
JUNIOR SUBORDINATED DEFERRABLE INTEREST DEBENTURES |
|
|
|
Plumas Statutory Trust I and II are Connecticut business trusts formed by the Company with
capital of $235,000 and $134,000, respectively, for the sole purpose of issuing trust
preferred securities fully and unconditionally guaranteed by the Company. Under applicable
regulatory guidance, the amount of trust preferred securities that is eligible as Tier 1
capital is limited to twenty-five percent of the Companys Tier 1 capital, as defined, on a
pro forma basis. At December 31, 2006, all of the trust preferred securities that have been
issued qualify as Tier 1 capital. |
|
|
|
During 2002, Plumas Statutory Trust I issued 6,000 Floating Rate Capital Trust Pass-Through
Securities (Trust Preferred Securities), with a liquidation value of $1,000 per security,
for gross proceeds of $6,000,000. During 2005, Plumas Statutory Trust II issued 4,000 Trust
Preferred Securities with a liquidation value of $1,000 per security, |
F - 30
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
8. |
|
JUNIOR SUBORDINATED DEFERRABLE INTEREST DEBENTURES (Continued) |
|
|
|
for gross proceeds of $4,000,000. The entire proceeds were invested by Trust I in the
amount of $6,186,000 and Trust II in the amount of $4,124,000 in Floating Rate Junior
Subordinated Deferrable Interest Debentures (the Subordinated Debentures) issued by the
Company, with identical maturity, repricing and payment terms as the Trust Preferred
Securities. The Subordinated Debentures represent the sole assets of Trusts I and II. |
|
|
|
Trust Is Subordinated Debentures mature on September 26, 2032, bear a current interest rate
of 7.36% (based on 3-month LIBOR plus 3.40%), with repricing and payments due quarterly.
Trust IIs Subordinated Debentures mature on September 28, 2035, bear a current interest
rate of 5.49% (based on 3-month LIBOR plus 1.48%), with repricing and payments due
quarterly. The Subordinated Debentures are redeemable by the Company, subject to receipt by
the Company of prior approval from the Federal Reserve Board of Governors, on any quarterly
anniversary date on or after the 5-year anniversary date of the issuance. The redemption
price is par plus accrued and unpaid interest, except in the case of redemption under a
special event which is defined in the debenture. The Trust Preferred Securities are subject
to mandatory redemption to the extent of any early redemption of the Subordinated Debentures
and upon maturity of the Subordinated Debentures on September 26, 2032 for Trust I and
September 28, 2035 for Trust II. |
|
|
|
Holders of the Trust Preferred Securities are entitled to a cumulative cash distribution on
the liquidation amount of $1,000 per security. The interest rate of the Trust Preferred
Securities issued by Trust I adjust on each quarterly anniversary date to equal the 3-month
LIBOR plus 3.40% provided, however, that prior to September 26, 2007, such annual rate does
not exceed 11.90%. The Trust Preferred Securities issued by Trust II adjust on each
quarterly anniversary date to equal the 3-month LIBOR plus 1.48%. Both Trusts I and II have
the option to defer payment of the distributions for a period of up to five years, as long
as the Company is not in default on the payment of interest on the Subordinated Debentures.
The Trust Preferred Securities were sold and issued in private transactions pursuant to an
exemption from registration under the Securities Act of 1933, as amended. The Company has
guaranteed, on a subordinated basis, distributions and other payments due on the Trust
Preferred Securities. |
|
|
|
Interest expense recognized by the Company for the years ended December 31, 2006, 2005 and
2004 related to the subordinated debentures was $810,000, $479,000 and $305,000,
respectively. The amount of deferred costs at December 31, 2006 and 2005 was $155,000 and
$161,000, respectively. The amortization of the deferred costs was $6,000 for each of the
years ended December 31, 2006, 2005 and 2004. |
F - 31
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
9. |
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
Leases |
|
|
|
The Company leases its Tahoe City and Loyalton branch offices and its Reno, Nevada loan
production office under noncancelable operating leases that expire in March 2008, June 2007
and October 2009, respectively. The Tahoe City office lease contains an option to renew the
lease for fifteen years. Future minimum lease payments are as follows: |
|
|
|
|
|
Year Ending |
|
|
|
|
December 31, |
|
|
|
|
2007 |
|
$ |
164,000 |
|
2008 |
|
|
49,000 |
|
2009 |
|
|
22,000 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
235,000 |
|
|
|
|
|
|
|
Rental expense included in occupancy and equipment expense totaled $221,000, $242,000 and
$264,000 for the years ended December 31, 2006, 2005 and 2004, respectively. |
|
|
|
Financial Instruments With Off-Balance-Sheet Risk |
|
|
|
The Company is a party to financial instruments with off-balance-sheet risk in the normal
course of business in order to meet the financing needs of its customers. These financial
instruments include commitments to extend credit and letters of credit. These instruments
involve, to varying degrees, elements of credit and interest rate risk in excess of the
amount recognized on the consolidated balance sheet. |
|
|
|
The Companys exposure to credit loss in the event of nonperformance by the other party for
commitments to extend credit and letters of credit is represented by the contractual amount
of those instruments. The Company uses the same credit policies in making commitments and
letters of credit as it does for loans included on the consolidated balance sheet. |
|
|
|
The following financial instruments represent off-balance-sheet credit risk: |
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
2006 |
|
2005 |
Commitments to extend credit |
|
$ |
101,759,000 |
|
|
$ |
107,500,000 |
|
Letters of credit |
|
$ |
564,000 |
|
|
$ |
1,195,000 |
|
|
|
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. Commitments generally have fixed
expiration dates or other termination clauses and may require payment of a fee. Since some
of the commitments are expected to expire without being drawn upon, the |
F - 32
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
9. |
|
COMMITMENTS AND CONTINGENCIES (Continued) |
|
|
|
total commitment amounts do not necessarily represent future cash requirements. The Company
evaluates each customers creditworthiness on a case-by-case basis. The amount of
collateral obtained, if deemed necessary by the Company upon extension of credit, is based
on managements credit evaluation of the borrower. Collateral held varies, but may include
accounts receivable, crops, inventory, equipment, income-producing commercial properties,
farm land and residential properties. |
|
|
|
Letters of credit are conditional commitments issued by the Company to guarantee the
performance of a customer to a third party. The credit risk involved in issuing letters of
credit is essentially the same as that involved in extending loans to customers. The fair
value of the liability related to these letters of credit, which represents the fees
received for issuing the guarantees, was not significant at December 31, 2006 and 2005. The
Company recognizes these fees as revenues over the term of the commitment or when the
commitment is used. |
|
|
|
At December 31, 2006, consumer loan commitments represent approximately 12% of total
commitments and are generally unsecured. Commercial and agricultural loan commitments
represent approximately 24% of total commitments and are generally secured by various assets
of the borrower. Real estate loan commitments, including consumer home equity lines of
credit, represent the remaining 64% of total commitments and are generally secured by
property with a loan-to-value ratio not to exceed 80%. In addition, the majority of the
Companys commitments have variable interest rates. |
|
|
|
Concentrations of Credit Risk |
|
|
|
The Company grants real estate mortgage, real estate construction, commercial, agricultural
and consumer loans to customers throughout Plumas, Nevada, Placer, Lassen, Sierra, Shasta
and Modoc counties. |
|
|
|
Although the Company has a diversified loan portfolio, a substantial portion of its
portfolio is secured by commercial and residential real estate. However, personal and
business income represent the primary source of repayment for a majority of these loans. |
|
|
|
Contingencies |
|
|
|
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 financial position or results of operations of
the Company. |
F - 33
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
10. |
|
SHAREHOLDERS EQUITY |
|
|
|
Dividend Restrictions |
|
|
|
The Companys ability to pay cash dividends is dependent on dividends paid to it by the Bank
and limited by California corporation law. Under California law, the holders of common
stock of the Company are entitled to receive dividends when and as declared by the Board of
Directors, out of funds legally available, subject to certain restrictions. The California
general corporation law prohibits the Company from paying dividends on its common stock
unless: (i) its retained earnings, immediately prior to the dividend payment, equals or
exceeds the amount of the dividend or (ii) immediately after giving effect to the dividend,
the sum of the Companys assets (exclusive of goodwill and deferred charges) would be at
least equal to 125% of its liabilities (not including deferred taxes, deferred income and
other deferred liabilities) and the current assets of the Company would be at least equal to
its current liabilities, or, if the average of its earnings before taxes on income and
before interest expense for the two preceding fiscal years was less than the average of its
interest expense for the two preceding fiscal years, at least equal to 125% of its current
liabilities. |
|
|
|
Dividends from the Bank to the Company are restricted under California law to the lesser of
the Banks retained earnings or the Banks net income for the latest three fiscal years,
less dividends previously declared during that period, or, with the approval of the
Department of Financial Institutions, to the greater of the retained earnings of the Bank,
the net income of the Bank for its last fiscal year, or the net income of the Bank for its
current fiscal year. As of December 31, 2006, the maximum amount available for dividend
distribution under this restriction was approximately $13,282,000. In addition the Companys
ability to pay dividends is subject to certain covenants contained in the indentures
relating to the Trust Preferred Securities issued by the business trusts (see Note 8). |
F - 34
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
10. |
|
SHAREHOLDERS EQUITY (Continued) |
|
|
|
Earnings Per Share |
|
|
|
A reconciliation of the numerators and denominators of the basic and diluted earnings per
share computations is as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
|
|
|
|
Net |
|
|
Shares |
|
|
Per Share |
|
For the Year Ended |
|
Income |
|
|
Outstanding |
|
|
Amount |
|
December 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
5,202,000 |
|
|
|
5,001,389 |
|
|
$ |
1.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive stock options |
|
|
|
|
|
|
83,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
5,202,000 |
|
|
|
5,084,921 |
|
|
$ |
1.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
4,528,000 |
|
|
|
4,946,026 |
|
|
$ |
0.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive stock options |
|
|
|
|
|
|
150,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
4,528,000 |
|
|
|
5,096,726 |
|
|
$ |
0.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
3,646,000 |
|
|
|
4,890,630 |
|
|
$ |
0.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive stock options |
|
|
|
|
|
|
108,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
3,646,000 |
|
|
|
4,999,450 |
|
|
$ |
0.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares of common stock issuable under stock options for which the exercise prices were
greater than the average market prices were not included in the computation of diluted
earnings per share due to their antidilutive effect. Stock options not included in the
computation of diluted earnings per share were 12,500 and 78,562 for the years ended
December 31, 2006 and 2004, respectively. For the year ending December 31, 2005, all stock
options were dilutive and therefore included in the computation of diluted earnings per
share. |
F - 35
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
10. |
|
SHAREHOLDERS EQUITY (Continued) |
|
|
|
Stock Options |
|
|
|
In 2001 and 1991, the Company established Stock Option Plans for which 909,951 shares of
common stock remain reserved for issuance to employees and directors and 615,037 shares are
available for future grants under incentive and nonstatutory agreements as of December 31,
2006. The Plans require that the option price may not be less than the fair market value of
the stock at the date the option is granted, and that the stock must be paid in full at the
time the option is exercised. Payment in full for the option price must be made in cash or
with Company common stock previously acquired by the optionee and held by the optionee for a
period of at least six months. The Plans do not provide for the settlement of awards in cash
and new shares are issued upon option exercise. The options expire on dates determined by
the Board of Directors, but not later than ten years from the date of grant. Upon grant,
options vest ratably over a three to five year period. A summary of the activity within the
Plans follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
Weighted |
|
Average |
|
|
|
|
|
|
|
|
Average |
|
Remaining |
|
|
|
|
|
|
|
|
Exercise |
|
Contractual |
|
Intrinsic Value |
|
|
Shares |
|
Price |
|
Term |
|
(in thousands) |
Incentive: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at January 1, 2004 |
|
|
321,862 |
|
|
$ |
8.43 |
|
|
|
|
|
|
|
|
|
Options granted |
|
|
57,112 |
|
|
|
14.07 |
|
|
|
|
|
|
|
|
|
Options exercised |
|
|
(49,338 |
) |
|
|
4.60 |
|
|
|
|
|
|
|
|
|
Options cancelled |
|
|
(7,357 |
) |
|
|
11.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at December 31, 2004 |
|
|
322,279 |
|
|
$ |
9.94 |
|
|
|
|
|
|
|
|
|
Options granted |
|
|
7,500 |
|
|
|
18.97 |
|
|
|
|
|
|
|
|
|
Options exercised |
|
|
(64,895 |
) |
|
|
5.71 |
|
|
|
|
|
|
|
|
|
Options cancelled |
|
|
(22,039 |
) |
|
|
13.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at December 31, 2005 |
|
|
242,845 |
|
|
$ |
11.05 |
|
|
|
|
|
|
|
|
|
Options granted |
|
|
5,000 |
|
|
|
16.89 |
|
|
|
|
|
|
|
|
|
Options exercised |
|
|
(50,771 |
) |
|
|
8.90 |
|
|
|
|
|
|
|
|
|
Options cancelled |
|
|
(4,756 |
) |
|
|
12.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at December 31, 2006 |
|
|
192,318 |
|
|
$ |
11.72 |
|
|
|
6.5 |
|
|
$ |
613 |
|
Options exercisable at December 31, 2006 |
|
|
120,949 |
|
|
$ |
10.57 |
|
|
|
5.9 |
|
|
$ |
525 |
|
Expected to vest after December 31, 2006 |
|
|
71,369 |
|
|
$ |
13.67 |
|
|
|
7.5 |
|
|
$ |
88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonstatutory: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at January 1, 2004 |
|
|
114,757 |
|
|
$ |
9.37 |
|
|
|
|
|
|
|
|
|
Options granted |
|
|
25,313 |
|
|
|
14.19 |
|
|
|
|
|
|
|
|
|
Options exercised |
|
|
(2,280 |
) |
|
|
4.96 |
|
|
|
|
|
|
|
|
|
Options cancelled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at December 31, 2004 |
|
|
137,790 |
|
|
$ |
10.33 |
|
|
|
|
|
|
|
|
|
Options granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercised |
|
|
(17,713 |
) |
|
|
7.58 |
|
|
|
|
|
|
|
|
|
Options cancelled |
|
|
(6,946 |
) |
|
|
12.94 |
|
|
|
|
|
|
|
|
|
Options outstanding at December 31, 2005 |
|
|
113,131 |
|
|
$ |
10.59 |
|
|
|
|
|
|
|
|
|
Options granted |
|
|
2,500 |
|
|
|
18.79 |
|
|
|
|
|
|
|
|
|
Options exercised |
|
|
(17,035 |
) |
|
|
6.95 |
|
|
|
|
|
|
|
|
|
Options cancelled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at December 31, 2006 |
|
|
98,596 |
|
|
$ |
11.43 |
|
|
|
6.2 |
|
|
$ |
343 |
|
Options exercisable at December 31, 2006 |
|
|
67,976 |
|
|
$ |
10.44 |
|
|
|
5.7 |
|
|
$ |
304 |
|
Expected to vest after December 31, 2006 |
|
|
30,620 |
|
|
$ |
13.63 |
|
|
|
7.3 |
|
|
$ |
39 |
|
F - 36
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
10. |
|
SHAREHOLDERS EQUITY (Continued) |
|
|
|
Stock Options (Continued) |
|
|
|
As of December 31, 2006, there was $361,000 of total unrecognized compensation cost related
to non-vested share-based compensation arrangements granted under the 2001 Plan. That cost
is expected to be recognized over a weighted average period of 2.4 years. |
|
|
|
The total fair value of options vested was $140,000 for the
year ended December 31, 2006. The
total intrinsic value of options at time of exercise was $616,000, $947,000 and $429,000 for
the years ended December 31, 2006, 2005, and 2004, respectively. |
|
|
|
Cash received from option exercise for the years ended December 31, 2006, 2005, and 2004,
was $181,000, $372,000 and $62,000, respectively. The tax benefit realized for the tax
deductions from option exercise totaled $61,000, $35,000 and $6,000, respectively, for the
years ended December 31, 2006, 2005, and 2004. |
|
|
|
Regulatory Capital |
|
|
|
The Company and the Bank are subject to certain regulatory capital requirements administered
by the Board of Governors of the Federal Reserve System and the Federal Deposit Insurance
Corporation (FDIC). Failure to meet these minimum capital requirements can initiate certain
mandatory, and possibly additional discretionary, actions by regulators that, if undertaken,
could have a direct material effect on the Companys consolidated financial statements.
Under capital adequacy guidelines and the regulatory framework for prompt corrective action,
the Bank must meet specific capital guidelines that involve quantitative measures of the
Banks assets, liabilities and certain off-balance-sheet items as calculated under
regulatory accounting practices. The Companys and the Banks capital amounts and
classification are also subject to qualitative judgments by the regulators about components,
risk weightings and other factors. |
|
|
|
Quantitative measures established by regulation to ensure capital adequacy require the
Company and the Bank to maintain minimum amounts and ratios of total and Tier 1 capital to
risk-weighted assets and of Tier 1 capital to average assets. Each of these components is
defined in the regulations. Management believes that the Company and the Bank met all their
capital adequacy requirements as of December 31, 2006 and 2005. |
|
|
|
In addition, the most recent notification from the FDIC categorized the Bank as well
capitalized under the regulatory framework for prompt corrective action. To be categorized
as well capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based and
Tier 1 leverage ratios as set forth below. There are no conditions or events since that
notification that management believes have changed the Banks category. |
F - 37
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
10. |
|
SHAREHOLDERS EQUITY (Continued) |
|
|
|
Regulatory Capital (Continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
2006 |
|
2005 |
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
Leverage Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plumas Bancorp and Subsidiary |
|
$ |
45,206,000 |
|
|
|
9.5 |
% |
|
$ |
40,589,000 |
|
|
|
8.5 |
% |
Minimum regulatory requirement |
|
$ |
18,955,000 |
|
|
|
4.0 |
% |
|
$ |
19,013,000 |
|
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plumas Bank |
|
$ |
44,094,000 |
|
|
|
9.3 |
% |
|
$ |
37,611,000 |
|
|
|
7.8 |
% |
Minimum requirement for Well-Capitalized institution |
|
$ |
23,669,000 |
|
|
|
5.0 |
% |
|
$ |
24,060,000 |
|
|
|
5.0 |
% |
Minimum regulatory requirement |
|
$ |
18,935,000 |
|
|
|
4.0 |
% |
|
$ |
19,248,000 |
|
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 Risk-Based Capital Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plumas Bancorp and Subsidiary |
|
$ |
45,206,000 |
|
|
|
10.9 |
% |
|
$ |
40,589,000 |
|
|
|
10.3 |
% |
Minimum regulatory requirement |
|
$ |
16,610,000 |
|
|
|
4.0 |
% |
|
$ |
15,780,000 |
|
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plumas Bank |
|
$ |
44,094,000 |
|
|
|
10.6 |
% |
|
$ |
37,611,000 |
|
|
|
9.6 |
% |
Minimum requirement for Well-Capitalized institution |
|
$ |
24,885,000 |
|
|
|
6.0 |
% |
|
$ |
23,635,000 |
|
|
|
6.0 |
% |
Minimum regulatory requirement |
|
$ |
16,590,000 |
|
|
|
4.0 |
% |
|
$ |
15,757,000 |
|
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Risk-Based Capital Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plumas Bancorp and Subsidiary |
|
$ |
49,123,000 |
|
|
|
11.8 |
% |
|
$ |
43,845,000 |
|
|
|
11.1 |
% |
Minimum regulatory requirement |
|
$ |
33,221,000 |
|
|
|
8.0 |
% |
|
$ |
31,560,000 |
|
|
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plumas Bank |
|
$ |
48,011,000 |
|
|
|
11.6 |
% |
|
$ |
40,867,000 |
|
|
|
10.4 |
% |
Minimum requirement for Well-Capitalized institution |
|
$ |
41,475,000 |
|
|
|
10.0 |
% |
|
$ |
39,392,000 |
|
|
|
10.0 |
% |
Minimum regulatory requirement |
|
$ |
33,180,000 |
|
|
|
8.0 |
% |
|
$ |
31,514,000 |
|
|
|
8.0 |
% |
F - 38
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
11. |
|
OTHER EXPENSES |
|
|
|
Other expenses consisted of the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
2006 |
|
2005 |
|
2004 |
Professional fees |
|
$ |
780,000 |
|
|
$ |
865,000 |
|
|
$ |
596,000 |
|
Outside service fees |
|
|
591,000 |
|
|
|
700,000 |
|
|
|
551,000 |
|
Business development |
|
|
555,000 |
|
|
|
494,000 |
|
|
|
389,000 |
|
Advertising and promotion |
|
|
552,000 |
|
|
|
467,000 |
|
|
|
350,000 |
|
Telephone and data communications |
|
|
374,000 |
|
|
|
366,000 |
|
|
|
346,000 |
|
Director compensation and retirement |
|
|
370,000 |
|
|
|
288,000 |
|
|
|
284,000 |
|
Core deposit intangible amortization |
|
|
301,000 |
|
|
|
301,000 |
|
|
|
299,000 |
|
Stationery and supplies |
|
|
282,000 |
|
|
|
336,000 |
|
|
|
292,000 |
|
Armored car and courier |
|
|
270,000 |
|
|
|
337,000 |
|
|
|
371,000 |
|
Postage |
|
|
249,000 |
|
|
|
258,000 |
|
|
|
261,000 |
|
Insurance |
|
|
173,000 |
|
|
|
206,000 |
|
|
|
236,000 |
|
Loan expenses |
|
|
139,000 |
|
|
|
114,000 |
|
|
|
191,000 |
|
Other operating expenses |
|
|
288,000 |
|
|
|
233,000 |
|
|
|
188,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,924,000 |
|
|
$ |
4,965,000 |
|
|
$ |
4,354,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12. |
|
INCOME TAXES |
|
|
|
The provision for income taxes for the years ended December 31, 2006, 2005 and 2004
consisted of the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal |
|
|
State |
|
|
Total |
|
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
$ |
2,736,000 |
|
|
$ |
916,000 |
|
|
$ |
3,652,000 |
|
Deferred |
|
|
(434,000 |
) |
|
|
(22,000 |
) |
|
|
(456,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
$ |
2,302,000 |
|
|
$ |
894,000 |
|
|
$ |
3,196,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
$ |
1,809,000 |
|
|
$ |
757,000 |
|
|
$ |
2,566,000 |
|
Deferred |
|
|
44,000 |
|
|
|
(10,000 |
) |
|
|
34,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
$ |
1,853,000 |
|
|
$ |
747,000 |
|
|
$ |
2,600,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
$ |
1,378,000 |
|
|
$ |
541,000 |
|
|
$ |
1,919,000 |
|
Deferred |
|
|
51,000 |
|
|
|
31,000 |
|
|
|
82,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
$ |
1,429,000 |
|
|
$ |
572,000 |
|
|
$ |
2,001,000 |
|
|
|
|
|
|
|
|
|
|
|
F - 39
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
12. |
|
INCOME TAXES (Continued) |
|
|
|
Deferred tax assets (liabilities) consisted of the following: |
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
1,431,000 |
|
|
$ |
1,149,000 |
|
Future benefit of state income tax deduction |
|
|
246,000 |
|
|
|
172,000 |
|
Deferred compensation |
|
|
1,441,000 |
|
|
|
1,300,000 |
|
Core deposit premium |
|
|
254,000 |
|
|
|
210,000 |
|
Unrealized loss on available-for-sale
investment securities |
|
|
486,000 |
|
|
|
766,000 |
|
Other |
|
|
46,000 |
|
|
|
22,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets |
|
|
3,904,000 |
|
|
|
3,619,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
Prepaid costs |
|
$ |
(80,000 |
) |
|
$ |
(126,000 |
) |
Deferred loan costs |
|
|
(1,421,000 |
) |
|
|
(1,272,000 |
) |
Premises and equipment |
|
|
(535,000 |
) |
|
|
(576,000 |
) |
Other |
|
|
(123,000 |
) |
|
|
(76,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax liabilities |
|
|
(2,159,000 |
) |
|
|
(2,050,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets |
|
$ |
1,745,000 |
|
|
$ |
1,569,000 |
|
|
|
|
|
|
|
|
|
|
The Company believes that it is more likely than not that it will realize the above deferred
tax assets in future periods; therefore, no valuation allowance has been provided against
its deferred tax assets. |
|
|
|
The provision for income taxes differs from amounts computed by applying the statutory
Federal income tax rate to operating income before income taxes. The significant items
comprising these differences consisted of the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
|
2004 |
Federal income tax, at statutory rate |
|
|
34.0 |
% |
|
|
34.0 |
% |
|
|
34.0 |
% |
State franchise tax, net of Federal tax effect |
|
|
7.0 |
% |
|
|
6.9 |
% |
|
|
6.7 |
% |
Interest on obligations of states and political
subdivisions |
|
|
(2.3 |
)% |
|
|
(2.8 |
)% |
|
|
(3.2 |
)% |
Net increase in cash surrender value of bank
owned life insurance |
|
|
(1.3 |
)% |
|
|
(1.4 |
)% |
|
|
(2.5 |
)% |
Other |
|
|
0.7 |
% |
|
|
(0.2 |
)% |
|
|
0.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate |
|
|
38.1 |
% |
|
|
36.5 |
% |
|
|
35.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
F - 40
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
13. |
|
RELATED PARTY TRANSACTIONS |
|
|
|
During the normal course of business, the Company enters into transactions with related
parties, including executive officers and directors. These transactions include borrowings
with substantially the same terms, including rates and collateral, as loans to unrelated
parties. The following is a summary of the aggregate activity involving related party
borrowers during 2006: |
|
|
|
|
|
Balance, January 1, 2006 |
|
$ |
2,465,000 |
|
|
|
|
|
|
Disbursements |
|
|
5,639,000 |
|
Amounts repaid |
|
|
(5,376,000 |
) |
|
|
|
|
|
|
|
|
|
Balance, December 31, 2006 |
|
$ |
2,728,000 |
|
|
|
|
|
|
|
|
|
|
Undisbursed commitments to related
parties, December 31, 2006 |
|
$ |
281,000 |
|
|
|
|
|
14. |
|
EMPLOYEE BENEFIT PLANS |
|
|
|
Profit Sharing Plan |
|
|
|
The Plumas Bank Profit Sharing Plan commenced April 1, 1988 and is available to employees
meeting certain service requirements. Under the Plan, employees are able to defer a
selected percentage of their annual compensation. Included under the Plans investment
options is the option to invest in Company stock. The Companys contribution consists of
the following: |
|
|
|
A contribution which matches the participants contribution, up to
a maximum of 3% of the employees compensation. |
|
|
|
|
An additional discretionary contribution. |
|
|
During the years ended December 31, 2006, 2005 and 2004, the Companys contribution totaled
$195,000, $189,000 and $160,000, respectively. |
|
|
|
Salary Continuation and Retirement Agreements |
|
|
|
Salary continuation and retirement agreements are in place for five key executives and
members of the Board of Directors. Under these agreements, the directors and executives
will receive monthly payments for twelve to fifteen years, respectively, after retirement.
These benefits are substantially equivalent to those available under split-dollar life
insurance policies purchased by the Bank on the lives of the directors and executives. In
addition, the estimated present value of these future benefits is accrued over the period
from the effective dates of the agreements until the participants expected retirement
dates. The expense recognized under these plans for the years ended December 31, 2006, 2005
and 2004 totaled $331,000, $558,000 and $435,000, respectively. |
F - 41
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
14. |
|
EMPLOYEE BENEFIT PLANS (Continued) |
|
|
|
Salary Continuation and Retirement Agreements (Continued) |
|
|
|
In connection with these agreements, the Bank purchased single premium life insurance
policies with cash surrender values totaling $9,449,000 and $8,930,000 at December 31, 2006
and 2005, respectively. Income earned on these policies, net of expenses, totaled $319,000,
$287,000 and $349,000 for the years ended December 31, 2006, 2005 and 2004, respectively.
Income earned on these policies is not subject to Federal and State income tax. |
|
15. |
|
COMPREHENSIVE INCOME |
|
|
|
Comprehensive income is reported in addition to net income for all periods presented.
Comprehensive income is a more inclusive financial reporting methodology that includes
disclosure of other comprehensive income (loss) that historically has not been recognized in
the calculation of net income. The unrealized gains and losses on the Companys
available-for-sale investment securities are included in other comprehensive income (loss).
Total comprehensive income and the components of accumulated other comprehensive income
(loss) are presented in the consolidated statement of changes in shareholders equity. |
|
|
|
At December 31, 2006, 2005 and 2004, the Company held securities classified as
available-for-sale which had unrealized (losses) gains as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax |
|
|
|
|
|
|
Before |
|
|
Benefit |
|
|
After |
|
|
|
Tax |
|
|
(Expense) |
|
|
Tax |
|
For the Year Ended December 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains |
|
$ |
679,000 |
|
|
$ |
(280,000 |
) |
|
$ |
399,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding losses |
|
$ |
(1,027,000 |
) |
|
$ |
423,000 |
|
|
$ |
(604,000 |
) |
Reclassification adjustment for losses
included in net income |
|
|
(8,000 |
) |
|
|
3,000 |
|
|
|
(5,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive
loss |
|
$ |
(1,019,000 |
) |
|
$ |
420,000 |
|
|
$ |
(599,000 |
) |
|
|
|
|
|
|
|
|
|
|
F - 42
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
15. |
|
COMPREHENSIVE INCOME (Continued) |
|
|
|
For the Year Ended December 31, 2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding losses |
|
$ |
(885,000 |
) |
|
$ |
362,000 |
|
|
$ |
(523,000 |
) |
Reclassification adjustment for gains
included in net income |
|
|
235,000 |
|
|
|
(100,000 |
) |
|
|
135,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive
loss |
|
$ |
(1,120,000 |
) |
|
$ |
462,000 |
|
|
$ |
(658,000 |
) |
|
|
|
|
|
|
|
|
|
|
16. |
|
DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS |
|
|
|
Estimated fair values are disclosed for financial instruments for which it is practicable to
estimate fair value. These estimates are made at a specific point in time based on relevant
market data and information about the financial instruments. These estimates do not reflect
any premium or discount that could result from offering the Companys 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. |
|
|
|
Because no market exists for a significant portion of the Companys 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 following methods and assumptions were used by management to estimate the fair value of
its financial instruments at December 31, 2006 and 2005: |
|
|
|
Cash and cash equivalents: For cash and cash equivalents, the carrying amount is
estimated to be fair value. |
|
|
|
Investment securities: For investment securities, fair values are based on quoted
market prices, where available. If quoted market prices are not available, fair values are
estimated using quoted market prices for similar securities and indications of value
provided by brokers. |
F - 43
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
16. |
|
DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued) |
|
|
|
Loans: For variable-rate loans that reprice frequently with no significant change
in credit risk, fair values are based on carrying values. Fair values of loans held for
sale, if any, are estimated using quoted market prices for similar loans. The fair values
for other loans are estimated using discounted cash flow analyses, using interest rates
currently being offered at each reporting date for loans with similar terms to borrowers of
comparable creditworthiness. The fair value of loans is adjusted for the allowance for loan
losses. The carrying amount of accrued interest receivable approximates its fair value. |
|
|
|
Bank owned life insurance: The fair values of bank owned life insurance policies
are based on current cash surrender values at each reporting date provided by the insurers. |
|
|
|
Deposits: The fair values for demand deposits are, by definition, equal to the
amount payable on demand at the reporting date represented by their carrying amount. Fair
values for fixed-rate certificates of deposit are estimated using a discounted cash flow
analysis using interest rates offered at each reporting date by the Bank for certificates
with similar remaining maturities. The carrying amount of accrued interest payable
approximates its fair value. |
|
|
|
Short-term borrowings: The carrying amount of the short-term borrowings approximates
its fair value. |
|
|
|
Junior subordinated deferrable interest debentures: The fair value of junior
subordinated deferrable interest debentures was determined based on the current market value
for like kind instruments of a similar maturity and structure. |
|
|
|
Commitments to extend credit and letters of credit: The fair value of commitments
are estimated using the fees currently charged to enter into similar agreements.
Commitments to extend credit are primarily for variable rate loans and letters of credit.
For these commitments, there is no significant difference between the committed amounts and
their fair values and therefore, is not included in the table below. |
|
|
|
The estimated fair values of the Companys financial instruments are as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006 |
|
December 31, 2005 |
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|
|
Amount |
|
Value |
|
Amount |
|
Value |
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
11,293,000 |
|
|
$ |
11,293,000 |
|
|
$ |
24,596,000 |
|
|
$ |
24,596,000 |
|
Investment securities |
|
|
74,795,000 |
|
|
|
74,841,000 |
|
|
|
97,844,000 |
|
|
|
97,712,000 |
|
Loans |
|
|
351,977,000 |
|
|
|
350,721,000 |
|
|
|
319,156,000 |
|
|
|
320,540,000 |
|
Cash surrender value of life
insurance policies |
|
|
9,449,000 |
|
|
|
9,449,000 |
|
|
|
8,930,000 |
|
|
|
8,930,000 |
|
Accrued interest receivable |
|
|
2,784,000 |
|
|
|
2,784,000 |
|
|
|
2,673,000 |
|
|
|
2,673,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
402,176,000 |
|
|
$ |
402,326,000 |
|
|
$ |
426,560,000 |
|
|
$ |
426,437,000 |
|
Short-term borrowings |
|
|
20,000,000 |
|
|
|
20,000,000 |
|
|
|
|
|
|
|
|
|
Junior subordinated deferrable
interest debentures |
|
|
10,310,000 |
|
|
|
10,392,000 |
|
|
|
10,310,000 |
|
|
|
10,495,000 |
|
Accrued interest payable |
|
|
556,000 |
|
|
|
556,000 |
|
|
|
484,000 |
|
|
|
484,000 |
|
F - 44
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
17. |
|
INTANGIBLE ASSETS |
|
|
|
During 2003, the Company acquired certain assets and liabilities of the Kings Beach,
Loyalton, Portola, Quincy and Truckee branches of Placer Sierra Bank. Upon acquisition,
premises and equipment were valued at fair value and a core deposit premium was recorded as
an intangible asset. This core deposit premium, along with core deposit premiums from
previous acquisitions, is amortized using the straight-line method over ten years.
Annually, the intangible asset is analyzed for impairment. At December 31, 2006, 2005 and
2004, no impairment of the intangible asset has been recognized in the consolidated
financial statements. Amortization expense totaled $301,000, $301,000 and $299,000 for the
years ended December 31, 2006, 2005 and 2004, respectively. Unamortized core deposit
premiums related to acquisitions totaled $1,338,000 and $1,638,000 at December 31, 2006 and
2005, respectively. The estimated intangible amortization is $301,000 for each year through
December 31, 2010. |
|
18. |
|
SUBSEQUENT EVENT |
|
|
|
On January 22, 2007 the Company announced that its Board of Directors authorized a
common stock repurchase plan. The plan calls for the repurchase of up to 250,000 shares, or
approximately 5%, of the Companys shares outstanding as of January 22, 2007. The
repurchases will be made from time to time by the Company in the open market or privately
negotiated transactions as conditions allow and all shares repurchased under this plan will
be retired. The number, price and timing of the repurchases shall be at the Companys sole
discretion and the plan may be re-evaluated depending on market conditions, liquidity needs
or other factors. The Board, based on such re-evaluations, may suspend, terminate, modify or
cancel the plan at any time without notice. |
F - 45
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
19. PARENT ONLY CONDENSED FINANCIAL STATEMENTS
CONDENSED BALANCE SHEET
December 31, 2006 and 2005
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
857,000 |
|
|
$ |
2,409,000 |
|
Investment in bank subsidiary |
|
|
44,740,000 |
|
|
|
38,158,000 |
|
Other assets |
|
|
650,000 |
|
|
|
896,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
46,247,000 |
|
|
$ |
41,463,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Other liabilities |
|
$ |
85,000 |
|
|
$ |
16,000 |
|
Junior subordinated deferrable interest debentures |
|
|
10,310,000 |
|
|
|
10,310,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
10,395,000 |
|
|
|
10,326,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
4,828,000 |
|
|
|
4,412,000 |
|
Retained earnings |
|
|
31,716,000 |
|
|
|
27,816,000 |
|
Accumulated other comprehensive loss |
|
|
(692,000 |
) |
|
|
(1,091,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
35,852,000 |
|
|
|
31,137,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
46,247,000 |
|
|
$ |
41,463,000 |
|
|
|
|
|
|
|
|
CONDENSED STATEMENT OF INCOME
For the Years Ended December 31, 2006, 2005 and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Income: |
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared by bank subsidiary |
|
|
|
|
|
$ |
840,000 |
|
|
$ |
1,250,000 |
|
Earnings from investment in Plumas
Statutory Trusts I and II |
|
$ |
24,000 |
|
|
|
14,000 |
|
|
|
9,000 |
|
|
|
|
|
|
|
|
|
|
|
Total income |
|
|
24,000 |
|
|
|
854,000 |
|
|
|
1,259,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on junior subordinated
deferrable interest debentures |
|
|
810,000 |
|
|
|
479,000 |
|
|
|
305,000 |
|
Other expenses |
|
|
793,000 |
|
|
|
611,000 |
|
|
|
335,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
1,603,000 |
|
|
|
1,090,000 |
|
|
|
640,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before equity in
undistributed income of subsidiary |
|
|
(1,579,000 |
) |
|
|
(236,000 |
) |
|
|
619,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in undistributed income of
subsidiary |
|
|
6,183,000 |
|
|
|
4,328,000 |
|
|
|
2,771,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
4,604,000 |
|
|
|
4,092,000 |
|
|
|
3,390,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit |
|
|
598,000 |
|
|
|
436,000 |
|
|
|
256,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,202,000 |
|
|
$ |
4,528,000 |
|
|
$ |
3,646,000 |
|
|
|
|
|
|
|
|
|
|
|
F - 46
PLUMAS BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
19. PARENT ONLY CONDENSED FINANCIAL STATEMENTS (Continued)
CONDENSED STATEMENT OF CASH FLOWS
For the Years Ended December 31, 2006, 2005 and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,202,000 |
|
|
$ |
4,528,000 |
|
|
$ |
3,646,000 |
|
Adjustments to reconcile net income to
net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed net income of subsidiary |
|
|
(6,183,000 |
) |
|
|
(4,328,000 |
) |
|
|
(2,771,000 |
) |
Stock-based compensation expense |
|
|
174,000 |
|
|
|
|
|
|
|
|
|
Decrease (increase) in other assets |
|
|
246,000 |
|
|
|
(127,000 |
) |
|
|
(106,000 |
) |
Increase (decrease) in other liabilities |
|
|
69,000 |
|
|
|
11,000 |
|
|
|
(31,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by
operating activities |
|
|
(492,000 |
) |
|
|
84,000 |
|
|
|
738,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Investment in bank subsidiary |
|
|
|
|
|
|
(1,000,000 |
) |
|
|
|
|
Investment in Plumas Statutory Trust II |
|
|
|
|
|
|
(124,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
|
|
|
|
(1,124,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from the issuance of junior sub-
ordinated deferrable interest debentures |
|
|
|
|
|
|
4,124,000 |
|
|
|
|
|
Payment of cash dividends |
|
|
(1,302,000 |
) |
|
|
(1,082,000 |
) |
|
|
(914,000 |
) |
Proceeds from the exercise of stock
Options |
|
|
181,000 |
|
|
|
407,000 |
|
|
|
68,000 |
|
Excess tax benefits from stock-based
Compensation |
|
|
61,000 |
|
|
|
|
|
|
|
|
|
Cash paid for fractional shares |
|
|
|
|
|
|
(8,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by
financing activities |
|
|
(1,060,000 |
) |
|
|
3,441,000 |
|
|
|
(846,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash
equivalents |
|
|
(1,552,000 |
) |
|
|
2,401,000 |
|
|
|
(108,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning
of year |
|
|
2,409,000 |
|
|
|
8,000 |
|
|
|
116,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
$ |
857,000 |
|
|
$ |
2,409,000 |
|
|
$ |
8,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in unrealized gain (loss) on
investment securities available-for-
sale |
|
$ |
679,000 |
|
|
$ |
(1,019,000 |
) |
|
$ |
(1,122,000 |
) |
F - 47
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
AND FINANCIAL DISCLOSURE
None.
ITEM 9A. CONTROLS AND PROCEDURES
As of the end of the period covered by this report, we conducted an evaluation, under the
supervision and with the participation of our Chief Executive Officer and Chief Financial Officer,
of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the
Securities Exchange Act of 1934). Based on this evaluation, our Chief Executive Officer and Chief
Financial Officer concluded that our disclosure controls and procedures are effective to ensure
that information required to be disclosed by us in reports that we file or submit under the
Exchange Act is recorded, processed, summarized and reported within the time periods specified in
Securities and Exchange Commission rules and forms. There was no change in our internal control
over financial reporting during our most recently completed fiscal quarter that has materially
affected, or is reasonably likely to materially affect, our internal control over financial
reporting.
REPORT OF MANAGEMENT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
The management of Plumas Bancorp and subsidiary (the Company), is responsible for
establishing and maintaining adequate internal control over financial reporting, as defined in
Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934.
Management, including the undersigned Chief Executive Officer and Chief Financial Officer,
assessed the effectiveness of our internal control over financial reporting presented in conformity
with accounting principles generally accepted in the United States of America as of December 31,
2006. In conducting its assessment, management used the criteria issued by the Committee of
Sponsoring Organizations of the Treadway Commission in Internal Control Integrated Framework.
Based on this assessment, management concluded that, as of December 31, 2006, our internal control
over financial reporting was effective based on those criteria.
Managements assessment of the effectiveness of our internal control over financial reporting
as of December 31, 2006, has been audited by Perry-Smith LLP an independent registered public
accounting firm, as stated in their report appearing on page 50, which expresses unqualified
opinions on managements assessment and on the effectiveness of our internal control over financial
reporting as of December 31, 2006.
|
|
|
/s/ D. N. BIDDLE
Mr. Douglas N. Biddle
|
|
|
President and Chief Executive Officer |
|
|
|
|
|
/s/ ANDREW RYBACK
Mr. Andrew J. Ryback
|
|
|
Executive Vice President and Chief Financial Officer |
|
|
Dated March 12, 2007
49
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
ON INTERNAL CONTROL OVER FINANCIAL REPORTING
The Board of Directors
Plumas Bancorp and Subsidiary
We have audited managements assessment, included in the accompanying Report of
Management on Internal Control Over Financial Reporting, that Plumas Bancorp and
subsidiary (the Company) maintained effective internal control over financial
reporting as of December 31, 2006, based on criteria established in Internal
ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of
the Treadway Commission (the COSO criteria). The Companys management is
responsible for maintaining effective internal control over financial reporting and
for its assessment of the effectiveness of internal control over financial reporting.
Our responsibility is to express an opinion on managements assessment and an
opinion on the effectiveness of the Companys internal control over financial
reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether effective internal
control over financial reporting was maintained in all material respects. Our audit
included obtaining an understanding of internal control over financial reporting,
evaluating managements assessment, testing and evaluating the design and operating
effectiveness of internal control, and performing such other procedures as we
considered necessary in the circumstances. We believe that our audit provides a
reasonable basis for our opinion.
A companys internal control over financial reporting is a process designed to
provide reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with
accounting principles generally accepted in the United States of America. A
companys internal control over financial reporting includes those policies and
procedures that (1) pertain to the maintenance of records that, in reasonable detail,
accurately and fairly reflect the transactions and dispositions of the assets of the
company; (2) provide reasonable assurance that transactions are recorded as necessary
to permit preparation of financial statements in accordance with accounting
principles generally accepted in the United States of America, and that receipts and
expenditures of the company are being made only in accordance with authorizations of
management and directors of the company; and (3) provide reasonable assurance
regarding prevention or timely detection of unauthorized acquisition, use, or
disposition of the companys assets that could have a material effect on the
financial statements.
Because of its inherent limitations, internal control over financial reporting
may not prevent or detect misstatements. Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree of compliance with
the policies or procedures may deteriorate.
50
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
ON INTERNAL CONTROL OVER FINANCIAL REPORTING
(Continued)
In our opinion, managements assessment that Plumas Bancorp and subsidiary maintained
effective internal control over financial reporting as of December 31, 2006, is fairly stated, in
all material respects, based on the COSO criteria. Also in our opinion, Plumas Bancorp and
subsidiary maintained, in all material respects, effective internal control over financial
reporting as of December 31, 2006, based on the COSO criteria.
We have also audited, in accordance with the standards of the Public Company Accounting
Oversight Board (United States), the consolidated balance sheet of Plumas Bancorp and subsidiary as
of December 31, 2006 and 2005, and the related consolidated statements of income, changes in
shareholders equity and comprehensive income, and cash flows for each of the years in the
three-year period ended December 31, 2006 and our report dated March 12, 2007 expressed an
unqualified opinion.
/s/ PERRY-SMITH LLP
Sacramento, California
March 12, 2007
ITEM 9B. OTHER INFORMATION
None.
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The information required by Items 10 can be found in Plumas Bancorps Definitive Proxy Statement
pursuant to Regulation 14A under the Securities Exchange Act of 1934, and is by this reference
incorporated herein.
ITEM 11. EXECUTIVE COMPENSATION
The information required by Items 11 can be found in Plumas Bancorps Definitive Proxy Statement
pursuant to Regulation 14A under the Securities Exchange Act of 1934, and is by this reference
incorporated herein.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER
MATTERS
The information required by Items 12 can be found in Plumas Bancorps Definitive Proxy Statement
pursuant to Regulation 14A under the Securities Exchange Act of 1934, and is by this reference
incorporated herein.
51
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information required by Items 13 can be found in Plumas Bancorps Definitive Proxy Statement
pursuant to Regulation 14A under the Securities Exchange Act of 1934, and is by this reference
incorporated herein.
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The information required by Items 14 can be found in Plumas Bancorps Definitive Proxy Statement
pursuant to Regulation 14A under the Securities Exchange Act of 1934, and is by this reference
incorporated herein.
PART IV
ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a) Exhibits
The following documents are included or incorporated by reference in this Annual Report on
Form 10K.
|
|
|
3.1
|
|
Articles of Incorporation as amended of Registrant included as exhibit 3.1 to
the Registrants Form S-4, File No. 333-84534, which is incorporated by
reference herein. |
|
|
|
3.2
|
|
Bylaws of Registrant included as exhibit 3.2 to the Registrants Form S-4, File
No. 333-84534, which is incorporated by reference herein. |
|
|
|
3.3
|
|
Amendment of the Articles of Incorporation of Registrant dated November 1, 2002. |
|
|
|
3.4
|
|
Amendment of the Articles of Incorporation of Registrant dated August 17, 2005. |
|
|
|
4
|
|
Specimen form of certificate for Plumas Bancorp included as exhibit 4 to the
Registrants Form S-4, File No. 333-84534, which is incorporated by reference
herein. |
|
|
|
10.1
|
|
Executive Salary Continuation Agreement of Andrew J. Ryback dated August 23,
2005, is included as Exhibit 10.1 to the Registrants 8-K filed on October 17,
2005, which is incorporated by this reference herein. |
|
|
|
10.2
|
|
Split Dollar Agreement of Andrew J. Ryback dated August 23, 2005, is included
as Exhibit 10.2 to the Registrants 8-K filed on October 17, 2005, which is
incorporated by this reference herein. |
|
|
|
10.5
|
|
Employment Agreement of Douglas N. Biddle dated January 1, 2006 is included as
Exhibit 10.5 to the Registrants 8-K filed on March 15, 2006, which is
incorporated by this reference herein. |
|
|
|
10.6
|
|
Executive Salary Continuation Agreement as amended of Douglas N. Biddle dated
June 2, 1994, is included as Exhibit 10.6 to the Registrants 10-QSB for June
30, 2002, which is incorporated by this reference herein. |
|
|
|
10.7
|
|
Split Dollar Agreements of Douglas N. Biddle dated January 24, 2002, is
included as Exhibit 10.7 to the Registrants 10-QSB for June 30, 2002, which is
incorporated by this reference herein. |
|
|
|
10.9
|
|
Executive Salary Continuation Agreement as amended of Dennis C. Irvine dated
June 2, 1994, is included as Exhibit 10.9 to the Registrants 10-QSB for June
30, 2002, which is incorporated by this reference herein. |
|
|
|
10.10
|
|
Split Dollar Agreements of Dennis C. Irvine dated January 24, 2002, is included
as Exhibit 10.10 to the Registrants 10-QSB for June 30, 2002, which is
incorporated by this reference herein. |
|
|
|
10.11
|
|
First Amendment to Executive Salary Continuation Agreement of Robert T. Herr
dated September 15, 2004, is included as Exhibit 10.11 to the Registrants 8-K
filed on September 17, 2004, which is incorporated by this reference herein. |
52
|
|
|
10.13
|
|
Deferred Fee Agreement as amended of Jerry V. Kehr dated August 19,
1998, is included as Exhibit 10.13 to the Registrants 10-QSB for
June 30, 2002, which is incorporated by this reference herein. |
|
|
|
10.14
|
|
Amended and Restated Director Retirement Agreement of Jerry V. Kehr
dated April 28, 2000, is included as Exhibit 10.14 to the
Registrants 10-QSB for June 30, 2002, which is incorporated by this
reference herein. |
|
|
|
10.15
|
|
Consulting Agreement of Jerry V. Kehr dated May 10, 2000, is
included as Exhibit 10.15 to the Registrants 10-QSB for June 30,
2002, which is incorporated by this reference herein. |
|
|
|
10.16
|
|
Deferred Fee Agreement of Jerry V. Kehr dated December 21, 2005 is
included as Exhibit 10.16 to the Registrants 8-K filed on March 15,
2006, which is incorporated by this reference herein. |
|
|
|
10.18
|
|
Amended and Restated Director Retirement Agreement of Daniel E. West
dated May 10, 2000, is included as Exhibit 10.18 to the Registrants
10-QSB for June 30, 2002, which is incorporated by this reference
herein. |
|
|
|
10.19
|
|
Consulting Agreement of Daniel E. West dated May 10, 2000, is
included as Exhibit 10.19 to the Registrants 10-QSB for June 30,
2002, which is incorporated by this reference herein. |
|
|
|
10.20
|
|
Split Dollar Agreements of Robert T. Herr dated September 15, 2004,
is included as Exhibit 10.20 to the Registrants 8-K filed on
September 17, 2004, which is incorporated by this reference herein. |
|
|
|
10.21
|
|
Amended and Restated Director Retirement Agreement of Alvin G.
Blickenstaff dated April 19, 2000, is included as Exhibit 10.21 to
the Registrants 10-QSB for June 30, 2002, which is incorporated by
this reference herein. |
|
|
|
10.22
|
|
Consulting Agreement of Alvin G. Blickenstaff dated May 8, 2000, is
included as Exhibit 10.22 to the Registrants 10-QSB for June 30,
2002, which is incorporated by this reference herein. |
|
|
|
10.24
|
|
Amended and Restated Director Retirement Agreement of Gerald W.
Fletcher dated May 10, 2000, is included as Exhibit 10.24 to the
Registrants 10-QSB for June 30, 2002, which is incorporated by this
reference herein. |
|
|
|
10.25
|
|
Consulting Agreement of Gerald W. Fletcher dated May 10, 2000, is
included as Exhibit 10.25 to the Registrants 10-QSB for June 30,
2002, which is incorporated by this reference herein. |
|
|
|
10.27
|
|
Amended and Restated Director Retirement Agreement of Arthur C.
Grohs dated May 9, 2000, is included as Exhibit 10.27 to the
Registrants 10-QSB for June 30, 2002, which is incorporated by this
reference herein. |
|
|
|
10.28
|
|
Consulting Agreement of Arthur C. Grohs dated May 9, 2000, is
included as Exhibit 10.28 to the Registrants 10-QSB for June 30,
2002, which is incorporated by this reference herein. |
|
|
|
10.30
|
|
Amended and Restated Director Retirement Agreement of Christine
McArthur dated May 12, 2000, is included as Exhibit 10.30 to the
Registrants 10-QSB for June 30, 2002, which is incorporated by this
reference herein. |
|
|
|
10.31
|
|
Consulting Agreement of Christine McArthur dated May 12, 2000, is
included as Exhibit 10.31 to the Registrants 10-QSB for June 30,
2002, which is incorporated by this reference herein. |
|
|
|
10.33
|
|
Amended and Restated Director Retirement Agreement of Terrance J.
Reeson dated April 19, 2000, is included as Exhibit 10.33 to the
Registrants 10-QSB for June 30, 2002, which is incorporated by this
reference herein. |
|
|
|
10.34
|
|
Consulting Agreement of Terrance J. Reeson dated May 10, 2000, is
included as Exhibit 10.34 to the Registrants 10-QSB for June 30,
2002, which is incorporated by this reference herein. |
|
|
|
10.39
|
|
Deferred Fee Agreement of Thomas Watson dated March 3, 2001, is
included as Exhibit 10.39 to the Registrants 10-QSB for June 30,
2002, which is incorporated by this reference herein. |
|
|
|
10.40
|
|
Form of Indemnification Agreement, is included as Exhibit 10.41 to
the Registrants 10-QSB for June 30, 2002, which is incorporated by
this reference herein. |
|
|
|
10.41
|
|
2001 Stock Option Plan as amended is included as exhibit 99.1 of the
Form S-8 filed July 23, 2002, File No. 333-96957. |
|
|
|
10.43
|
|
Plumas Bank 401(k) Profit Sharing Plan as amended is included as
exhibit 99.1 of the Form S-8 filed February 14, 2003, File No.
333-103229. |
53
|
|
|
10.44
|
|
Executive Salary Continuation Agreement of Robert T. Herr dated June
4, 2002, is included as Exhibit 10.44 to the Registrants 10-Q for
March 31, 2003, which is incorporated by this reference herein. |
|
|
|
10.46
|
|
1991 Stock Option Plan as amended is included as Exhibit 10.46 to
the Registrants 10-Q for September 30, 2004, which is incorporated
by this reference herein. |
|
|
|
10.47
|
|
Specimen form of Incentive Stock Option Agreement under the 1991
Stock Option Plan is included as Exhibit 10.47 to the Registrants
10-Q for September 30, 2004, which is incorporated by this reference
herein. |
|
|
|
10.48
|
|
Specimen form of Non-Qualified Stock Option Agreement under the 1991
Stock Option Plan is included as Exhibit 10.48 to the Registrants
10-Q for September 30, 2004, which is incorporated by this reference
herein. |
|
|
|
10.49
|
|
Amended and Restated Plumes Bancorp Stock Option Plan is included as
Exhibit 10.49 to the Registrants 10-Q for September 30, 2006, which
is incorporated by this reference herein. |
|
|
|
10.59
|
|
Director Retirement Agreement of Thomas Watson dated May 1, 2003, is
included as Exhibit 10.59 to the Registrants 10-Q for June 30,
2003, which is incorporated by this reference herein. |
|
|
|
10.60
|
|
Consulting Agreement of Thomas Watson dated May 1, 2003, is included
as Exhibit 10.60 to the Registrants 10-Q for June 30, 2003, which
is incorporated by this reference herein. |
|
|
|
10.62
|
|
Deferred Fee Agreement of Thomas Watson dated December 23, 2004, is
included as Exhibit 10.62 to the Registrants 8-K filed on January
6, 2005, which is incorporated by this reference herein. |
|
|
|
10.63
|
|
Deferred Fee Agreement of Jerry V. Kehr dated December 24, 2004, is
included as Exhibit 10.63 to the Registrants 8-K filed on January
6, 2005, which is incorporated by this reference herein. |
|
|
|
11
|
|
Computation of per share earnings appears in the attached 10-K under
Item 8 Financial Statements Plumas Bancorp and Subsidiary Notes to
Consolidated Financial Statements as Footnote 10 Shareholders
Equity. |
|
|
|
21.01
|
|
Plumas Bank California. |
|
|
|
21.02
|
|
Plumas Statutory Trust I Connecticut. |
|
|
|
21.03
|
|
Plumas Statutory Trust II Connecticut. |
|
|
|
23
|
|
Independent Auditors Consent letter dated March 12, 2007. |
|
|
|
31.1
|
|
Rule 13a-14(a) [Section 302] Certification of Principal Financial
Officer dated March 12, 2007. |
|
|
|
31.2
|
|
Rule 13a-14(a) [Section 302] Certification of Principal Executive
Officer dated March 12, 2007. |
|
|
|
32.1 |
|
Certification of Principal Financial Officer pursuant to 18 U.S.C.
Section 1350, As Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 dated March 12, 2007. |
|
|
|
32.2 |
|
Certification of Principal
Executive Officer pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 dated March 12, 2007. |
54
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized. |
PLUMAS BANCORP
(Registrant)
Date: March 14, 2007
|
|
|
|
|
|
|
/s/ D. N. BIDDLE
|
|
|
|
|
Douglas N. Biddle |
|
|
|
|
President/Chief Executive Officer |
|
|
|
|
|
|
|
|
|
/s/ ANDREW RYBACK |
|
|
|
|
|
|
|
|
|
Andrew J. Ryback |
|
|
|
|
Executive Vice President/Chief Financial Officer |
|
|
55
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed
below by the following persons on behalf of the registrant and in the capacities and on the date
indicated.
|
|
|
|
|
|
|
/s/ DANIEL E. WEST
Daniel E. West, Director and Chairman of the Board
|
|
|
|
Dated: March 14, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dated: March 14, 2007
|
|
|
Terrance J. Reeson, Director and Vice Chairman of
the Board |
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ D. N. BIDDLE
Douglas N. Biddle, Director
|
|
|
|
Dated: March 14, 2007 |
|
|
|
|
|
|
|
|
|
/s/ ALVIN G. BLICKENSTAFF
Alvin G. Blickenstaff, Director
|
|
|
|
Dated: March 14, 2007 |
|
|
|
|
|
|
|
|
|
/s/ W. E. ELLIOTT
William E. Elliott, Director
|
|
|
|
Dated: March 14, 2007 |
|
|
|
|
|
|
|
|
|
/s/ GERALD W. FLETCHER
Gerald W. Fletcher, Director
|
|
|
|
Dated: March 14, 2007 |
|
|
|
|
|
|
|
|
|
/s/ JOHN FLOURNOY
John Flournoy, Director
|
|
|
|
Dated: March 14, 2007 |
|
|
|
|
|
|
|
|
|
/s/ ARTHUR C. GROHS
Arthur C. Grohs, Director
|
|
|
|
Dated: March 14, 2007 |
|
|
|
|
|
|
|
|
|
/s/ JERRY V. KEHR
Jerry V. Kehr, Director
|
|
|
|
Dated: March 14, 2007 |
|
|
|
|
|
|
|
|
|
/s/ CHRISTINE MCARTHUR
Christine McArthur, Director
|
|
|
|
Dated: March 14, 2007 |
|
|
|
|
|
|
|
|
|
/s/ THOMAS WATSON
Thomas Watson, Director
|
|
|
|
Dated: March 14, 2007 |
|
|
56