NORTH VALLEY BANCORP CONDENSED CONSOLIDATED FINANCIAL DATA (Unaudited) (Dollars in thousands, except share and per share data) Three Months Ended March 31,Statement of Income 2013 2012 $ Change % Change ----------- ---------- --------- --------Interest income Loans (including fees) $ 6,366 $ 6,470 $ (104) (1.61%) Investment securities 1,483 2,111 (628) (29.75%) Federal funds sold and other 19 28 (9) (32.14%) ----------- ---------- --------- -------- Total interest income 7,868 8,609 (741) (8.61%) ----------- ---------- --------- --------Interest expense Interest on deposits 299 734 (435) (59.26%) Subordinated debentures 133 483 (350) (72.46%) ----------- ---------- --------- -------- Total interest expense 432 1,217 (785) (64.50%) ----------- ---------- --------- --------Net interest income 7,436 7,392 44 0.60%Provision for loan losses - 400 (400) (100.00%) ----------- ---------- --------- --------Net interest income after provision for loan losses 7,436 6,992 444 6.35% ----------- ---------- --------- --------Noninterest income Service charges on deposit accounts 952 1,052 (100) (9.51%) Other fees and charges 1,120 1,197 (77) (6.43%) Gain on sales of mortgage loans 757 361 396 109.70% Gain on sales of SBA loans 168 43 125 290.70% Gain (loss) on sales of securities, net 543 (9) 552 (6133.33%) Other 789 615 174 28.29% ----------- ---------- --------- -------- Total noninterest income 4,329 3,259 1,070 32.83% ----------- ---------- --------- --------Noninterest expenses Salaries and employee benefits 5,162 5,057 105 2.08% Occupancy 633 640 (7) (1.09%) Furniture and equipment 220 245 (25) (10.20%) Other real estate owned expense 376 634 (258) (40.69%) FDIC and state assessments 218 313 (95) (30.35%) Other 3,279 2,767 512 18.50% ----------- ---------- --------- -------- Total noninterest expenses 9,888 9,656 232 2.40% ----------- ---------- --------- -------- Income before provision for income taxes 1,877 595 1,282 215.46%Provision for income taxes 616 115 501 435.65% ----------- ---------- --------- -------- Net income $ 1,261 $ 480 $ 781 162.71% =========== ========== ========= ========Common Share DataEarnings per share Basic $ 0.18 $ 0.07 $ 0.11 157.14% Diluted $ 0.18 $ 0.07 $ 0.11 157.14%Weighted average shares outstanding 6,835,192 6,833,752Weighted average shares outstanding - diluted 6,845,484 6,833,752Book value per share $ 14.18 $ 13.31Tangible book value $ 14.15 $ 13.26Shares outstanding 6,835,192 6,833,752 NORTH VALLEY BANCORP CONDENSED CONSOLIDATED FINANCIAL DATA (Unaudited) (Dollars in thousands) March 31, December 31, March 31,Balance Sheet Data 2013 2012 2012 ---------- ------------ ----------Assets Cash and due from banks $ 15,890 $ 22,654 $ 19,314 Federal funds sold 35,925 15,865 16,400 Time deposits at other financial institutions 2,219 2,219 1,960 Available-for-sale securities - at fair value 283,721 285,815 354,154 Held-to-maturity securities - at amortized cost 6 6 6 Loans 488,606 492,211 448,649 Allowance for loan losses (9,651) (10,458) (12,274) ---------- ------------ ---------- Net loans 478,955 481,753 436,375 Premises and equipment, net 8,978 9,181 8,738 Other real estate owned 21,365 22,423 16,906 Core deposit intangibles, net 219 255 364 Accrued interest receivable and other assets 63,456 62,172 59,512 ---------- ------------ ----------Total assets $ 910,734 $ 902,343 $ 913,729 ========== ============ ==========Liabilities and Shareholders' Equity Deposits: Demand, noninterest bearing $ 174,495 $ 177,855 $ 156,030 Demand, interest bearing 193,846 185,315 184,408 Savings and money market 245,094 233,034 223,475 Time 162,485 172,376 208,651 ---------- ------------ ---------- Total deposits 775,920 768,580 772,564 Accrued interest payable and other liabilities 16,217 15,951 18,215 Subordinated debentures 21,651 21,651 31,961 ---------- ------------ ----------Total liabilities 813,788 806,182 822,740 Shareholders' equity 96,946 96,161 90,989 ---------- ------------ ----------Total liabilities and shareholders' equity $ 910,734 $ 902,343 $ 913,729 ========== ============ ==========Asset Quality Nonaccrual loans $ 6,449 $ 5,835 $ 15,634 Loans past due 90 days and accruing interest - - - Other real estate owned 21,365 22,423 16,906 ---------- ------------ ---------- Total nonperforming assets $ 27,814 $ 28,258 $ 32,540 ========== ============ ========== Classified assets $ 39,113 $ 45,297 $ 51,441 Bank Tier 1 Capital + ALLL $ 117,245 $ 115,580 $ 128,110 Classified assets ratio 33.36% 39.19% 40.15% Allowance for loan losses to total loans 1.98% 2.12% 2.74% Allowance for loan losses to NPL's 149.65% 179.23% 78.51% NORTH VALLEY BANCORP CONDENSED CONSOLIDATED FINANCIAL DATA (Unaudited) (Dollars in thousands) Three Months Ended March 31,Selected Financial Ratios 2013 2012 --------- --------- Return on average total assets 0.57% 0.21% Return on average shareholders' equity 5.30% 2.12% Net interest margin (tax equivalent basis) 3.81% 3.61% Efficiency ratio 84.05% 90.66%Selected Average Balances Loans $ 484,415 $ 451,479 Taxable investments 270,493 316,776 Tax-exempt investments 9,840 12,985 Federal funds sold and other 33,113 48,950 --------- --------- Total earning assets $ 797,861 $ 830,190 --------- --------- Total assets $ 897,178 $ 916,176 --------- --------- Demand deposits - interest bearing $ 188,138 $ 175,999 Savings and money market 238,785 219,729 Time deposits 166,198 212,900 Other borrowings 21,651 31,961 --------- --------- Total interest bearing liabilities $ 614,772 $ 640,589 --------- --------- Demand deposits - noninterest bearing $ 169,080 $ 158,384 --------- --------- Shareholders' equity $ 96,483 $ 90,725 --------- --------- NORTH VALLEY BANCORP CONDENSED CONSOLIDATED FINANCIAL DATA (Unaudited) (Dollars in thousands, except per share data) For the Quarter Ended -------------------------------------------- March December September June 2013 2012 2012 2012 ---------- ----------- --------- ----------Interest income $ 7,868 $ 8,276 $ 8,426 $ 8,420Interest expense 432 504 713 1,091 ---------- ----------- --------- ---------- Net interest income 7,436 7,772 7,713 7,329Provision for loan losses - - 700 1,000Noninterest income 4,329 4,269 4,204 4,687Noninterest expense 9,888 11,336 9,759 9,228 ---------- ----------- --------- ----------Income before provision (benefit) for income taxes 1,877 705 1,458 1,788Provision (benefit) for income taxes 616 160 (2,546) 527 ---------- ----------- --------- ---------- Net income $ 1,261 $ 545 $ 4,004 $ 1,261 ========== =========== ========= ==========Earnings per common share: Basic $ 0.18 $ 0.08 $ 0.59 $ 0.18 ========== =========== ========= ========== Diluted $ 0.18 $ 0.08 $ 0.59 $ 0.18 ========== =========== ========= ==========
For further information contact:
Michael J. Cushman
President & Chief Executive Officer
(530) 226-2900
Fax: (530) 221-4877
or
Kevin R. Watson
Executive Vice President & Chief Financial Officer
(530) 226-2900
Fax: (530) 221-4877



