Attached files

file filename
8-K - FORM 8-K FILING DOCUMENT - HERITAGE OAKS BANCORPdocument.htm

EXHIBIT 99.1

Heritage Oaks Bancorp Reports First Quarter 2013 Results; Termination of Memorandum of Understanding; Request to Approve Repurchase of Shares From the U.S. Treasury

PASO ROBLES, Calif., April 25, 2013 (GLOBE NEWSWIRE) -- Heritage Oaks Bancorp (the "Company") (Nasdaq:HEOP), a bank holding company and parent of Heritage Oaks Bank (the "Bank"), reported net income of $3.7 million for the three months ended March 31, 2013, compared with $1.6 million for the same period a year earlier. Income before taxes was $6.1 million for the three months ended March 31, 2013, a $4.9 million increase from $1.2 million for the same period a year ago.

The Company also announced that the Bank's Memorandum of Understanding, ("MOU") with the Federal Deposit Insurance Corporation, ("FDIC") and the California Department of Financial Institutions, ("DFI") was terminated effective April 24, 2013. In addition, the Company announced that it filed a request with its regulators to approve a dividend of $25 million from the Bank to the Company for the purpose of repurchasing the shares and warrants issued to the U.S. Department of Treasury as part of the Troubled Asset Relief Program—Capital Purchase Program ("TARP CPP").

Highlights

  • Earnings before taxes and provision for loan losses improved $1.6 million, or 35.6%, to $6.1 million for the three months ended March 31, 2013, compared to $4.5 million for the three months ended March 31, 2012;
     
  • The Company recorded a $3.6 million gain on the sale of $84.6 million of securities as it repositioned its investment securities portfolio to reduce the effective duration of its investment securities portfolio to offset an expected increase in the duration of its loan portfolio;
     
  • Total gross loans increased $59.4 million, or 9.2%, to $704.9 million at March 31, 2013 from $645.5 million at March 31, 2012, resulting from strong growth in commercial, residential, and agriculture lending relationships. Total new loan production, including mortgage loans originated for sale, increased $18.1 million, or 28.9%, to $80.8 million during the three months ended March 31, 2013 compared to $62.7 million a year earlier;
     
  • Total deposits grew $56.4 million, or 7.0%, to $862.8 million at March 31, 2013 from $806.4  million a year earlier with the majority of the growth coming from non-interest bearing deposits;
     
  • Credit quality continued to improve in the first quarter of 2013, with non-performing assets to total assets declining 33.3% to 1.2% compared to the first quarter of 2012.  Classified assets as a percent of Tier 1 capital plus ALLL improved  to 32.2% compared to 45.8% a year earlier, and annualized net loan charge-offs declined to 0.22% of average loans outstanding, representing a significant reduction compared from 1.75% a year earlier. The Company had no real estate owned at March 31, 2013; and
     
  • Regulatory capital ratios improved from 12.2% and 15.9% at March 31, 2012 to 12.7% and 17.8% for Tier 1 Leverage and Total Risk-Based Capital, respectively at March 31, 2013, and the allowance for loan losses as a percent of total loans was 2.52% at March 31, 2013.

"We are pleased with our strong financial performance for the first quarter of 2013," said Simone Lagomarsino, President and Chief Executive Officer of Heritage Oaks Bancorp. "During 2012 we restructured the organization, which reduced some of our back office and administrative expenses. We redeployed a portion of these savings to hire additional relationship lenders. These new team members are supporting our expansion into new geographic markets such as Ventura County, in addition to deepening our penetration in existing business lines, including agriculture, commercial, small business and mortgage lending. As a result, we have been able to generate strong quarter-over-quarter net loan growth in each of the last four quarters".

"We are also pleased to announce the termination of the Bank's MOU with the FDIC and DFI. We believe the termination of the MOU reflects the progress that we've made in improving our overall credit quality, operations, and financial profitability," said Ms. Lagomarsino. "We still have the MOU outstanding with the Federal Reserve Board ("FRB") and look forward to our onsite inspection by the FRB later this year. Following the termination of the MOU with the FDIC and DFI, we have submitted a request to the DFI to approve a $25.0 million dividend from the Bank to the Company. At the same time, we have submitted a request to the FRB to approve the repurchase of the 21,000 shares of Series A Preferred Stock that have an original issue price of $1,000 per share, and the repurchase of warrants to purchase 611,650 shares of the Company's Common Stock that have a strike price of $5.15 per share from the U.S. Department of Treasury."

Net Income Available to Common Shareholders

Net income available to common shareholders was $3.4 million, or $0.13 per diluted common share, for the three months ended March 31, 2013, compared with $1.2 million, or $0.05 per diluted common share, for the same three months ended a year earlier. The key components of the change in net income available to common shareholders for the three month period are discussed below.

Net Interest Income

Net interest income was $10.2 million, or 4.14% of average interest earning assets (net interest margin), for the three months ended March 31, 2013 compared with $10.7 million, or 4.72% of average earning assets, for the same period a year earlier. The decline in net interest margin reflects the continuing trend of margin compression, as a result of the historically low interest rate environment.

We continue to anticipate net interest margin pressure due to the very low interest rate environment, a competitive environment for quality loan relationships, increased refinancing activity of existing loans at lower rates, and a change in the mix of our loan portfolio. We are working to mitigate the impact of net interest margin compression through our efforts to grow the loan portfolio, through reductions in non-performing loans, and through modest reductions in the cost of deposits and borrowings.

Provision for Loan Losses

No provision for loan losses was recorded for the three months ended March 31, 2013 compared with a $3.3 million provision for the same period a year earlier. The lack of a provision in the first quarter of 2013 was largely driven by continued improvements in the overall credit quality of the loan portfolio, as well as continued improvement in our loan credit loss experience. Net charge-offs declined $2.4 million, or 86.8%, to $0.4 million for the three months ended March 31, 2013 compared with net charge-offs of $2.8 million for the same period a year earlier. Net charge-offs as a percent of average loans declined to 0.22% for the three months ended March 31, 2013, compared with 1.75% for the same period a year earlier.

Non-Interest Income

Non-interest income was $5.7 million for the three months ended March 31, 2013, a $3.2 million or 124.5% increase, compared with $2.5 million for the same period a year earlier. The increase in non-interest income was primarily the result of higher gain on sale of investment securities as the Company reduced the effective duration of its investment securities portfolio to offset an expected increase in the duration of the loan portfolio.

Non-Interest Expense

Non-interest expense was $9.7 million for the three months ended March 31, 2013 compared with $8.7 million for the same period a year earlier. Non-interest expense for the first quarter of 2013 included $0.6 million in loss provisions for mortgage repurchases for mortgages sold in 2007; a $0.7 million increase in salaries and employee benefits due to the reintroduction of an annual management incentive plan for 2013 compared with no such plan in the first quarter of 2012 and increases in base salaries due to annual merit increases.

The Company's operating efficiency ratio increased to 78.1% for the three months ended March 31, 2013 compared with 65.7% for the same period a year ago. The Company's operating efficiency ratio for 2013 was negatively impacted by one-time expense items such as the loss provisions for potential mortgage repurchases and higher employee incentive costs, as well as net interest margin compression. Excluding the impacts of the provisions for mortgage repurchases and net interest margin compression as compared to the same quarter last year, operating efficiency would have been 65.8% for the quarter ended March 31, 2013, as compared to 64.8% for the comparable period in 2012. The ratio of operating expenses to average assets, which excludes the impacts of margin compression, was 3.66% for the quarter ended March 31, 2013, as compared to 3.58% for the comparable period last year.

Income Taxes

Income tax expense was $2.4 million for the three months ended March 31, 2013 compared with a $0.4 million tax benefit for the same period a year earlier, which prior period included a $0.8 million partial reversal of deferred tax valuation allowance. Excluding the impact of the valuation allowance reversal in 2012, the Company's effective tax rate for the first quarter of 2013 was 39.1% compared with 35.2% for the same period a year ago.

Balance Sheet

Total assets increased $55.9 million, or 5.5%, to $1.1 billion at March 31, 2013 compared with a year earlier. The increase in total assets was primarily the result of growth in the loan portfolio. Total stockholders' equity was $146.7 million at March 31, 2013, an increase of $14.1 million or 10.6%, compared with a year earlier. 

The Company's liquidity ratio (total cash and cash equivalents plus unpledged marketable securities divided by the sum of total deposits and short-term liabilities less pledged securities) was 32.5% at March 31, 2013 compared with 35.9% at March 31, 2012, which reflects the reduction in the level of securities during the quarter used to fund loan growth and to repay short-term FHLB borrowings.

The Company's and the Bank's regulatory capital ratios exceeded the ratios generally required to be considered a "well capitalized" financial institution for regulatory purposes. Tier I Leverage Ratio for the Company and the Bank were 12.7% and 12.4%, respectively at March 31, 2013 compared to the requirement of 5.0% to generally be considered a "well capitalized" financial institution for regulatory purposes. Total Risk-Based Capital Ratio for the Company and the Bank were 17.8% and 17.3%, respectively, at March 31, 2013 compared to the requirement of 10.0% to generally be considered a "well capitalized" financial institution for regulatory purposes. The Company remains current on all of its obligations, including its junior subordinated debentures, preferred stock issued under the U.S. Treasury's TARP CPP, and privately placed preferred stock.

After considering the effects of a $25.0 million dividend at the Bank and the subsequent repurchase of Series A Preferred Shares and related warrants at the holding company, the Company's proforma Tier 1 Leverage Ratios would be in excess of 10.0% at both the Bank and Company at March 31, 2013. However, no assurances can be given that we will receive regulatory approval or that the Bank's or Company's Tier 1 Leverage ratios regulatory capital ratios will be in excess of 10.0% at the time of repurchase.

Asset Quality

Classified loans decreased $12.4 million or 20.3% to $48.7 million at March 31, 2013 compared with $61.1 million at March 31, 2012. Non-accrual loans decreased $4.5 million to $12.2 million at March 31, 2013, of which $10.9 million were still paying per their contractual terms, compared with $16.7 million of non-accrual loans at March 31, 2012. Non-performing loans to gross loans decreased to 1.7% at March 31, 2013 from 2.6% at March 31, 2012. The Company held no Other Real Estate Owned at March 31, 2013, a decrease of $0.9 million from March 31, 2012. Total non-performing assets, inclusive of non-accrual loans, decreased $5.3 million to $12.3 million at March 31, 2013 compared with $17.6 million at March 31, 2012. The percentage of non-performing assets to total assets was 1.2% at March 31, 2013 compared with 1.7% at March 31, 2012. 

Total troubled debt restructurings ("TDRs") outstanding were $10.0 million at March 31, 2013 compared with $3.0 million at March 31, 2012. The increase in the level of reported TDRs in the first quarter of 2013 was largely the result of a single large loan relationship that was modified in the second quarter of 2012. The allowance for loan losses was $17.7 million, or 2.5% of total loans at March 31, 2013, compared with $19.8 million, or 3.1% of total loans at March 31, 2012. The decrease in the ALLL to total loans ratio is due to continued improvement in the credit quality of the loan portfolio, the mix of loans in the portfolio, and declines in the historical loss experience of the loan portfolio. 

Conference Call

The Company will host a conference call to discuss these first quarter results at 8:00 a.m. PDT on April 26, 2013. Media representatives, analysts and the public are invited to listen to this discussion by calling (877) 363-5052 and entering the conference ID 31247570, or via on-demand webcast. A link to the webcast will be available on Heritage Oaks Bancorp's website at www.heritageoaksbancorp.com. A replay of the call will be available on Heritage Oaks Bancorp's website later that day and will remain on its site for up to 14 calendar days. By including the foregoing website address, Heritage Oaks Bancorp does not intend to and shall not be deemed to incorporate by reference any material contained therein.

Quarterly Report on Form 10-Q

The Company intends to file with the U.S. Securities and Exchange Commission its Quarterly Report on Form 10-Q for the quarter ended March 31, 2013, on or before May 9, 2013.  This report can be accessed at the U.S. Securities and Exchange Commission's website, www.sec.gov. Shortly after filing, it is also available free of charge at the Company's website, www.heritageoaksbancorp.com or by contacting the Company's Investor Relations Department. By including the foregoing website address, Heritage Oaks Bancorp does not intend to and shall not be deemed to incorporate by reference any material contained therein.

About Heritage Oaks Bancorp

With $1.1 billion in assets, Heritage Oaks Bancorp is the holding company for Heritage Oaks Bank which operates as Heritage Oaks Bank and Business First, a division of Heritage Oaks Bank. Heritage Oaks Bank has its headquarters and two branch offices in Paso Robles, two branch offices in San Luis Obispo and Santa Maria, single branch offices in Cambria, Arroyo Grande, Atascadero, Templeton, and Morro Bay, as well as a loan production office in Oxnard. Heritage Oaks Bank conducts commercial banking business in the counties of San Luis Obispo, Santa Barbara, and Ventura. The Business First division has one branch office in Santa Barbara. Visit Heritage Oaks Bancorp on the Web at www.heritageoaksbancorp.com. By including the foregoing website address, Heritage Oaks Bancorp does not intend to and shall not be deemed to incorporate by reference any material contained therein.

Forward Looking Statements

This press release contains "forward looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The Company intends such forward looking statements to be covered by the safe harbor provisions for forward looking statements. All statements other than statements of historical fact are "forward looking statements" for purposes of federal and state securities laws, including, but not limited to, statements about anticipated future operating and financial performance, financial position and liquidity, business prospects, strategic alternatives, business strategies, regulatory and competitive outlook, investment and expenditure plans, capital and financing needs and availability, acquisition and divestiture opportunities, plans and objectives of management for future operations, and other similar forecasts and statements of expectation and statements of assumptions underlying any of the foregoing. Words such as "will likely result," "aims," "anticipates," "believes," "could," "estimates," "expects," "hopes," "intends," "may," "plans," "projects," "seeks," "should," "will," and variations of these words and similar expressions are intended to identify these forward‐looking statements.

Forward looking statements are based on the Company's current expectations and assumptions regarding its business, the regulatory environment, the economy and other future conditions. Forward looking statements are subject to a number of risks and uncertainties that could cause the Company's actual results to differ materially and adversely from those contemplated by the forward looking statements. The Company cautions you against relying on any of these forward looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. Important factors that could cause actual results to differ materially from those in the forward looking statements, include the following: the ongoing financial crisis in the United States, including the continuing softness in the California real estate market, and the response of federal and state government and our regulators thereto, general economic conditions in those areas in which the Company operates, competition, fluctuations in interest rates, changes in the Company's business strategy or development plans, changes in governmental regulation, changes in the credit quality of our loan portfolio, as well as economic, political and global changes arising from the war on terrorism, social unrest and other civil disturbances, the Company's ability to increase profitability and sustain growth, the Company's beliefs as to the adequacy of its existing and anticipated allowance for loan losses, beliefs and expectations about, and requirements to comply with the terms of the MOU issued by the FRB, and financial policies of the United States government.   

Additional information on these risks and other factors that could affect operating results and financial condition are detailed in reports filed by the Company with the U.S. Securities and Exchange Commission, including the Company's Annual Report on Form 10-K for the year ended December 31, 2012, filed by the Company with the U.S. Securities and Exchange Commission on March 4, 2013. Forward looking statements speak only as of the date they are made, and the Company does not undertake to update forward looking statements to reflect circumstances or events that occur after the date the forward looking statements are made, whether as a result of new information, future developments or otherwise, and specifically disclaims any obligation to revise or update such forward looking statements for any reason, except as may be required by law.

Use of Non-GAAP Financial Information

Heritage Oaks Bancorp provides all information required in accordance with generally accepted accounting principles (GAAP), but it believes that evaluating its ongoing operating results and in particular, making comparisons to similar companies, may be enhanced by providing additional measures used by management to assess operating results. Earnings before income taxes and provision for loan losses, a non-GAAP financial measure, is presented because the Company believes adjusting its results to exclude tax and loan loss provisions provides stockholders with a useful metric for evaluating the core profitability of the Company. A schedule reconciling our GAAP net income to earnings before income taxes and provision for loan losses is provided at the end of the tables below.

Heritage Oaks Bancorp
Consolidated Balance Sheets
(unaudited) 
       
(dollar amounts in thousands except per share data) 3/31/2013 12/31/2012 3/31/2012
Assets      
Cash and due from banks  $ 20,560  $ 23,425  $ 17,899
Interest bearing deposits in other banks  17,957  10,691  8,803
Total cash and cash equivalents  38,517  34,116  26,702
       
Investment securities available for sale  247,890  287,682  266,996
Federal Home Loan Bank stock  4,575  4,575  4,685
Loans held for sale  9,138  22,549  13,811
Gross loans  704,880  689,608  645,468
Net deferred loan fees  (1,035)  (937)  (1,025)
Allowance for loan losses  (17,743)  (18,118)  (19,801)
Net loans held for investment  686,102  670,553  624,642
Premises and equipment  17,598  15,956  15,586
Deferred tax assets, net  18,959  21,933  18,038
Bank owned life insurance  15,472  15,349  14,966
Goodwill and other intangible assets  12,881  12,981  12,646
Other real estate owned  --  --  917
Other assets  13,552  11,838  9,791
Total assets  $ 1,064,684  $ 1,097,532  $ 1,008,780
       
Liabilities      
Deposits      
Non-interest bearing deposits  $ 270,357  $ 273,242  $ 227,380
Interest bearing deposits  592,458  597,628  578,980
Total Deposits  862,815  870,870  806,360
Short term FHLB borrowing  --  33,000  23,500
Long term FHLB borrowing  36,500  33,500  29,000
Junior subordinated debentures  8,248  8,248  8,248
Other liabilities  10,382  6,385  9,049
Total liabilities  917,945  952,003  876,157
       
Stockholders' equity      
Preferred stock, 5,000,000 shares authorized: Series A senior preferred stock; $1,000 per share stated value issued and outstanding: 21,000 shares  20,630  20,536  20,253
Series C preferred stock, $3.25 per share stated value; issued and outstanding: 1,189,538 shares   3,604  3,604  3,604
Common stock, no par value; authorized: 100,000,000 shares; issued and outstanding: 25,331,541, 25,307,110, and 25,163,571 shares as of March 31, 2013, December 31, 2012, and March 31, 2012, respectively  101,359  101,354  101,161
Paid in capital  7,471  7,337  7,045
Retained earnings / (accumulated deficit)  12,146  8,773  (1,591)
Accumulated other comprehensive income  1,529  3,925  2,151
Total stockholders' equity  146,739  145,529  132,623
Total liabilities and stockholders' equity  $ 1,064,684  $ 1,097,532  $ 1,008,780
Book value per common share  $ 4.82  $ 4.78  $ 4.29
Tangible book value per common share  $ 4.31  $ 4.27  $ 3.79
 
Heritage Oaks Bancorp
Consolidated Statements of Income
(unaudited)
       
   Three Months Ended
(dollar amounts in thousands except per share data) 3/31/2013 12/31/2012 3/31/2012
Interest Income      
Loans  $ 9,597  $ 9,989  $ 9,927
Investment securities  1,433  1,585  1,798
Other  43  75  27
Total interest income  11,073  11,649  11,752
Interest Expense      
Interest on deposits  660  673  822
Other borrowings  205  213  181
Total interest expense  865  886  1,003
Net interest income before provision for loan losses  10,208  10,763  10,749
Provision for loan losses  --  --  3,331
Net interest income after provision for loan losses  10,208  10,763  7,418
Non-Interest Income      
Fees and service charges  1,015  1,080  1,093
Mortgage gain on sale and origination fees   774  1,192  855
Gain on sale of investment securities  3,586  923  303
Gain on sale of other real estate owned  --  87  --
Other income  286  266  271
Total non-interest income  5,661  3,548  2,522
Non-Interest Expense      
Salaries and employee benefits  5,192  4,782  4,536
Occupancy  782  745  1,017
Information technology  627  642  666
Professional services  662  1,143  503
Regulatory  369  358  551
Equipment  415  390  405
Sales and marketing  121  258  137
Foreclosed asset costs and write-downs  55  31  98
Provision for mortgage loan repurchases  570  210  118
Amortization of intangible assets  100  84  86
Other expense  855  831  612
Total non-interest expense  9,748  9,474  8,729
Income before income tax expense / (benefit)  6,121  4,837  1,211
Income tax expense / (benefit)  2,391  1,710  (374)
Net income   3,730  3,127  1,585
Dividends and accretion on preferred stock  358  357  381
Net income available to common shareholders  $ 3,372  $ 2,770  $ 1,204
       
Weighted Average Shares Outstanding      
Basic  25,112,004  25,101,083  25,057,664
Diluted  26,527,477  26,485,728  26,290,370
Earnings Per Common Share      
Basic  $ 0.13  $ 0.11  $ 0.05
Diluted  $ 0.13  $ 0.10  $ 0.05
 
Heritage Oaks Bancorp
Key Ratios
       
  Three Months Ended
PROFITABILITY / PERFORMANCE RATIOS 3/31/2013 12/31/2012 3/31/2012
Net interest margin 4.14% 4.35% 4.72%
Return on average equity 10.30% 8.59% 4.82%
Return on average common equity 11.18% 9.16% 4.49%
Return on average tangible common equity 12.51% 10.23% 5.10%
Return on average assets 1.40% 1.17% 0.65%
Non interest income to total net revenue 35.67% 24.79% 19.00%
Yield on interest earning assets 4.49% 4.70% 5.16%
Cost of interest bearing liabilities 0.54% 0.55% 0.65%
Cost of funds 0.38% 0.39% 0.48%
Operating efficiency ratio (1) 78.10% 70.36% 65.70%
Non-interest expense to average assets, annualized 3.66% 3.55% 3.58%
       
ASSET QUALITY RATIOS      
       
Non-performing loans to total gross loans 1.73% 2.51% 2.58%
Non-performing loans to equity 8.33% 11.89% 12.56%
Non-performing assets to total assets 1.16% 1.58% 1.74%
Allowance for loan losses to total gross loans 2.52% 2.63% 3.07%
Net charge-offs / (recoveries) to average loans outstanding, annualized 0.22% -0.07% 1.75%
Classified assets to Tier I + ALLL 32.17% 35.40% 45.83%
30-89 Day Delinquency Rate 0.24% 0.12% 0.09%
       
CAPITAL RATIOS      
       
Company      
Leverage ratio 12.72% 12.32% 12.17%
Tier I Risk-Based Capital Ratio 16.50% 15.55% 14.60%
Total Risk-Based Capital Ratio 17.76% 16.81% 15.87%
       
Bank      
Leverage ratio 12.36% 11.93% 11.99%
Tier I Risk-Based Capital Ratio 15.99% 15.02% 14.35%
Total Risk-Based Capital Ratio 17.26% 16.28% 15.62%
       
(1) The efficiency ratio is defined as total non interest expense as a percent of the combined net interest income plus non interest income, exclusive of gains and losses on securities sales, other than temporary impairment losses, gains and losses on sale of OREO and other OREO related costs and gains and losses on sale of fixed assets.
 
Heritage Oaks Bancorp
Average Balances
                   
  Three Months Ended
  3/31/2013 12/31/2012 3/31/2012
(dollar amounts in thousands) Balance Yield/Rate Inc/Exp Balance Yield/Rate Inc/Exp Balance Yield/Rate Inc/Exp
Interest Earning Assets                  
Interest bearing deposits in other banks  $ 22,232 0.20%  $ 11  $ 16,006 0.20%  $ 8  $ 16,707 0.19%  $ 8
Investment securities taxable  207,656 1.91%  978  203,846 2.07%  1,061  193,788 2.88%  1,386
Investment securities non taxable  58,102 3.18%  455  63,538 3.28%  524  44,553 3.72%  412
Other investments  6,478 2.00%  32  6,479 4.11%  67  6,588 1.16%  19
Loans (1)  705,604 5.52%  9,597  695,457 5.71%  9,989  654,633 6.10%  9,927
Total earning assets  $ 1,000,072 4.49%  $11,073  $ 985,326 4.70%  $ 11,649  $ 916,269 5.16%  $ 11,752
Allowance for loan losses  (18,046)      (18,998)      (19,415)    
Other assets  97,589      96,267      83,001    
Total assets  $ 1,079,615      $1,062,595      $ 979,855    
                   
Interest Bearing Liabilities                  
Interest bearing demand  $ 71,769 0.11%  $ 19  $ 72,490 0.12%  $ 22  $ 64,142 0.09%  $ 15
Savings  39,297 0.10%  10  37,312 0.10%  9  33,993 0.11%  9
Money market  290,374 0.31%  225  298,130 0.32%  242  277,115 0.39%  271
Time deposits  183,278 0.90%  406  176,474 0.90%  400  187,963 1.13%  527
Total interest bearing deposits  584,718 0.46%  660  584,406 0.46%  673  563,213 0.59%  822
Federal Home Loan Bank borrowing  58,823 1.13%  164  50,266 1.35%  171  49,875 1.07%  133
Junior subordinated debentures  8,248 2.02%  41  8,248 2.03%  42  8,248 2.34%  48
Total borrowed funds  67,071 1.24%  205  58,514 1.45%  213  58,123 1.25%  181
Total interest bearing liabilities  651,789 0.54%  865  642,920 0.55%  886  621,336 0.65%  1,003
Non interest bearing demand  263,127      266,284      214,886    
Total funding  914,916 0.38%  865  909,204 0.39%  886  836,222 0.48%  1,003
Other liabilities  17,797      8,548      11,249    
Total liabilities  $ 932,713      $ 917,752      $ 847,471    
                   
Stockholders' Equity                  
Total stockholders' equity  146,902      144,843      132,384    
Total liabilities and stockholders' equity  $ 1,079,615      $1,062,595      $ 979,855    
                   
Net interest margin   4.14%     4.35%     4.72%  
                   
Interest Rate Spread   3.95%  $10,208   4.15%  $ 10,763   4.51%  $ 10,749
                   
(1) Non-accrual loans have been included in total loans.
 
Heritage Oaks Bancorp
Loans and Deposits
       
(dollar amounts in thousands)      
Loans 3/31/2013 12/31/2012 3/31/2012
Real Estate Secured      
Multi-family residential  $ 19,747  $ 21,467  $ 16,549
Residential 1 to 4 family  46,894  41,444  21,436
Home equity lines of credit  32,852  31,863  31,333
Commercial  391,159  372,592  361,762
Farmland  25,936  25,642  9,582
Total real estate secured  516,588  493,008  440,662
Commercial      
Commercial and industrial  120,988  125,340  132,078
Agriculture  27,820  21,663  16,393
Other  55  61  79
Total commercial  148,863  147,064  148,550
Construction      
Single family residential  8,803  8,074  12,987
Single family residential - Spec.  847  535  278
Multi-family  767  778  1,650
Commercial  477  10,329  10,608
Total construction  10,894  19,716  25,523
Land  23,816  24,664  24,882
Installment loans to individuals  4,527  4,895  5,608
All other loans (including overdrafts)  192  261  243
Total gross loans  704,880  689,608  645,468
Deferred loan fees  1,035  937  1,025
Allowance for loan losses  17,743  18,118  19,801
Total net loans  $ 686,102  $ 670,553  $ 624,642
Loans held for sale  $ 9,138  $ 22,549  $ 13,811
       
   
Deposits 3/31/2013 12/31/2012 3/31/2012
Non-interest bearing deposits  $ 270,357  $ 273,242  $ 227,380
Interest bearing deposits:      
NOW accounts  69,952  76,728  65,717
Other savings deposits  40,262  41,021  35,127
Money market deposit accounts  293,409  293,525  283,860
Time deposits  188,835  186,354  194,276
Total deposits  $ 862,815  $ 870,870  $ 806,360
 
Heritage Oaks Bancorp
Allowance for Loan Losses, Non-Performing and Classified Assets
       
  Three Months Ended
Allowance for Loan Losses 3/31/2013 12/31/2012 3/31/2012
Balance, beginning of period   $ 18,118  $ 17,987  $ 19,314
Provision for loan losses  --  --  3,331
Loans charge-off      
 Residential 1 to 4 family  --  11  --
Commercial real estate  --  --  7
Farmland  --  --  4
Commercial and industrial  339  717  1,692
Agriculture  --  145  450
Construction  169  460  --
Land  34  --  785
Installment loans to individuals  118  155  11
All other loans  --  --  137
Total charge-offs  660  1,488  3,086
Recoveries of loans previously charged-off  285  1,619  242
Balance, end of period   $ 17,743  $ 18,118  $ 19,801
       
Net charge-offs / (recoveries)  $ 375  $ (131)  $ 2,844
       
   
Non-Performing Assets 3/31/2013 12/31/2012 3/31/2012
Loans on non-accrual status      
Residential 1-4 family  $ 240  $ 835  $ 609
Home equity lines of credit  57  58  387
Commercial real estate  703  928  877
Farmland  --  1,077  --
Commercial and industrial  3,655  4,657  6,503
Agriculture  831  907  2,306
Construction  --  1,380  --
Land  6,640  7,182  5,911
Installment  101  285  60
Total non-accruing loans  $ 12,227  $ 17,309  $ 16,653
Other real estate owned (OREO)  --   --  917
Other repossessed assets  88  --  -- 
Total non-performing assets  $ 12,315  $ 17,309  $ 17,570
       
       
   
Classified assets 3/31/2013 12/31/2012 3/31/2012
Loans  $ 48,734  $ 51,130  $ 61,111
Other real estate owned (OREO)  --  --   917
Other   88  308  284
Total classified assets  $ 48,822  $ 51,438  $ 62,312
       
Classified assets to Tier I + ALLL 32.17% 35.40% 45.83%
       
Note: Classified assets consists of substandard and non-performing loans, OREO, non-investment grade securities, other repossessed assets, loans held for sale that were substandard and substandard letters of credit.
 
Heritage Oaks Bancorp
Quarter to Date Non-Performing Loan Reconciliation
               
  Balance     Transfers Returns to    Balance
  December 31,   Net to Foreclosed Accrual Net March 31,
(dollar amounts in thousands) 2012 Additions Paydowns Collateral Status Charge-offs 2013
Real Estate Secured              
Residential 1 to 4 family  $ 835  $ --  $ (231)  $ --  $ (364)  $ --  $ 240
Home equity line of credit  58  --  (1)  --  --  --  57
Commercial  928  --  (33)  --  (192)  --  703
Farmland  1,077  --  (1,077)  --  --  --  -- 
Commercial              
Commercial and industrial  4,334  356  (458)  --  (238)  (339)  3,655
Agriculture  907  --  (65)  --  (11)  --  831
Construction              
Commercial  1,380  --  --  (1,211)  --  (169)  -- 
Land  7,505  49  (126)  --  (754)  (34)  6,640
Installment loans to individuals  285  70  (4)  (88)  (44)  (118)  101
               
Totals  $ 17,309  $ 475  $ (1,995)  $ (1,299)  $ (1,603)  $ (660)  $ 12,227
               
Heritage Oaks Bancorp
Quarter to Date OREO Reconciliation
           
  Balance       Balance
  December 31,       March 31,
(dollar amounts in thousands) 2012 Additions Sales Writedowns 2013
Construction          
Commercial  $ --  $ 1,211  $ (1,211)  $ --  $ --
           
Totals  $ --  $ 1,211  $ (1,211)  $ --  $ --
 
Heritage Oaks Bancorp
Reconciliation of GAAP to Non-GAAP Financial Measure
         
    Three Months Ended 
(dollar amounts in thousands) 3/31/2013 12/31/2012 3/31/2012
GAAP net income   $ 3,730  $ 3,127  $ 1,585
Adjusted for:    `   
Income tax expense / (benefit)  2,391  1,710  (374)
 Provision for loan losses  --  --  3,331
         
Non-GAAP earnings before income taxes and provision for loan losses   $ 6,121  $ 4,837  $ 4,542
CONTACT: Simone Lagomarsino, President & Chief Executive Officer
         1222 Vine Street
         Paso Robles, California 93446
         805.369.5260
         slagomarsino@heritageoaksbank.com

         Mark Olson, EVP & Chief Financial Officer
         1222 Vine Street
         Paso Robles, California 93446
         805.369.5107
         molson@heritageoaksbank.com