Exhibit 99.1

 

Press Release

For Immediate Release

				Contact:		Christopher D. Myers
						President and CEO
						(909) 980-4030

CVB Financial Corp. Reports Earnings for the Fourth Quarter and Year Ended 2016

 

•

Net earnings were $27.1 million for the fourth quarter of 2016, or $0.25 per share.

•

Net earnings were $101.4 million, or $0.94 per share, for 2016.

•

Loans increased by $100 million for the quarter, or 2.33%, primarily due to seasonal dairy borrowings.

•

Loans increased by $378 million for the year, or 9.41%.

•

Noninterest-bearing deposits totaled $3.67 billion, or 58.22%, of total deposits.

Ontario, CA, January 18, 2017-CVB Financial Corp. (NASDAQ:CVBF) and its subsidiary, Citizens Business Bank (“the Company”), announced earnings for the quarter and year ended December 31, 2016.

CVB Financial Corp. reported net income of $27.1 million for the quarter ended December 31, 2016, compared with $25.4 million for the third quarter of 2016 and $28.6 million for the fourth quarter of 2015. This represents an increase of $1.6 million over the prior quarter and a decrease of $1.5 million from the fourth quarter of 2015. Diluted earnings per share were $0.25 for the fourth quarter, compared to $0.23 for the prior quarter and $0.27 for the same period last year.

Chris Myers, President and CEO of Citizens Business Bank, commented, “2016 was a solid year for the bank. We recruited several new banking teams and successfully completed the acquisition and integration of County Commerce Bank. We also purchased a new building to house our operations and technology personnel, along with several other bank departments. This new facility should provide the foundation to support our growth for many years to come.” Myers commented further, “For 2017, our focus will remain the same. We will continue to execute our growth-oriented strategy of increasing same store sales, opening new center locations by recruiting banking teams, and small bank acquisitions.”

Net income of $27.1 million for the fourth quarter of 2016 produced an annualized return on beginning equity of 10.74%, an annualized return on average equity of 10.60% and an annualized return on average assets of 1.33%. Net income for the fourth quarter of 2015 produced an annualized return on average equity of 12.17% and an annualized return on average assets of 1.47%. The efficiency ratio for the fourth quarter of 2016 was 47.30%, compared to 45.62% for the third quarter of 2016 and 44.34% for the fourth quarter of 2015.

 

- 1 -

---

Net income totaled $101.4 million for the year ended December 31, 2016. This represented a $2.3 million, or 2.30%, increase from the prior year. Earnings for 2016 included $6.4 million in loan loss provision recapture and $4.1 million in nonrecurring expenses. This compares to $5.6 million in loan loss provision recapture and $13.9 million in pre-tax debt termination expense for 2015. Diluted earnings per share were $0.94 for 2016, compared to $0.93 for 2015. Net income for the year ended December 31, 2016 produced an annualized return on beginning equity of 10.98%, a return on average equity of 10.26% and a return on average assets of 1.26%. The efficiency ratio for 2016 was 46.73%, compared to 49.11% for 2015. Excluding the impact of the nonrecurring expenses of $4.1 million and debt termination costs of $13.9 million, the efficiency ratio for 2016 and 2015 was 45.34% and 44.27%, respectively.

Net interest income before recapture of loan loss provision was $65.4 million for the quarter, which was a $2.3 million, or 3.61%, increase over the third quarter of 2016 and a $2.2 million, or 3.45%, increase over the fourth quarter of 2015. Total interest income and fees on loans for the fourth quarter of 2016 of $49.2 million increased $1.5 million, or 3.05%, from the third quarter of 2016 and $3.2 million, or 7.03%, from the fourth quarter of 2015. The fourth quarter of 2016 included $716,000 in nonaccrued interest and loan fee recapture as a result of the payoff of one nonperforming loan classified as troubled debt restructured loans (“TDR”). The fourth quarter of 2015 included the recognition of $857,000 in nonaccrued interest income as a result of the payoff of one nonperforming loan. Total investment income increased by $597,000, or 3.68%, from $16.2 million for the third quarter of 2016 to $16.8 million for the fourth quarter of 2016. Investment income declined $1.7 million, or 9.27%, from the fourth quarter of 2015.

Net interest income before recapture of loan loss provision was $257.1 million in 2016, a $4.1 million increase over 2015, or 1.63%. Total interest income and fees on loans grew by $7.3 million, or 3.95%, over 2015 to $193.0 million, while investment income declined by $4.3 million, or 5.93%, to $67.9 million from 2015. Interest expense declined by $595,000, or 6.94%, in 2016.

During the fourth quarter of 2016, $4.4 million of loan loss provision was recaptured, compared to $2.0 million for the third quarter of 2016 and $1.1 million for the same period last year. Recapture of provision for loan losses totaled $6.4 million for 2016, compared to $5.6 million for 2015.

Noninterest income was $8.4 million for the fourth quarter of 2016, compared with $9.2 million for the third quarter of 2016 and $8.7 million for the fourth quarter of 2015. For the year ended December 31, 2016, noninterest income was $35.6 million compared with $33.5 million for 2015. The year-over-year increase of $2.1 million was primarily due to a $1.1 million net gain on the sale of loans in the first quarter of 2016, a $272,000 net gain on the sale of our Porterville branch during the second quarter of 2016, and a $548,000 gain on the sale of investment securities in the third quarter of 2016. In addition, during 2015, there was a negative impact on noninterest income of $902,000 resulting from the FDIC loss sharing agreement.

Noninterest expense for the fourth quarter of 2016 was $34.9 million, compared to $33.0 million for the third quarter of 2016 and $31.9 million for the fourth quarter of 2015. The $1.9 million increase was mostly the result of a fair value adjustment of approximately $2.5 million for our operations center, which was classified as an asset held-for-sale at December 31, 2016, and $1.5 million related to the settlement of a wage-hour class action lawsuit. These nonrecurring expenses were partially offset by decreases of $777,000 in salary and benefit expense, $651,000 in regulatory assessment costs, $401,000 in occupancy and equipment costs, as well as a $450,000 recapture of provision for unfunded loan commitments. The $3.0 million increase when compared to the fourth quarter of 2015 was primarily the result of a fair value adjustment of approximately $2.5 million for our operations center, which was classified as an asset held-for-sale at December 31, 2016, and a $1.5 million reserve for the settlement of a wage-hour class action lawsuit. This was partially offset by a $614,000 decrease in regulatory assessment costs and a $450,000 recapture of provision for unfunded loan commitments. As a percentage of average assets, noninterest expense was 1.72%, compared to 1.59% for the third quarter of 2015 and 1.64% for the fourth quarter of 2015.

 

- 2 -

---

Noninterest expense for the year ended December 31, 2016 was $3.9 million lower than the prior year, as $13.9 million in debt termination expense was incurred in 2015. Excluding the impact of the debt termination expense, noninterest expense of $136.7 million increased $9.9 million, or 7.84%. This increase was primarily due to $4.1 million in nonrecurring expenses resulting from a fair value adjustment of approximately $2.5 million for our operations center, which was classified as an asset held-for-sale at December 31, 2016, and a $1.5 million reserve for the settlement of a wage-hour class action lawsuit. Salaries and employee benefits increased $4.0 million, principally due to additional compensation related costs resulting from the acquisition of CCB, the opening of our Santa Barbara commercial banking center in January 2016, and other strategic new hires. Acquisition expenses of $1.9 million in 2016 were due to the CCB acquisition and pending Valley Business Bank acquisition, scheduled to close in the first quarter of 2017. As a percentage of average assets, noninterest expense, excluding the impact of debt termination expense, was 1.70%, compared to 1.68% for 2015.

Net Interest Income and Net Interest Margin

Net interest income, before provision for loan losses, was $65.4 million for the fourth quarter of 2016, compared to $63.2 million for the third quarter of 2016 and $63.3 million for the fourth quarter of 2015. Our net interest margin (tax equivalent) was 3.47% for the fourth quarter of 2016, compared to 3.30% for the third quarter of 2016 and 3.52% for the fourth quarter of 2015. Total average earning asset yields (tax equivalent) were 3.57% for the fourth quarter of 2016, compared to 3.40% for the third quarter of 2016, and 3.62% for the fourth quarter of 2015. Total cost of funds of 0.11% for the fourth quarter of 2016 remained unchanged from the third quarter of 2016 and the fourth quarter of 2015.

Net interest income, before provision for loan losses, totaled $257.1 million for the year ended December 31, 2016, compared to $252.9 million for 2015. Our net interest margin (tax equivalent) was 3.46% for 2016, compared to 3.62% for 2015. Total average earning asset yields (tax equivalent) were 3.57% for 2016, compared to 3.74% for 2015. Total cost of funds decreased to 0.11% for 2016 from 0.13% for 2015. During the year ended December 31, 2016, there were four nonperforming TDR loans that were paid in full resulting in the recognition of $3.3 million of interest income. When this recaptured nonaccrued interest is excluded, the net interest margin (tax-equivalent) was 3.42% for 2016. During 2015, there were five nonperforming loans paid in full resulting in a $4.9 million increase to interest income, which positively impacted the tax-equivalent net interest margin by 7 basis points.

Income Taxes

Our effective tax rate was 37.50% for both the quarter and year ended December 31, 2016, compared with 34.50% for the year ended December 31, 2015. Our estimated annual effective tax rate varies depending upon tax-advantaged income as well as available tax credits.

Assets

The Company reported total assets of $8.07 billion at December 31, 2016. This represented an increase of $28.7 million, or 0.36%, from total assets of $8.04 billion at September 30, 2016. Interest-earning assets of $7.64 billion at December 31, 2016 increased $2.7 million, or 0.03%, when compared with $7.64 billion at September 30, 2016. The increase in interest-earning assets was primarily due to a $99.9 million increase in total loans and a $75.6 million increase in investment securities. This was partially offset by a $137.6 million decrease in total interest-earning balances due from the Federal Reserve, and a $35.3 million decrease in interest-earning balances due from depository institutions.

Total assets of $8.07 billion at December 31, 2016 increased $402.5 million, or 5.25%, from total assets of $7.67 billion at December 31, 2015. Interest-earning assets totaled $7.64 billion at December 31, 2016, an increase of $354.8 million, or 4.87%, when compared with earning assets of $7.29 billion at December 31, 2015. The increase in interest-earning assets was primarily due to a $378.1 million increase in total loans and a $15.2 million increase in interest-earning balances due from depository institutions. This was partially offset by a $37.5 million decrease in total investment securities.

 

- 3 -

---

Investment Securities

Total investment securities were $3.18 billion at December 31, 2016, an increase of $75.6 million, or 2.43%, from $3.11 billion at September 30, 2016 and a decrease of $37.5 million, or 1.16%, from $3.22 billion at December 31, 2015.

At December 31, 2016, investment securities HTM (“Held-to-Maturity”) totaled $911.7 million, a $32.7 million, or 3.72%, increase from September 30, 2016 and a $60.7 million or 7.13% increase from end of 2015.

At December 31, 2016, investment securities AFS (“Available-for-Sale”) totaled $2.27 billion, inclusive of a pre-tax net unrealized gain of $14.6 million. AFS securities grew by $42.9 million, or 1.93%, from the end of the third quarter of 2016, while declining by $98.2 million, or 4.14%, from the end of 2015.

Combined, the AFS and HTM investments in mortgage backed securities (“MBS”) and collateralized mortgage obligations (“CMOs”) totaled $2.62 billion at December 31, 2016, compared to $2.52 billion at September 30, 2016 and $2.43 billion at December 31, 2015. Virtually all of our MBS and CMOs are issued or guaranteed by government or government sponsored enterprises, which have the implied guarantee of the U.S. Government. During the third quarter of 2016, we sold one impaired HTM private-label mortgage-backed security for a net gain of $548,000.

Our combined AFS and HTM municipal securities totaled $371.0 million as of December 31, 2016. These securities are located in 30 states. Our largest concentrations of holdings are located in Minnesota at 21.45%, Texas at 9.78%, Massachusetts at 6.58%, and New York at 5.51%.

In the fourth quarter of 2016, we purchased $296.5 million of MBS and CMO securities with an average yield of approximately 2.09%. We also purchased $15.8 million of municipal securities with an average tax-equivalent yield of approximately 3.90% and $6.8 million of agency securities with an average tax-equivalent yield of 2.24%.

Loans

Total loans and leases, net of deferred fees and discounts, of $4.40 billion at December 31, 2016 increased by $99.9 million, or 2.33%, from September 30, 2016. The $99.9 million quarter-over-quarter increase was principally due to increases of approximately $100.1 million in dairy & livestock and agribusiness loans, $15.9 million in commercial real estate loans, and $9.1 million in SFR mortgage loans. The overall increase in loans and leases were partially offset by decreases of $9.4 million in commercial and industrial loans and $6.9 million in SBA loans. The majority of growth in dairy & livestock and agribusiness loans is seasonal.

Total loans and leases, net of deferred fees and discounts, of $4.40 billion at December 31, 2016 increased by $378.1 million, or 9.41%, from December 31, 2015. The increase in total loans included $143.2 million of loans acquired from CCB during the first quarter of 2016. The $378.1 million increase in total loans was principally due to increases of approximately $272.8 million in commercial real estate loans, $45.8 million in commercial and industrial loans, $32.9 million in dairy & livestock and agribusiness loans, $17.3 million in construction loans, $16.8 million in SFR mortgage loans, and $8.0 million in consumer loans. SBA loans decreased by $9.7 million.

 

- 4 -

---

Deposits & Customer Repurchase Agreements

Deposits of $6.31 billion and customer repurchase agreements of $603.0 million totaled $6.91 billion at December 31, 2016. This represents an increase of $13.7 million, or 0.20%, when compared with total deposits and customer repurchase agreements of $6.90 billion at September 30, 2016. Deposits and customer and repurchase agreement increased by $304.7 million, or 4.61%, when compared with total deposits and customer repurchase agreements of $6.61 billion at December 31, 2015. Time deposits declined by $327.7 million year-over-year and $43.6 million quarter-over-quarter.

Noninterest-bearing deposits were $3.67 billion at December 31, 2016, an increase of $15.9 million, or 0.44%, when compared to September 30, 2016 and an increase of $423.4 million, or 13.03%, compared to $3.25 billion at December 31, 2015. At December 31, 2016, noninterest-bearing deposits were 58.22% of total deposits, compared to 57.86% at September 30, 2016 and 54.93% at December 31, 2015. Our quarter end totals include a temporary deposit from a single bank customer that totaled $110.0 million at December 31, 2016.

The increase in total deposits from the end of 2015 included $78.7 million of noninterest-bearing deposits and $209.5 million of total deposits acquired from CCB during the first quarter of 2016.

Our average cost of total deposits was 0.09% for the quarter ended December 31, 2016, unchanged from the prior quarter and same period last year. Our cost of total deposits including customer repurchase agreements was 0.10% for the quarter ended December 31, 2016 and 2015.

FHLB Advance, Other Borrowings and Debentures

At December 31, 2016, we had $53.0 million in short-term borrowings, compared to zero at September 30, 2016 and $46.0 million at December 31, 2015.

At December 31, 2016, we had $25.8 million of junior subordinated debentures, unchanged from September 30, 2016 and December 31, 2015. These debentures bear interest at three-month LIBOR plus 1.38% and mature in 2036.

Asset Quality

The allowance for loan losses totaled $61.5 million at December 31, 2016, compared to $61.0 million at September 30, 2016 and $59.2 million at December 31, 2015. The allowance for loan losses was reduced by $4.4 million for the fourth quarter of 2016, offset by net recoveries of $4.9 million. The allowance for loan losses was 1.40%, 1.42%, 1.44%, 1.42%, and 1.47% of total loans and leases outstanding, at December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016, and December 31, 2015, respectively.

Nonperforming loans, defined as nonaccrual loans plus nonperforming TDR loans, were $7.2 million at December 31, 2016, or 0.16% of total loans. This compares to nonperforming loans of $8.7 million, or 0.20% of total loans, at September 30, 2016, and $21.0 million, or 0.52% of total loans, at December 31, 2015. The $7.2 million in nonperforming loans at December 31, 2016 are summarized as follows: $2.7 million in SBA loans, $2.2 million in SFR mortgage loans, $1.7 million in commercial real estate loans, $369,000 in consumer and other loans, and $156,000 in commercial and industrial loans. The $1.5 million decrease in nonperforming loans quarter-over-quarter was partially due to a $713,000 decrease in nonperforming commercial real estate loans.

We had $4.5 million in Other Real Estate Owned (“OREO”) at December 31, 2016, compared to $4.8 million at September 30, 2016, and $7.0 million at December 31, 2015. As of December 31, 2016, we had one OREO property, compared with two OREO properties at September 30, 2016, and four OREO properties at December 31, 2015. During the fourth quarter of 2016, we sold one OREO property with a carrying value of $313,000, realizing a loss on sale of $57,000. There were no additions to OREO for the twelve months ended December 31, 2016.

 

- 5 -

---

At December 31, 2016, we had loans delinquent 30 to 89 days of $436,000. This compares to $522,000 at September 30, 2016, and $1.4 million at December 31, 2015. As a percentage of total loans, delinquencies, excluding nonaccruals, were 0.01% at December 31, 2016 and September 30, 2016, and 0.04% at December 31, 2015.

At December 31, 2016, we had $19.2 million in performing TDR loans, compared to $27.0 million in performing TDR loans at September 30, 2016, and $42.7 million in performing TDR loans at December 31, 2015. In terms of the number of loans, we had 26 performing TDR loans at December 31, 2016, compared to 29 performing TDR loans at September 30, 2016, and 34 performing TDR loans at December 31, 2015.

Nonperforming assets, defined as nonaccrual loans plus other real estate owned, totaled $11.7 million at December 31, 2016, $13.5 million at September 30, 2016, and $28.0 million at December 31, 2015. As a percentage of total assets, nonperforming assets were 0.14% at December 31, 2016, 0.17% at September 30, 2016, and 0.37% at December 31, 2015.

Classified loans are loans that are graded “substandard” or worse. At December 31, 2016, classified loans totaled $108.3 million, compared to $105.0 million at September 30, 2016, and $76.9 million at December 31, 2015. The quarter-over-quarter increase was primarily due to an $8.5 million increase in classified dairy & livestock loans and a $4.7 million increase in classified commercial real estate loans, partially offset by a $7.7 million decrease in classified construction loans.

CitizensTrust

As of December 31, 2016, CitizensTrust had approximately $2.69 billion in assets under management and administration, including $2.08 billion in assets under management. Revenues were $2.6 million for the fourth quarter of 2016 and $9.6 million for 2016, compared to $2.0 million and $8.6 million, respectively, for the same period of 2015. CitizensTrust provides trust, investment and brokerage related services, as well as financial, estate and business succession planning.

Merger Update

On September 22, 2016, we announced that we entered into a merger agreement with Valley Commerce Bancorp (“VCBP”), pursuant to which its subsidiary, Valley Business Bank will merge into Citizens Business Bank. Valley Business Bank has four branch locations and total assets of approximately $416 million. VCBP is a well-regarded 20 year institution that further strengthens our presence in the Central Valley area of California. We expect to close in the first quarter of 2017, subject to regulatory and Valley Commerce Bancorp shareholders’ approvals.

Corporate Overview

CVB Financial Corp. (“CVBF”) is the holding company for Citizens Business Bank. CVBF is the ninth largest bank holding company headquartered in California with assets of approximately $8.1 billion. CVBF earned the ranking of “Best Bank in America” according to Forbes’ America’s Best Banks 2016. Citizens Business Bank has 42 Business Financial Centers, eight Commercial Banking Centers, and three trust office locations serving the Inland Empire, Los Angeles County, Orange County, San Diego County, Ventura County, Santa Barbara County, and the Central Valley area of California.

Shares of CVB Financial Corp. common stock are listed on the NASDAQ under the ticker symbol “CVBF.” For investor information on CVB Financial Corp., visit our Citizens Business Bank website at www.cbbank.com and click on the “Investors” tab.

 

- 6 -

---

Conference Call

Management will hold a conference call at 7:30 a.m. PST/10:30 a.m. EST on Thursday, January 19, 2017 to discuss the Company’s fourth quarter and fiscal year end 2016 financial results.

To listen to the conference call, please dial (877) 506-3368. A taped replay will be made available approximately one hour after the conclusion of the call and will remain available through February 3, 2017 at 6:00 a.m. PST/9:00 a.m. EST. To access the replay, please dial (877) 344-7529, passcode 10098138.

The conference call will also be simultaneously webcast over the Internet; please visit our Citizens Business Bank website at www.cbbank.com and click on the “Investors” tab to access the call from the site. Please access the website 15 minutes prior to the call to download any necessary audio software. This webcast will be recorded and available for replay on the Company’s website approximately two hours after the conclusion of the conference call, and will be available on the website for approximately 12 months.

Disclosure

This press release contains certain non-GAAP financial disclosures for tangible common equity, earnings before income taxes, which we refer to as “pre-tax earnings”, and net interest income and net interest margin adjusted for discount accretion on Purchase Credit Impaired (“PCI”) loans. The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance. Please refer to the tables at the end of this release for a presentation of performance ratios in accordance with GAAP and a reconciliation of the non-GAAP financial measures to the GAAP financial measures.

Additional information about the Valley Commerce Bancorp Merger and Where to Find It

In connection with the proposed merger of CVB Financial Corp. and Valley Commerce Bancorp, CVB Financial Corp. has filed with the United States Securities and Exchange Commission (“SEC”) a registration statement on Form S-4 to register the shares of CVB Financial Corp. common stock to be issued to the shareholders of VCBP, which contains CVB Financial Corp.’s prospectus and VCBP’s proxy statement. The prospectus/proxy statement is being mailed to Valley Commerce Bancorp shareholders on or about January 18, 2017. Before making any voting or investment decision, investors and security holders of Valley Commerce Bancorp are urged to carefully read the entire registration statement and proxy statement/prospectus, as well as any amendments or supplements to these documents, because they contain important information about the proposed transaction. In addition, CVB Financial Corp. and VCBP may file other relevant documents concerning the proposed merger with VCBP with the SEC.

This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval.

Investors and shareholders may obtain free copies of these documents through the website maintained by the SEC at www.sec.gov. Free copies of the proxy statement/prospectus also may be obtained by directing a request by telephone or mail to CVB Financial Corp., 701 N. Haven Avenue, Ontario, CA 01764, Attn: Corporate Secretary, telephone (909) 980-4030, or by accessing CVB Financial Corp.’s website at www.cbbank.com under “Investors.” The information on CVB Financial Corp.’s website is not, and shall not be deemed to be, a part of this filing or incorporated into other filings it makes with the SEC.

Participants in the solicitation

CVB Financial Corp. and its directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of Valley Commerce Bancorp in connection with the transaction. Information about the directors and executive officers of CVB Financial Corp. is set forth in the definitive proxy statement on Schedule 14A filed with the SEC on April 6, 2016.

VCBP and its directors and executive officers may also be deemed to be participants in the solicitation of proxies from the shareholders of VCBP in connection with the Merger.

Additional information regarding the interests of these participants and other persons who may be deemed participants in the Merger may be obtained by reading the proxy statement/prospectus regarding the Merger.

 

- 7 -

---

Safe Harbor

Certain matters set forth herein (including the exhibits hereto) constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including forward-looking statements relating to the Company’s current business plans and expectations and our future financial position and operating results. 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 help to identify these forward looking statements, which involve risks and uncertainties. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance and/or achievements to differ materially from those projected. These risks and uncertainties include, but are not limited to, local, regional, national and international economic and market conditions and events and the impact they may have on us, our customers and our assets and liabilities; our ability to attract deposits and other sources of funding or liquidity; supply and demand for real estate and periodic deterioration in real estate prices and/or values in California or other states where we lend, including both residential and commercial real estate; a prolonged slowdown or decline in real estate construction, sales or leasing activities; changes in the financial performance and/or condition of our borrowers, depositors or key vendors or counterparties; changes in our levels of delinquent loans, nonperforming assets, allowance for loan losses and charge-offs; the costs or effects of acquisitions or dispositions we may make, whether we are able to obtain any required governmental approvals in connection with any such acquisitions or dispositions, and/or our ability to realize the contemplated financial or business benefits associated with any such acquisitions or dispositions; our ability to realize cost savings in connection with our proposed acquisition of Valley Commerce Bancorp within expected time frames or at all, whether governmental approvals for the proposed transaction will be obtained within expected time frames or ever and whether the conditions to the closing of the proposed transaction, including approval by Valley Commerce’s shareholders, are satisfied; the effect of changes in laws, regulations and applicable judicial decisions (including laws, regulations and judicial decisions concerning financial reforms, taxes, banking capital levels, consumer, commercial or secured lending, securities and securities trading and hedging, bank operations, compliance, fair lending, employment, executive compensation, insurance, cybersecurity, vendor management and information security) with which we and our subsidiaries must comply or believe we should comply or which may otherwise impact us; changes in estimates of future reserve requirements and minimum capital requirements based upon the periodic review thereof under relevant regulatory and accounting requirements, including changes in the Basel Committee framework establishing capital standards for credit, operations and market risk; inflation, interest rate, securities market and monetary fluctuations; changes in government interest rates or monetary policies; changes in the amount and availability of deposit insurance; disruptions in the infrastructure that supports our business and the communities where we are located, which are concentrated in California, involving or related to physical site access, cyber incidents, terrorist and political activities, disease pandemics, catastrophic events, natural disasters, such as earthquakes, or drought, extreme weather events, electrical, environmental, computer servers, and communications or other services we use, or that affect our employees or third parties with whom we conduct business; or theft or loss of Company or customer data or money; political instability; acts of war or terrorism, or natural disasters, such as earthquakes, drought, or the effects of pandemic diseases; the timely development and acceptance of new banking products and services and the perceived overall value of these products and services by our customers and potential customers; the Company’s relationships with and reliance upon vendors with respect to the operation of certain of the Company’s key internal and external systems and applications; changes in commercial or consumer spending, borrowing and savings preferences or behaviors; technological changes and the expanding use of technology in banking (including the adoption of mobile banking and funds transfer applications); our ability to retain and increase market share, retain and grow customers and control expenses; changes in the competitive environment among financial and bank holding companies, banks and other financial service providers; competition and innovation with respect to financial products and services by banks, financial institutions and non-traditional providers including retail businesses and technology companies, volatility in the credit and equity markets and its effect on the general economy or local or regional business conditions; fluctuations in the price of the Company’s common stock or other securities; and the resulting impact on the Company’s ability to raise capital or make acquisitions, the effect of changes in accounting policies and practices, as may be adopted from time-to-time by our regulatory agencies, as well as by the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard-setters; changes in our organization, management, compensation and benefit plans, and our ability to retain or expand our workforce, management team and/or our board of directors; the costs and effects of legal, compliance and regulatory actions, changes and developments, including the initiation and resolution of legal proceedings (including securities, consumer or employee class action litigation), regulatory or other governmental inquiries or investigations, and/or the results of regulatory examinations or reviews; our ongoing relations with our various federal and state regulators, including the SEC, Federal Reserve Board, FDIC and California DBO; our success at managing the risks involved in the foregoing items and all other factors set forth in the Company’s public reports, including its Annual Report on Form 10-K for the year ended December 31, 2015, and particularly the discussion of risk factors

 

- 8 -

---

within that document. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements except as required by law. Any statements about future operating results, such as those concerning accretion and dilution to the Company’s earnings or shareholders, are for illustrative purposes only, are not forecasts, and actual results may differ.

###

 

- 9 -

---

CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in thousands)

 

		December 31, 2016				September 30, 2016				December 31, 2015
Assets
Cash and due from banks			$           119,445				$           119,420				$           102,772
Interest-earning balances due from Federal Reserve			2,188				139,739				3,325
Total cash and cash equivalents			121,633				259,159				106,097
Interest-earning balances due from depository institutions			47,848				83,178				32,691
Investment securities available-for-sale			2,270,466				2,227,551				2,368,646
Investment securities held-to-maturity			911,676				878,953				850,989
Total investment securities			3,182,142				3,106,504				3,219,635
Investment in stock of Federal Home Loan Bank (FHLB)			17,688				17,688				17,588
Loans and lease finance receivables			4,395,064				4,295,167				4,016,937
Allowance for loan losses			(61,540)				(61,001)				(59,156)
Net loans and lease finance receivables			4,333,524				4,234,166				3,957,781
Premises and equipment, net			42,086				38,671				31,382
Bank owned life insurance			134,785				134,073				130,956
Intangibles			5,010				5,293				2,265
Goodwill			89,533				88,174				74,244
Other assets			99,458				78,087				98,561
Total assets			$        8,073,707				$        8,044,993				$        7,671,200
Liabilities and Stockholders’ Equity
Liabilities:
Deposits:
Noninterest-bearing			$        3,673,541				$        3,657,610				$        3,250,174
Investment checking			407,058				413,789				367,253
Savings and money market			1,846,257				1,823,163				1,589,345
Time deposits			382,824				426,433				710,488
Total deposits			6,309,680				6,320,995				5,917,260
Customer repurchase agreements			603,028				577,990				690,704
Other borrowings			53,000				-				46,000
Junior subordinated debentures			25,774				25,774				25,774
Payable for securities purchased			23,777				43,111				1,696
Other liabilities			67,586				73,820				66,367
Total liabilities			7,082,845				7,041,690				6,747,801
Stockholders’ Equity
Stockholders’ equity			980,691				964,700				902,490
Accumulated other comprehensive income, net of tax			10,171				38,603				20,909
Total stockholders’ equity			990,862				1,003,303				923,399
Total liabilities and stockholders’ equity			$        8,073,707				$        8,044,993				$        7,671,200

 

- 10 -

---

CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED AVERAGE BALANCE SHEETS

(Unaudited)

(Dollars in thousands)

 

		Three Months Ended December 31,								Twelve Months Ended December 31,
		2016				2015				2016				2015
Assets
Cash and due from banks			$           121,351				$           114,202				$           120,237				$           105,828
Interest-earning balances due from Federal Reserve and federal funds sold			121,396				203,447				246,945				246,936
Total cash and cash equivalents			242,747				317,649				367,182				352,764
Interest-earning balances due from depository institutions			68,154				33,002				73,344				29,523
Investment securities available-for-sale			2,238,600				2,314,352				2,250,577				2,737,289
Investment securities held-to-maturity			893,698				859,213				801,041				359,199
Total investment securities			3,132,298				3,173,565				3,051,618				3,096,488
Investment in stock of FHLB			17,688				17,588				17,873				20,497
Loans and lease finance receivables			4,312,509				3,875,950				4,195,129				3,782,133
Allowance for loan losses			(61,280)				(59,511)				(60,390)				(60,468)
Net loans and lease finance receivables			4,251,229				3,816,439				4,134,739				3,721,665
Premises and equipment, net			43,301				31,624				39,078				32,319
Bank owned life insurance			134,338				130,368				132,891				128,997
Intangibles			5,163				2,338				4,937				2,678
Goodwill			88,189				74,244				85,894				74,244
Other assets			108,985				107,370				115,438				105,881
Total assets			$        8,092,092				$        7,704,187				$        8,022,994				$        7,565,056
Liabilities and Stockholders’ Equity
Liabilities:
Deposits:
Noninterest-bearing			$        3,715,328				$        3,319,285				$        3,539,707				$        3,159,989
Interest-bearing			2,651,142				2,703,308				2,769,642				2,733,646
Total deposits			6,366,470				6,022,593				6,309,349				5,893,635
Customer repurchase agreements			590,183				652,274				608,779				628,821
FHLB advances			-				-				710				29,516
Other borrowings			1,680				500				2,322				275
Junior subordinated debentures			25,774				25,774				25,774				25,774
Payable for securities purchased			27,494				8,742				24,124				19,126
Other liabilities			64,566				61,244				63,204				55,871
Total liabilities			7,076,167				6,771,127				7,034,262				6,653,018
Stockholders’ Equity
Stockholders’ equity			978,395				899,018				954,614				878,526
Accumulated other comprehensive income, net of tax			37,530				34,042				34,118				33,512
Total stockholders’ equity			1,015,925				933,060				988,732				912,038
Total liabilities and stockholders’ equity			$        8,092,092				$        7,704,187				$        8,022,994				$        7,565,056

 

- 11 -

---

CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

(Dollars in thousands, except per share amounts)

 

		Three Months Ended December 31,								Twelve Months Ended December 31,
		2016				2015				2016				2015
Interest income:
Loans and leases, including fees			$        49,211				$        45,977				$        192,992				$        185,663
Investment securities:
Investment securities available-for-sale			11,460				13,019				47,702				63,190
Investment securities held-to-maturity			5,349				5,508				20,227				9,018
Total investment income			16,809				18,527				67,929				72,208
Dividends from FHLB stock			1,014				382				2,224				2,774
Federal funds sold and interest-earning deposits with other institutions			330				201				1,905				868
Total interest income			67,364				65,087				265,050				261,513
Interest expense:
Deposits			1,413				1,333				5,957				5,266
Borrowings and junior subordinated debentures			510				496				2,019				3,305
Total interest expense			1,923				1,829				7,976				8,571
Net interest income before recapture of provision for loan losses			65,441				63,258				257,074				252,942
Recapture of provision for loan losses			(4,400)				(1,100)				(6,400)				(5,600)
Net interest income after recapture of provision for loan losses			69,841				64,358				263,474				258,542
Noninterest income:
Service charges on deposit accounts			3,680				3,724				15,066				15,567
Trust and investment services			2,556				2,035				9,595				8,642
Gain on sale of loans			-				732				1,101				732
Other			2,176				2,223				9,790				8,542
Total noninterest income			8,412				8,714				35,552				33,483
Noninterest expense:
Salaries and employee benefits			19,626				19,472				82,630				78,618
Occupancy and equipment			3,701				3,674				15,641				14,892
Professional services			1,327				1,454				5,054				5,757
Recapture of provision for unfunded loan commitments			(450)				-				(450)				(500)
Debt termination expense			-				-				16				13,870
Acquisition related expenses			340				400				1,897				475
Other			10,388				6,912				31,952				27,547
Total noninterest expense			34,932				31,912				136,740				140,659
Earnings before income taxes			43,321				41,160				162,286				151,366
Income taxes			16,245				12,547				60,857				52,221
Net earnings			$        27,076				$        28,613				$        101,429				$          99,145
Basic earnings per common share			$            0.25				$            0.27				$              0.94				$              0.93
Diluted earnings per common share			$            0.25				$            0.27				$              0.94				$              0.93
Cash dividends declared per common share			$            0.12				$            0.12				$              0.48				$              0.48

 

- 12 -

---

CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

(Dollars in thousands, except per share amounts)

 

		Three Months Ended December 31,								Twelve Months Ended December 31,
		2016				2015				2016				2015
Interest income - (tax-equivalent) (TE)		$	68,509			$	66,715			$	270,358			$	268,422
Interest expense			1,923				1,829				7,976				8,571
Net interest income - (TE)		$	66,586			$	64,886			$	262,382			$	259,851
Return on average assets, annualized			1.33%				1.47%				1.26%				1.31%
Return on average equity, annualized			10.60%				12.17%				10.26%				10.87%
Efficiency ratio [1]			47.30%				44.34%				46.73%				49.11%
Efficiency ratio excluding debt termination [1] [2]			47.30%				44.34%				46.72%				44.27%
Noninterest expense to average assets, annualized			1.72%				1.64%				1.70%				1.86%
Noninterest expense to average assets, excluding debt termination expense [2]			1.72%				1.64%				1.70%				1.68%
Yield on average earning assets (TE)			3.57%				3.62%				3.57%				3.74%
Yield on average earning assets (TE) excluding discount on PCI loans			3.55%				3.56%				3.53%				3.68%
Cost of deposits			0.09%				0.09%				0.09%				0.09%
Cost of deposits and customer repurchase agreements			0.10%				0.10%				0.11%				0.10%
Cost of funds			0.11%				0.11%				0.11%				0.13%
Net interest margin (TE)			3.47%				3.52%				3.46%				3.62%
Net interest margin (TE) excluding discount on PCI loans			3.45%				3.46%				3.43%				3.56%
[1] Noninterest expense divided by net interest income before provision for loan losses plus noninterest income.
[2] See Non-GAAP table for efficiency ratio and noninterest expense reconciliation.
Weighted average shares outstanding
Basic			107,693,714				105,844,832				107,282,332				105,715,247
Diluted			108,115,476				106,348,512				107,686,955				106,192,472
Dividends declared		$	12,996			$	12,766			$	51,849			$	51,040
Dividend payout ratio [3]			48.00%				44.62%				51.12%				51.48%
[3] Dividends declared on common stock divided by net earnings.
Number of shares outstanding - (end of period)			108,251,981				106,384,982
Book value per share		$	9.15			$	8.68
Tangible book value per share		$	8.28			$	7.96
		December 31,
		2016				2015
Nonperforming assets:
Nonaccrual loans		$	5,526			$	8,397
Loans past due 90 days or more and still accruing interest			-				-
Troubled debt restructured loans (nonperforming)			1,626				12,622
Other real estate owned (OREO), net			4,527				6,993
Total nonperforming assets		$	11,679			$	28,012
Troubled debt restructured performing loans		$	19,233			$	42,687
Percentage of nonperforming assets to total loans outstanding and OREO			0.27%				0.70%
Percentage of nonperforming assets to total assets			0.14%				0.37%
Allowance for loan losses to nonperforming assets			526.93%				211.18%
		Twelve Months Ended December 31,
		2016				2015
Allowance for loan losses:
Beginning balance		$	59,156			$	59,825
Total charge-offs			(238)				(1,009)
Total recoveries on loans previously charged-off			9,022				5,940
Net recoveries			8,784				4,931
Recapture of provision for loan losses			(6,400)				(5,600)
Allowance for loan losses at end of period		$	61,540			$	59,156
Net recoveries to average loans			0.209%				0.130%

 

- 13 -

---

CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

(Dollars in thousands, except per share amounts)

Quarterly Common Stock Price

 

		2016								2015								2014
Quarter End		High				Low				High				Low				High				Low
March 31,		$	17.70			$	14.02			$	16.21			$	14.53			$	17.08			$	14.23
June 30,		$	17.92			$	15.25			$	18.11			$	15.45			$	16.42			$	13.77
September 30,		$	17.88			$	15.39			$	18.37			$	15.30			$	16.50			$	14.35
December 31,		$	23.23			$	16.32			$	18.77			$	15.82			$	16.47			$	13.35

Quarterly Consolidated Statements of Earnings

 

		Q4				Q3				Q2				Q1				Q4
		2016				2016				2016				2016				2015
Interest income
Loans, including fees		$	49,211			$	47,754			$	50,257			$	45,770			$	45,977
Investment securities and other			18,153				17,417				17,758				18,730				19,110
Total interest income			67,364				65,171				68,015				64,500				65,087
Interest expense
Deposits			1,413				1,525				1,582				1,437				1,333
Other borrowings			510				485				477				547				496
Total interest expense			1,923				2,010				2,059				1,984				1,829
Net interest income before recapture of provision for loan losses			65,441				63,161				65,956				62,516				63,258
Recapture of provision for loan losses			(4,400)				(2,000)				-				-				(1,100)
Net interest income after recapture of provision for loan losses			69,841				65,161				65,956				62,516				64,358
Noninterest income			8,412				9,183				9,274				8,683				8,714
Noninterest expense			34,932				33,006				34,438				34,364				31,912
Earnings before income taxes			43,321				41,338				40,792				36,835				41,160
Income taxes			16,245				15,890				15,278				13,444				12,547
Net earnings		$	27,076			$	25,448			$	25,514			$	23,391			$	28,613
Basic earnings per common share		$	0.25			$	0.23			$	0.23			$	0.22			$	0.27
Diluted earnings per common share		$	0.25			$	0.23			$	0.23			$	0.22			$	0.27
Cash dividends declared per common share		$	0.12			$	0.12			$	0.12			$	0.12			$	0.12
Cash dividends declared		$	12,996			$	12,968			$	12,951			$	12,934			$	12,766

 

- 14 -

---

CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

(Dollars in thousands)

Loan Portfolio by Type

 

		December 31, 2016				September 30, 2016				June 30, 2016				March 31, 2016				December 31, 2015
Commercial and industrial		$	487,387			$	496,814			$	481,713			$	474,108			$	441,572
SBA			97,511				104,379				112,110				114,073				107,260
Real estate:
Commercial real estate			2,997,735				2,981,859				2,954,921				2,893,717				2,724,970
Construction			85,879				90,710				94,009				89,648				68,563
SFR mortgage			250,783				241,672				237,674				233,155				233,947
Dairy & livestock and agribusiness			339,847				239,749				214,333				227,965				306,938
Municipal lease finance receivables			64,639				68,309				71,929				73,098				74,135
Consumer and other loans			79,743				81,143				81,541				78,503				71,716
Gross loans			4,403,524				4,304,635				4,248,230				4,184,267				4,029,101
Less:
Purchase accounting discount on PCI loans			(1,508)				(1,894)				(2,430)				(3,110)				(3,872)
Deferred loan fees, net			(6,952)				(7,574)				(7,872)				(7,748)				(8,292)
Allowance for loan losses			(61,540)				(61,001)				(60,938)				(59,336)				(59,156)
Net loans		$	4,333,524			$	4,234,166			$	4,176,990			$	4,114,073			$	3,957,781

Deposit Composition by Type and Customer Repurchase Agreements

 

		December 31, 2016				September 30, 2016				June 30, 2016				March 31, 2016				December 31, 2015
Noninterest-bearing		$	3,673,541			$	3,657,610			$	3,666,206			$	3,352,128			$	3,250,174
Investment checking			407,058				413,789				408,105				378,624				367,253
Savings and money market			1,846,257				1,823,163				1,824,119				1,764,594				1,589,345
Time deposits			382,824				426,433				687,556				720,932				710,488
Total deposits			6,309,680				6,320,995				6,585,986				6,216,278				5,917,260
Customer repurchase agreements			603,028				577,990				590,465				626,860				690,704
Total deposits and customer repurchase agreements		$	6,912,708			$	6,898,985			$	7,176,451			$	6,843,138			$	6,607,964

 

- 15 -

---

CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

(Dollars in thousands)

Nonperforming Assets and Delinquency Trends

 

		December 31,   2016				September 30,   2016				June 30,   2016				March 31,   2016				December 31,   2015
Nonperforming loans:
Commercial and industrial		$	156			$	543			$	568			$	622			$	704
SBA			2,737				3,013				2,637				2,435				2,567
Real estate:
Commercial real estate			1,683				2,396				11,396				12,082				14,541
Construction			-				-				-				-				-
SFR mortgage			2,207				2,244				2,443				2,549				2,688
Dairy & livestock and agribusiness			-				-				-				-				-
Consumer and other loans			369				470				428				456				519
Total		$	7,152			$	8,666			$	17,472			$	18,144			$	21,019
% of Total gross loans			0.16%				0.20%				0.41%				0.43%				0.52%
Past due 30-89 days:
Commercial and industrial		$	-			$	-			$	61			$	111			$	-
SBA			352				-				-				-				-
Real estate:
Commercial real estate			-				228				320				-				354
Construction			-				-				-				-				-
SFR mortgage			-				-				-				625				1,082
Dairy & livestock and agribusiness			-				-				-				-				-
Consumer and other loans			84				294				97				164				-
Total		$	436			$	522			$	478			$	900			$	1,436
% of Total gross loans			0.01%				0.01%				0.01%				0.02%				0.04%
OREO:
Commercial and industrial		$	-			$	-			$	-			$	-			$	-
Real estate:
Commercial real estate			-				-				1,209				1,705				2,125
Construction			4,527				4,840				4,840				4,840				4,868
Total		$	4,527			$	4,840			$	6,049			$	6,545			$	6,993
Total nonperforming, past due, and OREO		$	12,115			$	14,028			$	23,999			$	25,589			$	29,448
% of Total gross loans			0.28%				0.33%				0.57%				0.61%				0.73%

 

- 16 -

---

Net Interest Income and Net Interest Margin Reconciliations (Non-GAAP)

We use certain non-GAAP financial measures to provide supplemental information regarding our performance. Net interest income for the three months ended December 31, 2016 and 2015 include a yield adjustment of $394,000 and $1.0 million, respectively. Net interest income for the twelve months ended December 31, 2016 and 2015 include a yield adjustment of $2.5 million and $4.0 million, respectively. These yield adjustments relate to discount accretion on Purchase Credit Impaired (“PCI”) loans, and are reflected in the Company’s net interest margin. We believe that presenting net interest income and the net interest margin excluding these yield adjustments provides additional clarity to the users of financial statements regarding core net interest income and net interest margin.

 

		Three Months Ended December 31,
		2016												2015
		Average     Balance				Interest				Yield				Average     Balance				Interest				Yield
		(Dollars in thousands)
Total interest-earning assets (TE)		$	7,652,045			$	68,509				3.57%			$	7,303,552			$	66,715				3.62%
Discount on acquired PCI loans			1,763				(394)								4,528				(1,022)
Total interest-earning assets, excluding PCI loan discount and yield adjustment		$	7,653,808			$	68,115				3.55%			$	7,308,080			$	65,693				3.56%
Net interest income and net interest margin (TE)						$	66,586				3.47%							$	64,886				3.52%
Yield adjustment to interest income from discount accretion on acquired PCI loans							(394)												(1,022)
Net interest income and net interest margin (TE), excluding yield adjustment						$	66,192				3.45%							$	63,864				3.46%
		Twelve Months Ended December 31,
		2016												2015
		Average     Balance				Interest				Yield				Average     Balance				Interest				Yield
		(Dollars in thousands)
Total interest-earning assets (TE)		$	7,584,909			$	270,358				3.57%			$	7,175,577			$	268,422				3.74%
Discount on acquired PCI loans			2,679				(2,506)								5,875				(4,032)
Total interest-earning assets, excluding PCI loan discount and yield adjustment		$	7,587,588			$	267,852				3.53%			$	7,181,452			$	264,390				3.68%
Net interest income and net interest margin (TE)						$	262,382				3.46%							$	259,851				3.62%
Yield adjustment to interest income from discount accretion on acquired PCI loans							(2,506)												(4,032)
Net interest income and net interest margin (TE), excluding yield adjustment						$	259,876				3.43%							$	255,819				3.56%

 

- 17 -

---

Tangible Book Value Reconciliations (Non-GAAP)

The tangible book value per share is a Non-GAAP disclosure. The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance. The following is a reconciliation of tangible book value to the Company stockholders’ equity computed in accordance with GAAP, as well as a calculation of tangible book value per share as of December 31, 2016 and 2015.

 

		December 31,
		2016				2015
		(Dollars in thousands, except per share amounts)
Stockholders’ equity		$	990,862			$	923,399
Less: Goodwill			(89,533)				(74,244)
Less: Intangible assets			(5,010)				(2,265)
Tangible book value		$	896,319			$	846,890
Common shares issued and outstanding			108,251,981				106,384,982
Tangible book value per share		$	8.28			$	7.96

 

- 18 -

---

Noninterest Expense and Efficiency Ratio Reconciliation (Non-GAAP)

We use certain non-GAAP financial measures to provide supplemental information regarding our performance. Noninterest expense for the twelve months ended December 31, 2016 and 2015 includes debt termination expense of $16,000 and $13.9 million, respectively. We believe that presenting the efficiency ratio, and the ratio of noninterest expense to average assets, excluding the impact of debt termination expense, provides additional clarity to the users of financial statements regarding core financial performance.

 

		Three Months Ended December 31,								Twelve Months Ended December 31,
		2016				2015				2016				2015
		(Dollars in thousands)
Net interest income		$	65,441			$	63,258			$	257,074			$	252,942
Noninterest income			8,412				8,714				35,552				33,483
Noninterest expense			34,932				31,912				136,740				140,659
Less: Debt termination expense			-				-				(16)				(13,870)
Adjusted noninterest expense		$	34,932			$	31,912			$	136,724			$	126,789
Efficiency ratio			47.30%				44.34%				46.73%				49.11%
Adjusted efficiency ratio			47.30%				44.34%				46.72%				44.27%
Adjusted noninterest expense		$	34,932			$	31,912			$	136,724			$	126,789
Average assets		$	8,092,092			$	7,704,187			$	8,022,994			$	7,565,056
Adjusted noninterest expense to average assets [1]			1.72%				1.64%				1.70%				1.68%
[1] Annualized

 

- 19 -