CVB Financial Corp. Reports Increased Earnings for First Quarter 2010


Apr 21, 2010
    --  Net income of $16.1 million for the first quarter of 2010
    --  Diluted earnings per common share $0.15
    --  Deposits, including customer repos, grew $864.5 million over March 31,
        2009
    --  Allowance for credit losses 3.20% of total CBB non-covered loans &
        leases

ONTARIO, Calif.--(BUSINESS WIRE)-- CVB Financial Corp. (NASDAQ:CVBF) and its subsidiary, Citizens Business Bank ("the Company"), announced earnings for the first quarter of 2010.

CVB Financial Corp. reported net income of $16.1 million for the first quarter of 2010. This represents an increase of $2.9 million, or 22.42%, when compared with net income of $13.2 million for the first quarter of 2009. Diluted earnings per share were $0.15 for the first quarter of 2010. This was up $0.02, or 13.11%, from diluted earnings per share of $0.13 for the same period last year. First quarter operating results include a $12.2 million provision for credit losses and were impacted by the accounting treatment of credit-related transactions from the San Joaquin Bank ("SJB") loan portfolio as discussed below.

Net income for the first quarter of 2010 produced a return on beginning equity of 10.24%, a return on average equity of 10.07% and a return on average assets of 0.96%. The efficiency ratio, excluding the provision for credit losses, was 50.50% for the quarter. Operating expenses as a percentage of average assets were 2.13%.

Interest income on loans for the first quarter of 2010 totaled $67.8 million, which includes a $13.4 million discount accretion on covered loans acquired from SJB. This amount represents the discount recognized from the sale of two loans and principal payments on other loans. It is recorded as a yield adjustment in interest income. Excluding the discount accretion, interest income on loans would have been $54.4 million for the first quarter of 2010. This represents an increase of $4.9 million when compared to interest income on loans of $49.5 million during the same period last year.

The yield adjustment to interest income of $13.4 million was partially offset by a $10.6 million reduction in the FDIC loss sharing asset. This amount appears as a reduction of other operating income. We also recognized an other-than-temporary impairment on a private-label mortgage-backed investment security during the first quarter of 2010. The credit-impairment loss of $685,000 was recognized as an offset to other operating income.

Net interest income before the provision for credit loss and excluding the $13.4 million discount accretion on SJB covered loans was $60.0 million. This is record quarterly net interest income for the Company. "We are pleased with our top-line performance," said Chris Myers, President and CEO.

Net Interest Income and Net Interest Margin

Net interest income, before the provision for credit losses, totaled $73.3 million for the three months ending March 31, 2010. This represents an increase of $18.0 million, or 32.64%, compared to the same period in 2009. The increase resulted from an $11.6 million increase in interest income and a $6.4 million decrease in interest expense. The increase in interest income includes a $13.4 million yield adjustment to covered loans, partially offset by a decrease in interest income on investments due to a decrease in average investment balances of $397.2 million. The decrease in interest expense was primarily due to the decrease in average borrowed funds of $669.2 million.

Excluding the impact of the yield adjustment to covered loans, net interest margin (tax equivalent) increased from 3.74% for the first quarter of 2009 to 3.96% for the first quarter of 2010. Total average earning asset yields decreased from 5.26% for the first quarter of 2009 to 5.04% for the first quarter of 2010. The cost of funds decreased from 1.60% for the first quarter of 2009 to 1.13% for the first quarter of 2010.

"Our deleveraging strategy has positively impacted our net interest margin and reduced our sensitivity to a potential future rise in interest rates," said Chris Myers.

Assets

The Company reported total assets of $6.79 billion at March 31, 2010. This represented an increase of $48.9 million, or 0.73%, over total assets of $6.74 billion at December 31, 2009. Earning assets totaling $6.07 billion decreased $117.5 million, or 1.90%, when compared with earning assets of $6.18 billion at December 31, 2009. The decrease in earnings assets was due to a decrease in our loan portfolio. Total loans and leases of $3.95 billion at March 31, 2010 decreased $129.4 million, or 3.17% compared to $4.08 billion at December 31, 2009.

Investment Securities

Investment securities totaled $2.08 billion at March 31, 2010. This represents a decrease of $34.9 million, or 1.65%, when compared with $2.11 billion in investment securities at December 31, 2009.

Our investment portfolio continues to perform well. As of March 31, 2010 we had a net unrealized gain of $33.1 million. We have no preferred stock and no trust preferred securities. Virtually all of our mortgage-backed securities are issued by Freddie Mac or Fannie Mae, which have the guarantee of the U.S. Government. Except for the held-to-maturity bond discussed earlier in this press release, the remaining private-label mortgage-backed issues of approximately $27.0 million are performing well. Our municipal securities, totaling $656.0 million, are located throughout the United States, with approximately $41.2 million, or 6.3%, located within the state of California. All municipal bond securities are performing.

Deposits & Customer Repurchases

Total deposits and customer repos were $5.05 billion at March 31, 2010. This represents an increase of $130.0 million, or 2.64%, when compared with total deposits and customer repos of $4.92 billion at December 31, 2009. Our cost of total deposits was 0.48% for the three months ending March 31, 2010, compared to our cost of total deposits of 0.74% for the same period last year.

Borrowings

At March 31, 2010, we had $907.4 million in borrowings. This represents a decrease of $98.1 million, or 9.76%, from borrowings of $1.01 billion at December 31, 2009 and a decrease of $506.8 million, or 35.84%, from borrowings of $1.41 billion at March 31, 2009. As a result of the increase in deposits and customer repurchases, we continue to reduce our reliance on borrowed funds.

Asset Quality

We have separated the discussion of asset quality into two sections: non-covered loans and covered loans. The non-covered loans represent the legacy Citizens Business Bank loans and exclude all loans acquired in the SJB acquisition. The SJB loans are "covered" loans as defined in the loss sharing agreement with the FDIC. These loans have been marked to fair value and also have a guarantee by the FDIC. The allowance for credit losses as of March 31, 2010 pertains only to those loans made by Citizens Business Bank and not those acquired through the San Joaquin Bank transaction.

Citizens Business Bank Asset Quality (non-covered loans)

The allowance for credit losses increased from $108.9 million as of December 31, 2009 to $112.3 million as of March 31, 2010. The increase was primarily due to a provision for credit losses of $12.2 million during the first quarter of 2010, offset by net loan charge-offs of $8.8 million. By comparison, for the first quarter of 2009, the Company had net charge-offs of $10.2 million and a $22.0 million provision for credit losses. The allowance for credit losses was 3.20% and 1.80% of total loans and leases outstanding as of March 31, 2010 and 2009, respectively.

We had $76.8 million in non-performing loans at March 31, 2010, or 2.19% of total loans. This compares to non-performing loans of $69.8 million at December 31, 2009. The non-performing loans consist of $2.9 million in residential construction and land loans, $31.2 million in commercial construction loans, $13.7 million in single-family mortgage loans, $22.0 million in commercial real estate loans, $6.9 million in commercial loans and $123,000 in consumer loans.

At March 31, 2010, we had $15.2 million in Other Real Estate Owned ("OREO"). This represents an increase of $11.3 million from OREO of $3.9 million at December 31, 2009. At December 31, 2009, we had two OREO properties. During the first quarter of 2010, we added three properties for a total of $12.5 million to OREO. We sold two properties with an OREO value of $1.2 million for cash proceeds of $1.4 million. We now have three OREO properties.

At March 31, 2010, we had loans delinquent 30 to 89 days of $9.8 million. This compares to delinquent loans of $10.5 million at December 31, 2009. As a percentage of total loans, delinquencies, excluding non-accruals, were 0.28% at March 31, 2010 and 0.29% at December 31, 2009.

San Joaquin Bank Asset Quality (covered loans)

At March 31, 2010 we had $602.4 million in gross loans from SJB with a carrying value of $438.5 million. Of the gross loans, we have $161.6 million in non-accrual and $24.9 million in loans delinquent 30 to 89 days. Non-accrual loans represent 26.82% of gross loans and delinquent loans represent 4.14%. We have taken four properties into OREO totaling $10.0 million.

CitizensTrust

CitizensTrust has approximately $2.0 billion in assets under administration, including $1.0 billion in assets under management, as of March 31, 2010. This compares with $1.9 billion in assets under administration, including $1.0 billion in assets under management, at December 31, 2009. CitizensTrust provides trust, investment and brokerage related services, as well as financial, estate and business succession planning.

Corporate Overview

CVB Financial Corp. is the holding company for Citizens Business Bank, a financial services company based in Ontario, California. Citizens Business Bank serves 42 cities with 44 business financial centers and 6 commercial banking centers in the Inland Empire, Los Angeles County, Orange County and the Central Valley areas of California.

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

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 plan and expectations regarding future operating results. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance or achievements to differ materially from those projected. These risks and uncertainties include, but are not limited to, local, regional, national and international economic conditions and events and the impact they may have on us and our customers; ability to attract deposits and other sources of liquidity; oversupply of inventory and continued deterioration in values of California real estate, both residential and commercial; a prolonged slowdown in construction activity; changes in the financial performance and/or condition of our borrowers; changes in the level of non-performing assets and charge-offs; ability to repurchase our securities issued to the U.S. Treasury pursuant to its Capital Purchase Program; the effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities, executive compensation and insurance) with which we and our subsidiaries must comply; changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; inflation, interest rate, securities market and monetary fluctuations; political instability; acts of war or terrorism, or natural disasters, such as earthquakes, or the effects of pandemic flu; the timely development and acceptance of new banking products and services and perceived overall value of these products and services by users; changes in consumer spending, borrowing and savings habits; technological changes; the ability to increase market share and control expenses; changes in the competitive environment among financial and bank holding companies and other financial service providers; continued volatility in the credit and equity markets and its effect on the general economy; the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as 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; the costs and effects of legal and regulatory developments including the resolution of legal proceedings or regulatory or other governmental inquiries and the results of regulatory examinations or reviews; our success at managing the risks involved in the foregoing items and other factors set forth in the Company's public reports including its Annual Report on Form 10-K for the year ended December 31, 2009, and particularly the discussion of risk factors 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.

CVB FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

(unaudited)

dollars in thousands

                                March 31,                           December 31,

                                  2010             2009             2009

 Assets:

 Cash and due from banks        $ 281,275        $ 101,214        $ 103,254

 Investment Securities            2,073,975        2,319,051        2,108,463
 available-for-sale

 Investment Securities            3,472            6,607            3,838
 held-to-maturity

 Federal funds sold and
 Interest-bearing balances        50,193           285              1,226
 due from depository
 institutions

 Investment in stock of
 Federal Home Loan Bank           97,582           93,240           97,582
 (FHLB)

 Loans held-for-sale              2,621            -                1,439

 Loans and lease finance          3,949,650        3,658,859        4,079,013
 receivables

 Less allowance for credit        (112,321  )      (65,755   )      (108,924  )
 losses

 Net loans and lease finance      3,837,329        3,593,104        3,970,089
 receivables

 Total earning assets             6,065,172        6,012,287        6,182,637

 Premises and equipment, net      41,519           44,015           41,444

 Intangibles                      11,811           10,231           12,761

 Goodwill                         55,097           55,097           55,097

 Cash value of life insurance     110,331          107,134          109,480

 FDIC loss sharing asset          119,108          -                133,258

 Other assets                     104,339          86,111           101,838

 TOTAL                          $ 6,788,652      $ 6,416,089      $ 6,739,769

 Liabilities and
 Stockholders' Equity

 Liabilities:

 Deposits:

 Demand Deposits                $ 1,598,022      $ 1,396,087      $ 1,561,981
 (noninterest-bearing)

 Investment Checking              473,287          324,187          469,413

 Savings/MMDA                     1,223,217        910,571          1,213,002

 Time Deposits                    1,224,073        1,154,420        1,194,258

 Total Deposits                   4,518,599        3,785,265        4,438,654

 Demand Note to U.S. Treasury     4,232            5,737            2,425

 Customer Repurchase              535,214          404,016          485,132
 Agreements

 Repurchase Agreements            250,000          250,000          250,000

 Borrowings                       653,186          1,158,500        753,118

 Junior Subordinated              115,055          115,055          115,055
 Debentures

 Other liabilities                59,601           71,155           57,157

 Total Liabilities                6,135,887        5,789,728        6,101,541

 Stockholders' equity:

 Stockholders' equity             619,641          591,355          611,838

 Accumulated other
 comprehensive income

 (loss), net of tax               33,124           35,006           26,390

                                  652,765          626,361          638,228

 TOTAL                          $ 6,788,652      $ 6,416,089      $ 6,739,769



CVB FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED AVERAGE BALANCE SHEET

(unaudited)

dollars in thousands

                                                  Three months ended March 31,

                                                    2010             2009

 Assets:

 Cash and due from banks                          $ 264,268        $ 95,339

 Investment securities available-for-sale           2,084,660        2,496,590

 Investment securities held-to-maturity             3,658            6,692

 Federal funds sold and Interest-bearing            13,749           285
 balances due from depository institutions

 Investment in stock of Federal Home Loan Bank      97,582           93,240
 (FHLB)

 Loans held-for-sale                                2,143            -

 Loans and lease finance receivables                4,011,896        3,680,258

 Less allowance for credit losses                   (114,536  )      (60,323   )

 Net loans and lease finance receivables            3,897,360        3,619,935

 Total earning assets                               6,099,152        6,216,742

 Premises and equipment, net                        41,431           44,542

 Intangibles                                        12,237           10,519

 Goodwill                                           55,097           55,097

 Cash value of life insurance                       109,780          106,708

 FDIC loss sharing asset                            133,141          -

 Other assets                                       122,621          81,741

 TOTAL                                            $ 6,837,727      $ 6,610,688

 Liabilities and Stockholders' Equity

 Liabilities:

 Deposits:

 Noninterest-bearing                              $ 1,574,633      $ 1,342,229

 Interest-bearing                                   2,905,302        2,260,850

 Total Deposits                                     4,479,935        3,603,079

 Other borrowings                                   1,540,496        2,209,679

 Junior Subordinated Debentures                     115,055          115,055

 Other liabilities                                  53,150           59,156

 Total Liabilities                                  6,188,636        5,986,969

 Stockholders' equity:

 Stockholders' equity                               622,627          594,919

 Accumulated other comprehensive income

 (loss), net of tax                                 26,464           28,800

                                                    649,091          623,719

 TOTAL                                            $ 6,837,727      $ 6,610,688



CVB FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(unaudited)

dollar amounts in thousands, except per share

                                                  For the Three Months

                                                  Ended March 31,

                                                    2010                 2009

 Interest Income:

 Loans held-for-sale                              $ 18                 $ -

 Loans and leases, including fees                   67,750               49,526

 Investment securities:

 Taxable                                            16,084               22,436

 Tax-advantaged                                     6,532                6,996

 Total investment income                            22,616               29,432

 Dividends from FHLB Stock                          66                   -

 Federal funds sold & Interest-bearing CDs
 with other                                         102                  4

 institutions

 Total interest income                              90,552               78,962

 Interest Expense:

 Deposits                                           5,288                6,590

 Borrowings and junior subordinated                 11,925               17,080
 debentures

 Total interest expense                             17,213               23,670

 Net interest income before provision for           73,339               55,292
 credit losses

 Provision for credit losses                        12,200               22,000

 Net interest income after

 provision for credit losses                        61,139               33,292

 Other Operating Income:

 Impairment loss on investment securities           (98     )            -

 Plus: Portion of loss reclassified from
                                                    (587    )            -
 other comprehensive income

 Net impairment loss on investment
 securities                                         (685    )            -

 recognized in earnings

 Service charges on deposit accounts                4,264                3,717

 Trust and investment services                      2,118                1,661

 Gain on sale of investment securities              -                    8,929

 Reduction in FDIC loss sharing asset               (10,583 )            -

 Other                                              2,675                2,050

 Total other operating income (expense)             (2,211  )            16,357

 Other operating expenses:

 Salaries and employee benefits                     18,073               15,819

 Occupancy                                          3,133                2,851

 Equipment                                          1,919                1,597

 Professional services                              2,807                1,695

 Amortization of intangible assets                  950                  789

 Provision for unfunded commitments                 950                  900

 OREO Expense                                       13                   1,031

 Other                                              8,077                6,715

 Total other operating expenses                     35,922               31,397

 Earnings before income taxes                       23,006               18,252

 Income taxes                                       6,887                5,084

 Net earnings                                     $ 16,119             $ 13,168

 Basic earnings per common share                  $ 0.15               $ 0.13

 Diluted earnings per common share                $ 0.15               $ 0.13

 Cash dividends per common share                  $ 0.085              $ 0.085



CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(unaudited)

                                           Three months ended March 31,

                                             2010                   2009

 Interest income - (Tax-Effected)          $ 93,236               $ 81,808
 (te)

 Interest Expense                            17,213                 23,670

 Net Interest income - (te)                $ 76,023               $ 58,138

 Return on average assets                    0.96        %          0.81       %

 Return on average equity                    10.07       %          8.56       %

 Efficiency ratio                            60.96       %          63.24      %

 Net interest margin (te) excluding          3.96        %          3.74       %
 discount

 Weighted average shares outstanding

 Basic                                       105,928,593            83,174,373

 Diluted                                     106,121,135            83,303,201

 Dividends declared                        $ 9,035                $ 7,083

 Dividend payout ratio                       56.05       %          53.79      %

 Number of shares outstanding-EOP            106,293,270            83,326,511

 Book value per share                      $ 6.14                 $ 6.04

                                           March 31,

                                             2010                   2009

 (Non-covered loans)

 Non-performing Assets (dollar
 amount in thousands):

 Non-accrual loans                         $ 76,840               $ 48,037

 Loans past due 90 days or more

 and still accruing interest                 -                      -

 Other real estate owned (OREO), net         15,178                 8,666

 Total non-performing assets               $ 92,018               $ 56,703

 Percentage of non-performing assets

 to total loans outstanding and OREO         2.61        %          1.55       %

 Percentage of non-performing

 assets to total assets                      1.36        %          0.88       %

 Allowance for loan losses to

 non-performing assets                       122.06      %          115.96     %

 Net Charge-off to Average loans             0.25        %          0.28       %

 Allowance for Credit Losses:

 Beginning Balance                         $ 108,924              $ 53,960

 Total Loans Charged-Off                     (8,931      )          (10,304    )

 Total Loans Recovered                       128                    99

 Net Loans Charged-off                       (8,803      )          (10,205    )

 Provision Charged to Operating              12,200                 22,000
 Expense

 Allowance for Credit Losses at End        $ 112,321              $ 65,755
 of period



CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(in thousands, except per share data)

(unaudited)

Quarterly
Common Stock
Price

                 2010                      2009                      2008

Quarter End      High       Low            High         Low          High         Low

March 31,        $ 10.89    $ 8.44         $ 12.11      $ 5.31       $ 11.45      $ 8.40

June 30,                                   $ 7.77       $ 5.69       $ 12.62      $ 9.18

September                                  $ 8.70       $ 4.90       $ 20.00      $ 7.12
30,

December 31,                               $ 9.00       $ 6.93       $ 14.75      $ 8.58

Quarterly
Consolidated
Statements
of Earnings

                            1Q             4Q           3Q           2Q           1Q

                              2010           2009         2009         2009         2009

Interest
income

Loans,
including                   $ 67,768       $ 56,222     $ 50,561     $ 49,771     $ 49,526
fees

Investment
securities                    22,784         23,881       25,358       26,004       29,436
and federal
funds sold

                              90,552         80,103       75,919       75,775       78,962

Interest
expense

Deposits                      5,288          5,993        5,934        6,439        6,590

Other                         11,925         16,039       15,179       15,241       17,080
borrowings

                              17,213         22,032       21,113       21,680       23,670

Net interest
income
before

provision
for credit                    73,339         58,071       54,806       54,095       55,292
losses

Provision
for credit                    12,200         25,500       13,000       20,000       22,000
losses

Net interest
income after

provision
for credit                    61,139         32,571       41,806       34,095       33,292
losses

Non-interest                  (2,211 )       29,903       15,102       19,709       16,357
income

Non-interest                  35,922         39,365       29,845       32,979       31,397
expenses

Earnings
before                        23,006         23,109       27,063       20,825       18,252
income taxes

Income taxes                  6,887          6,041        7,741        4,964        5,084

Net earnings                $ 16,119       $ 17,068     $ 19,322     $ 15,861     $ 13,168

Basic
earning per                 $ 0.15         $ 0.16       $ 0.10       $ 0.17       $ 0.13
common share

Diluted
earnings per                $ 0.15         $ 0.16       $ 0.10       $ 0.17       $ 0.13
common share

Cash
dividends                   $ 0.085        $ 0.085      $ 0.085      $ 0.085      $ 0.085
per common
share

Dividends                   $ 9,035        $ 9,054      $ 9,012      $ 7,079      $ 7,083
Declared



CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(in thousands)

(unaudited)

Distribution
of Loan
Portfolio

                    3/31/2010         12/31/2009         9/30/2009         6/30/2009         3/31/2009

Commercial
and               $ 471,071         $ 475,517          $ 385,274         $ 372,162         $ 355,591
Industrial

Real Estate:

Construction        351,567           401,509            295,315           303,629           333,234

Commercial          2,318,905         2,346,784          1,959,725         1,964,258         1,965,531
Real Estate

SFR Mortgage        261,676           283,053            290,831           306,225           328,145

Consumer            74,308            78,759             67,317            67,947            69,708

Municipal
lease               156,392           160,565            162,962           165,527           169,230
finance
receivables

Auto and
equipment           27,546            30,337             34,072            37,242            41,708
leases

Dairy and           458,057           493,451            411,574           405,427           404,090
Livestock

Gross Loans         4,119,522         4,269,975          3,607,070         3,622,417         3,667,237

Less:

Purchase
Accounting          (163,842  )       (184,419   )
Discount

Deferred net        (6,030    )       (6,543     )       (6,983    )       (7,661    )       (8,378    )
loan fees

Allowance
for credit          (112,321  )       (108,924   )       (87,316   )       (74,755   )       (65,755   )
losses

Net Loans         $ 3,837,329       $ 3,970,089        $ 3,512,771       $ 3,540,001       $ 3,593,104



CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(in thousands)

(unaudited)

Non-Performing
Assets &
Delinquency
Trends

(Non-Covered
Loans)

                    March 31,       December       September      June 30,       March 31,
                                    31,            30,

                      2010            2009           2009           2009           2009

Non-Performing
Loans

Residential
Construction        $ 2,855         $ 13,843       $ 15,729       $ 17,348       $ 20,943
and Land

Commercial            31,216          23,832         19,636         21,270         22,102
Construction

Residential           13,726          11,787         8,102          4,632          2,203
Mortgage

Commercial Real       22,041          17,129         13,522         7,041          1,661
Estate

Commercial and        6,879           3,173          1,045          859            792
Industrial

Consumer              123             15             100            115            336

Total               $ 76,840        $ 69,779       $ 58,134       $ 51,265       $ 48,037

% of Total            2.19    %       1.93   %       1.61   %       1.42   %       1.31   %
Loans

Past Due 30-89
Days

Residential
Construction        $ -             $ -            $ -            $ -            $ -
and Land

Commercial            -               -              -              -              -
Construction

Residential           3,746           4,921          1,510          2,069          3,814
Mortgage

Commercial Real       3,286           2,407          190            1,074          8,341
Estate

Commercial and        2,714           2,973          5,094          590            1,720
Industrial

Dairy &               -               -              -              3,551          -
Livestock

Consumer              28              239            87             8              62

Total               $ 9,774         $ 10,540       $ 6,881        $ 7,292        $ 13,937

% of Total            0.28    %       0.29   %       0.19   %       0.20   %       0.38   %
Loans

OREO

Residential
Construction        $ 11,113        $ -            $ 1,137        $ 1,789        $ 2,416
and Land

Commercial            -               -              -              -              -
Construction

Commercial Real       3,746           3,936          -              1,187          4,612
Estate

Commercial and        -               -              -              893            893
Industrial

Residential           319             -              -              -              745
Mortgage

Consumer              -               -              -              166            -

Total               $ 15,178        $ 3,936        $ 1,137        $ 4,035        $ 8,666

Total
Non-Performing,     $ 101,792       $ 84,255       $ 66,152       $ 62,592       $ 70,640
Past Due & OREO

% of Total            2.90    %       2.33   %       1.84   %       1.73   %       1.93   %
Loans



Net interest income and net interest margin reconciliations (Non-GAAP)

We use certain non-GAAP financial measures to provide supplemental information
regarding our performance. The first quarter of 2010 net interest income and
net interest margin include a yield adjustment of $13.4 million from discount
accretion on covered loans. We believe that presenting the net interest income
and net interest margin excluding the yield adjustment provides additional
clarity to the users of financial statements regarding core net interest income
and net interest margin.

                                         Quarter-to-date March 31, 2010

                                         ( amounts in thousands )

                                         Average Volume     Interest     Yield

Total interest-earning assets            $ 6,213,688        $ 90,552     6.06 %

Less:

Yield adjustment to interest income        188,812            13,378
from discount accretion

Total interest-earning assets,
excluding SJB loan discount and yield    $ 6,402,500        $ 77,174     5.04 %
adjustment

Net interest income and net interest                        $ 73,339     4.95 %
margin

Less:

Yield adjustment to interest income                           13,378
from discount accretion

Net interest income and net interest                        $ 59,961     3.96 %
margin, excluding yield adjustment



    Source: CVB Financial Corp.
Contact: CVB Financial Corp. Christopher D. Myers, President and CEO 909-980-4030