XML 53 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loan and Lease Finance Receivables and Allowance for Credit Losses
3 Months Ended
Mar. 31, 2013
Receivables [Abstract]  
Loan and Lease Finance Receivables and Allowance for Credit Losses

6. LOAN AND LEASE FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES

The following tables provide a summary of the components of loan and lease finance receivables:

 

     March 31, 2013  
     Non-Covered
Loans
    Covered
Loans
    Total  
     (Dollars in thousands)  

Commercial and industrial

   $ 532,941      $ 25,314      $ 558,255   

Real estate:

     —         

Construction

     55,703        1,061        56,764   

Commercial real estate

     1,996,198        160,069        2,156,267   

SFR mortgage

     162,022        1,321        163,343   

Consumer

     44,116        5,967        50,083   

Municipal lease finance receivables

     109,727        —          109,727   

Auto and equipment leases, net of unearned discount

     12,422        —          12,422   

Dairy and livestock

     278,502        —          278,502   

Agribusiness

     5,370        5,870        11,240   
  

 

 

   

 

 

   

 

 

 

Gross loans

     3,197,001        199,602        3,396,603   

Less:

      

Purchase accounting discount

     —          (20,908     (20,908

Deferred loan fees, net

     (7,487     —          (7,487
  

 

 

   

 

 

   

 

 

 

Gross loans, net of deferred loan fees and discount

     3,189,514        178,694        3,368,208   

Less: Allowance for credit losses

     (92,218     —          (92,218
  

 

 

   

 

 

   

 

 

 

Net loans

   $ 3,097,296      $ 178,694      $ 3,275,990   
  

 

 

   

 

 

   

 

 

 

 

     December 31, 2012  
     Non-Covered
Loans
    Covered
Loans
    Total  
     (Dollars in thousands)  

Commercial and industrial

   $ 547,422      $ 26,149      $ 573,571   

Real estate:

     —         

Construction

     59,721        1,579        61,300   

Commercial real estate

     1,990,107        179,428        2,169,535   

SFR mortgage

     159,288        1,415        160,703   

Consumer

     47,557        6,337        53,894   

Municipal lease finance receivables

     105,767        —          105,767   

Auto and equipment leases, net of unearned discount

     12,716        —          12,716   

Dairy and livestock

     327,579        —          327,579   

Agribusiness

     9,081        5,651        14,732   
  

 

 

   

 

 

   

 

 

 

Gross loans

     3,259,238        220,559        3,479,797   

Less:

      

Purchase accounting discount

     —          (25,344     (25,344

Deferred loan fees, net

     (6,925     —          (6,925
  

 

 

   

 

 

   

 

 

 

Gross loans, net of deferred loan fees and discount

     3,252,313        195,215        3,447,528   

Less: Allowance for credit losses

     (92,441     —          (92,441
  

 

 

   

 

 

   

 

 

 

Net loans

   $ 3,159,872      $ 195,215      $ 3,355,087   
  

 

 

   

 

 

   

 

 

 

As of March 31, 2013, 63.48% of the total gross loan portfolio consisted of commercial real estate loans and 1.67% of the total gross loan portfolio consisted of construction loans, respectively. Substantially all of the Company’s real estate loans and construction loans are secured by real properties located in California. At March 31, 2013, the Company held approximately $1.56 billion of fixed rate loans.

At March 31, 2013 and December 31, 2012, loans totaling $2.31 billion and $2.32 billion, respectively, were pledged to secure borrowings from the FHLB and the Federal Reserve Bank.

 

Credit Quality Indicators

Central to our credit risk management is our loan risk rating system. The originating credit officer assigns borrowers an initial risk rating, which is reviewed and possibly changed by Credit Management, which is based primarily on a thorough analysis of each borrower’s financial capacity in conjunction with industry and economic trends. Approvals are made based upon the amount of inherent credit risk specific to the transaction and are reviewed for appropriateness by senior line and credit management personnel. Credits are monitored by line and credit management personnel for deterioration in a borrower’s financial condition, which would impact the ability of the borrower to perform under the contract. Risk ratings are adjusted as necessary.

Loans are risk rated into the following categories (Credit Quality Indicators): Pass, Pass Watch List, Special Mention, Substandard, Doubtful and Loss. Each of these groups is assessed for the proper amount to be used in determining the adequacy of our allowance for losses. These categories can be described as follows:

Pass — These loans range from minimal credit risk to lower than average, but still acceptable, credit risk.

Pass Watch List — Pass Watch list loans usually require more than normal management attention. Loans which qualify for the Pass Watch List may involve borrowers with adverse financial trends, higher debt/equity ratios, or weaker liquidity positions, but not to the degree of being considered a defined weakness or problem loan where risk of loss may be apparent.

Special Mention — Loans assigned to this category are currently protected but are weak. Although concerns exist, the Company is currently protected and loss is unlikely. Such loans have potential weaknesses that may, if not checked or corrected, weaken the asset or inadequately protect the Company’s credit position at some future date.

Substandard — Loans classified as substandard include poor liquidity, high leverage, and erratic earnings or losses. The primary source of repayment is no longer realistic, and asset or collateral liquidation may be the only source of repayment. Substandard loans are marginal and require continuing and close supervision by credit management. Substandard loans have the distinct possibility that the Company will sustain some loss if deficiencies are not corrected.

Doubtful — Loans classified doubtful have all the weaknesses inherent in those classified substandard with the added provision that the weaknesses make collection or the liquidation, on the basis of currently existing facts, conditions and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors which may work to the advantage and strengthening of the assets, their classifications as losses are deferred until their more exact status may be determined.

Loss — Loans classified as loss are considered uncollectible and of such little value that their continuance as active assets of the Company is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be achieved in the future.

The following table summarizes our internal risk grouping by loan class as of March 31, 2013 and December 31, 2012:

Credit Quality Indicators

 

     March 31, 2013  
     Pass      Watch
List
     Special
Mention
     Substandard      Doubtful &
Loss
     Total  
     (Dollars in thousands)  

Commercial & industrial

   $ 338,974       $ 119,560       $ 48,081       $ 24,931       $ 1,395       $ 532,941   

Construction - speculative

     3,756         —           13,599         18,272         —           35,627   

Construction - non-speculative

     6,540         4,317         —           9,219         —           20,076   

Commercial real estate - owner occupied

     374,300         142,436         88,461         85,950         —           691,147   

Commercial real estate - non-owner occupied

     926,150         215,660         94,016         69,225         —           1,305,051   

Residential real estate (SFR 1-4)

     131,708         11,158         4,273         14,883         —           162,022   

Dairy and livestock

     48,015         64,557         80,048         81,822         4,060         278,502   

Agribusiness

     3,630         1,050         690         —           —           5,370   

Municipal lease finance receivables

     65,673         21,249         14,535         8,270         —           109,727   

Consumer

     37,625         3,206         1,914         1,367         4         44,116   

Auto and equipment leases

     8,527         2,983         776         136         —           12,422   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

     1,944,898         586,176         346,393         314,075         5,459         3,197,001   

Covered loans

     47,139         69,482         22,465         60,516         —           199,602   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total gross loans

   $ 1,992,037       $ 655,658       $ 368,858       $ 374,591       $ 5,459       $ 3,396,603   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2012  
     Pass      Watch
List
     Special
Mention
     Substandard      Doubtful &
Loss
     Total  
     (Dollars in thousands)  

Commercial & industrial

   $ 347,275       $ 131,186       $ 44,466       $ 22,901       $ 1,594       $ 547,422   

Construction - speculative

     1,417         —           15,163         21,314         —           37,894   

Construction - non-speculative

     9,841         2,767         —           9,219         —           21,827   

Commercial real estate - owner occupied

     382,111         159,653         78,087         84,116         —           703,967   

Commercial real estate - non-owner occupied

     888,777         214,901         105,121         77,341         —           1,286,140   

Residential real estate (SFR 1-4)

     129,730         10,215         3,107         16,236         —           159,288   

Dairy and livestock

     67,144         108,087         74,510         77,721         117         327,579   

Agribusiness

     4,969         3,306         806         —           —           9,081   

Municipal lease finance receivables

     72,432         20,237         11,124         1,974         —           105,767   

Consumer

     40,650         3,538         1,976         1,339         54         47,557   

Auto and equipment leases

     8,671         3,225         738         82         —           12,716   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

     1,953,017         657,115         335,098         312,243         1,765         3,259,238   

Covered loans

     52,637         72,803         31,689         63,354         76         220,559   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total gross loans

   $ 2,005,654       $ 729,918       $ 366,787       $ 375,597       $ 1,841       $ 3,479,797   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Allowance for Credit Losses

The Company’s Credit Management Division is responsible for regularly reviewing the allowance for credit losses (“ALLL”) methodology, including loss factors and economic risk factors. The Bank’s Director Loan Committee provides Board oversight of the ALLL process and approves the ALLL methodology on a quarterly basis.

Our methodology for assessing the appropriateness of the allowance is conducted on a regular basis and considers the Bank’s overall loan portfolio. The Bank’s methodology consists of two major phases.

In the first phase, individual loans are reviewed to identify loans for impairment. A loan is generally considered impaired when principal and interest are deemed uncollectible in accordance with the contractual terms of the loan. A loan for which there is an insignificant delay or shortfall in the amount of payments due is not considered an impaired loan. Impairment is measured as either the expected future cash flows discounted at each loan’s effective interest rate, the fair value of the loan’s collateral if the loan is collateral dependent, or an observable market price of the loan (if one exists). If we determine that the value of the impaired loan is less than the recorded investment of the loan, we either recognize an impairment reserve as a Specific Allowance to be provided for in the allowance for credit losses or charge off the impaired balance if it is determined that such amount represents a confirmed loss. Loans determined to be impaired are excluded from the formula allowance so as not to double count the loss exposure.

The second phase is conducted by evaluating or segmenting the remainder of the loan portfolio into groups or pools of loans with similar characteristics. In this second phase, groups or pools of homogeneous loans are reviewed to determine a portfolio formula allowance. In the case of the portfolio formula allowance, homogeneous portfolios, such as small business loans, consumer loans, agricultural loans, and real estate loans, are aggregated or pooled in determining the appropriate allowance. The risk assessment process in this case emphasizes trends in the different portfolios for delinquency, loss, and other behavioral characteristics of the subject portfolios.

Included in this second phase is our considerations of qualitative factors, including, all known relevant internal and external factors that may affect the collectability of a loan. This includes our estimates of the amounts necessary for concentrations, economic uncertainties, the volatility of the market value of collateral, and other relevant factors. These qualitative factors are used to adjust the historical loan loss rates for each pool of loans to determine the probable credit losses inherent in the portfolio.

The methodology is consistently applied across all the portfolio segments taking into account the applicable historical loss rates and the qualitative factors applicable to each pool of loans. Periodically, we assess various attributes utilized in adjusting our historical loss factors to reflect current economic conditions. Our dairy and livestock borrowers continue to experience a difficult operating environment. Milk prices are up, but high feed costs continue to put pressure on profit margins. As part of our qualitative analysis during the current period, we adjusted the attributes used in the allowance for credit losses to account for challenges evident in the current economic environment of the dairy and livestock industry.

Management believes that the ALLL was appropriate at March 31, 2013. No assurance can be given that economic conditions which adversely affect our service areas or other circumstances will not be reflected in increased provisions for credit losses in the future.

 

The following table presents the balance and activity in the allowance for credit losses; and the recorded investment in held-for-investment loans by portfolio segment and based upon our impairment method as of March 31, 2013, and 2012:

Allowance for Credit Losses and Recorded Investment in Financing Receivables

 

    As of and For the Three Months Ended March 31, 2013  
    Commercial
and Industrial
    Construction     Real Estate     Municipal
Lease
Finance
Receivables
    Dairy,
Livestock /
Agribusiness
    Consumer,
Auto &
Other
    Covered
Loans (1)
    Unallocated     Total  
    (Dollars in thousands)  

Allowance for loan losses:

                 

Beginning balance, January 1, 2013

  $ 11,652      $ 2,291      $ 50,905      $ 1,588      $ 18,696      $ 1,170      $ —        $ 6,139      $ 92,441   

Charge-offs

    (357     —          (142     —          —          (47     —          —          (546

Recoveries

    99        126        71        —          14        13        —          —          323   

Provision / reallocation of ALLL

    919        (293     (503     1,044        (2,139     (3     —          975        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance, March 31, 2013

  $ 12,313      $ 2,124      $ 50,331      $ 2,632      $ 16,571      $ 1,133      $ —        $ 7,114      $ 92,218   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Individually evaluated for impairment

  $ 1,055      $ —        $ 429      $ —        $ 2,560      $ 27      $ —        $ —        $ 4,071   

Collectively evaluated for impairment

  $ 11,258      $ 2,124      $ 49,902      $ 2,632      $ 14,011      $ 1,106      $ —        $ 7,114      $ 88,147   

Loans and financing receivables (2):

                 

Ending balance, March 31, 2013

  $ 532,941      $ 55,703      $ 2,158,220      $ 109,727      $ 283,872      $ 56,538      $ 178,694      $ —        $ 3,375,695   

Individually evaluated for impairment

  $ 4,579      $ 27,491      $ 55,098      $ —        $ 25,327      $ 226      $ —        $ —        $ 112,721   

Collectively evaluated for impairment

  $ 528,362      $ 28,212      $ 2,103,122      $ 109,727      $ 258,545      $ 56,312      $ —        $ —        $ 3,084,280   

Acquired loans with deteriorated credit quality, net of discount

  $ —        $ —        $ —        $ —        $ —        $ —        $ 178,694      $ —        $ 178,694   

 

    As of and For the Three Months Ended March 31, 2012  
    Commercial
and Industrial
    Construction     Real Estate     Municipal
Lease
Finance
Receivables
    Dairy,
Livestock /
Agribusiness
    Consumer,
Auto &
Other
    Covered
Loans (1)
    Unallocated     Total  
    (Dollars in thousands)  

Allowance for loan losses:

                 

Beginning balance, January 1, 2012

  $ 10,654      $ 4,947      $ 51,873      $ 2,403      $ 17,278      $ 1,590      $ —        $ 5,219      $ 93,964   

Charge-offs

    (560     —          (530     —          (1,150     (85     (31     —          (2,356

Recoveries

    62        27        221        —          —          4        —          —          314   

Provision / reallocation of ALLL

    1,751        (651     371        (383     (48     (20     31        (1,051     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance, March 31, 2012

  $ 11,907      $ 4,323      $ 51,935      $ 2,020      $ 16,080      $ 1,489      $ —        $ 4,168      $ 91,922   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Individually evaluated for impairment

  $ 421      $ —        $ 787      $ —        $ 221      $ 81      $ —        $ —        $ 1,510   

Collectively evaluated for impairment

  $ 11,486      $ 4,323      $ 51,148      $ 2,020      $ 15,859      $ 1,408      $ —        $ 4,168      $ 90,412   

Loans and financing receivables (2):

                 

Ending balance, March 31, 2012

  $ 497,625      $ 67,382      $ 2,153,345      $ 114,724      $ 290,578      $ 67,862      $ 241,943      $ —        $ 3,433,459   

Individually evaluated for impairment

  $ 7,820      $ 29,354      $ 51,153      $ —        $ 8,470      $ 389        —        $ —        $ 97,186   

Collectively evaluated for impairment

  $ 489,805      $ 38,028      $ 2,102,192      $ 114,724      $ 282,108      $ 67,473        —        $ —        $ 3,094,330   

Acquired loans with deteriorated credit quality, net of discount

  $ —        $ —        $ —        $ —        $ —        $ —        $ 241,943      $ —        $ 241,943   

 

(1) Represents the allowance and related loan balance in accordance with ASC 310-30.
(2) Net of purchase accounting discount.

 

Past Due and Nonperforming Loans

We seek to manage asset quality and control credit risk through diversification of the non-covered loan portfolio and the application of policies designed to promote sound underwriting and loan monitoring practices. The Bank’s Credit Management Division is in charge of monitoring asset quality, establishing credit policies and procedures and enforcing the consistent application of these policies and procedures across the Bank. Reviews of nonperforming, past due non-covered loans and larger credits, designed to identify potential charges to the allowance for credit losses, and to determine the adequacy of the allowance, are conducted on an ongoing basis. These reviews consider such factors as the financial strength of borrowers and any guarantors, the value of the applicable collateral, loan loss experience, estimated loan losses, growth in the loan portfolio, prevailing economic conditions and other factors.

Loans are reported as a troubled debt restructuring when the Bank grants a concession(s) to a borrower experiencing financial difficulties that the Bank would not otherwise consider. Examples of such concessions include a reduction in the interest rate, deferral of principal or accrued interest, extending the payment due dates or loan maturity date(s), or providing a lower interest rate than would be normally available for new debt of similar risk. As a result of these concessions, restructured loans are classified as impaired. Impairment reserves on non-collateral dependent restructured loans are measured by comparing the present value of expected future cash flows on the restructured loans discounted at the interest rate of the original loan agreement to the loan’s carrying value. These impairment reserves are recognized as a specific component to be provided for in the allowance for loan and credit losses.

Generally, when loans are identified as impaired they are moved to our Special Assets Division. When we identify a loan as impaired, we measure the loan for potential impairment using discounted cash flows, except when the sole remaining source of the repayment for the loan is the liquidation of the collateral. In these cases, we use the current fair value of collateral, less selling costs. The starting point for determining the fair value of collateral is through obtaining external appraisals.

The accrual of interest on loans is discontinued when the loan becomes 90 or more days past due based on the contractual term of the loan, or when the full collection of principal and interest is in doubt. When an asset is placed on nonaccrual status, previously accrued but unpaid interest is reversed against income. Subsequent collections of cash are applied as reductions to the principal balance unless the loan is returned to accrual status. Nonaccrual loans may be restored to accrual status when principal and interest become current and full payment of principal and interest is expected.

Speculative construction loans are generally for properties where there is no identified buyer or renter.

 

The following table presents the recorded investment in non-covered past due and nonaccrual loans and loans past due by class of loans as of March 31, 2013, and December 31, 2012:

Non-Covered Past Due and Nonaccrual Loans

 

     March 31, 2013  
     30-59
Days Past
Due
     60-89
Days Past
Due
     90+ Days
Past Due
and
Accruing
     Total Past
Due and
Accruing
     Nonaccrual      Current      Total Loans
and
Financing
Receivables
 
     (Dollars in thousands)  

Commercial and industrial

   $ 1,893       $ 133       $ —         $ 2,026       $ 3,387       $ 527,528       $ 532,941   

Construction - speculative

     —           —           —           —           10,620         25,007         35,627   

Construction - non-speculative

     —           —           —           —           —           20,076         20,076   

Commercial real estate - owner occupied

     945         —           —           945         1,658         688,544         691,147   

Commercial real estate - non-owner occupied

     875         —           —           875         18,306         1,285,870         1,305,051   

Residential real estate (SFR 1-4)

     824         —           —           824         11,561         149,637         162,022   

Dairy and livestock

     —           —           —           —           9,371         269,131         278,502   

Agribusiness

     —           —           —           —           —           5,370         5,370   

Municipal lease finance receivables

     —           —           —           —           —           109,727         109,727   

Consumer

     63         —           —           63         161         43,892         44,116   

Auto and equipment leases

     —           —           —           —           65         12,357         12,422   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered gross loans

   $ 4,600       $ 133       $ —         $ 4,733       $ 55,129       $ 3,137,139       $ 3,197,001   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2012  
     30-59
Days Past
Due
     60-89
Days Past
Due
     90+ Days
Past Due
and
Accruing
     Total Past
Due and
Accruing
     Nonaccrual      Current      Total Loans
and
Financing
Receivables
 
     (Dollars in thousands)  

Commercial and industrial

   $ 233       $ 457       $ —         $ 690       $ 3,136       $ 543,596       $ 547,422   

Construction - speculative

     —           —           —           —           10,663         27,231         37,894   

Construction - non-speculative

     —           —           —           —           —           21,827         21,827   

Commercial real estate - owner occupied

     —           —           —           —           5,415         698,552         703,967   

Commercial real estate - non-owner occupied

     —           —           —           —           15,624         1,270,516         1,286,140   

Residential real estate (SFR 1-4)

     107         —           —           107         13,102         146,079         159,288   

Dairy and livestock

     —           —           —           —           9,842         317,737         327,579   

Agribusiness

     —           —           —           —           —           9,081         9,081   

Municipal lease finance receivables

     —           —           —           —           —           105,767         105,767   

Consumer

     74         8         —           82         215         47,260         47,557   

Auto and equipment leases

     8         —           —           8         —           12,708         12,716   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered gross loans

   $    422       $ 465       $ —         $    887       $ 57,997       $ 3,200,354       $ 3,259,238   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-Covered Impaired Loans

At March 31, 2013, the Company had non-covered impaired loans of $112.7 million. Of this amount, there was $10.6 million in nonaccrual commercial construction loans, $11.5 million of nonaccrual single family mortgage loans, $20.0 million of nonaccrual commercial real estate loans, $3.4 million of nonaccrual commercial and industrial loans, $9.4 million of nonaccrual dairy and livestock loans and $226,000 of other loans. These non-covered impaired loans included $87.2 million of loans whose terms were modified in a troubled debt restructure, of which $29.6 million are classified as nonaccrual. The remaining balance of $57.6 million consists of 44 loans performing according to the restructured terms. The impaired loans had a specific allowance of $4.1 million at March 31, 2013. At December 31, 2012, the Company had classified as impaired, non-covered loans with a balance of $108.4 million with a related allowance of $2.3 million.

 

The following table presents held-for-investment, individually evaluated for impairment by class of loans, as of March 31, 2013 and December 31, 2012:

Non-Covered Impaired Loans

 

     March 31, 2013  
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 
     (Dollars in thousands)  

With no related allowance recorded:

              

Commercial and industrial

   $ 2,873       $ 3,617       $ —         $ 2,899       $ 18   

Construction - speculative

     18,272         18,607         —           18,272         77   

Construction - non-speculative

     9,219         9,219         —           9,219         141   

Commercial real estate - owner occupied

     13,616         14,827         —           13,630         122   

Commercial real estate - non-owner occupied

     27,877         38,306         —           28,092         202   

Residential real estate (SFR 1-4)

     10,184         12,821         —           10,319         16   

Dairy and livestock

     20,843         21,874         —           19,170         98   

Municipal lease finance receivables

     —           —           —           —           —     

Consumer

     141         196         —           141         —     

Auto and equipment leases

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     103,025         119,467         —           101,742         674   

With a related allowance recorded:

              

Commercial and industrial

     1,706         1,871         1,055         1,723         —     

Construction - speculative

     —           —           —           —           —     

Construction - non-speculative

     —           —           —           —           —     

Commercial real estate - owner occupied

     12         14         1         16         —     

Commercial real estate - non-owner occupied

     —           —           —           —           —     

Residential real estate (SFR 1-4)

     3,409         4,040         428         3,415         —     

Dairy and livestock

     4,484         4,944         2,560         4,603         —     

Municipal lease finance receivables

     —           —           —           —           —     

Consumer

     20         22         7         21         —     

Auto and equipment leases

     65         65         20         22         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     9,696         10,956         4,071         9,800         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered impaired loans

   $ 112,721       $ 130,423       $ 4,071       $ 111,542       $ 674   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2012  
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 
     (Dollars in thousands)  

With no related allowance recorded:

              

Commercial and industrial

   $ 3,385       $ 4,215       $ —         $ 3,766       $ 43   

Construction - speculative

     21,314         21,607         —           21,650         311   

Construction - non-speculative

     9,219         9,219         —           9,219         574   

Commercial real estate - owner occupied

     13,478         14,569         —           14,459         397   

Commercial real estate - non-owner occupied

     28,639         38,633         —           29,801         670   

Residential real estate (SFR 1-4)

     11,079         14,342         —           11,292         54   

Dairy and livestock

     12,406         13,756         —           11,834         173   

Municipal lease finance receivables

     263         263         —           443         5   

Consumer

     142         196         —           145         —     

Auto and equipment leases

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     99,925         116,800         —           102,609         2,227   

With a related allowance recorded:

              

Commercial and industrial

     304         327         289         387         —     

Construction - speculative

     —           —           —           —           —     

Construction - non-speculative

     —           —           —           —           —     

Commercial real estate - owner occupied

     19         19         2         28         —     

Commercial real estate - non-owner occupied

     —           —           —           —           —     

Residential real estate (SFR 1-4)

     3,766         4,071         434         3,363         —     

Dairy and livestock

     4,303         4,340         1,596         4,017         73   

Municipal lease finance receivables

     —           —           —           —           —     

Consumer

     73         74         11         75         —     

Auto and equipment leases

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     8,465         8,831         2,332         7,870         73   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered impaired loans

   $ 108,390       $ 125,631       $ 2,332       $ 110,479       $ 2,300   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The Company recognizes the charge-off of impairment allowance on impaired loans in the period it arises for collateral dependent loans. Therefore, the majority of the nonaccrual loans as of March 31, 2013 and December 31, 2012 have already been written down to their estimated net realizable value. The impaired loans with a related allowance recorded are on nonaccrual loans where a charge-off is not yet processed, on nonaccrual SFR loans where there is a potential modification in process, or on smaller balance non-collateral dependent loans.

Impaired construction speculative loans increased in the second quarter of 2012 due to a participating interest in the Company’s only Shared National Credit loan that was transferred to nonaccrual status. The outstanding balance was $10.6 million as of March 31, 2013.

The allowance for off-balance sheet credit exposure relates to commitments to extend credit, letters of credit and undisbursed funds on lines of credit. The Company evaluates credit risk associated with the off-balance sheet commitments at the same time it evaluates credit risk associated with the loan and lease portfolio. The Company recorded zero provision for unfunded commitments for the three months ended March 31, 2013 and 2012. At March 31, 2013 and December 31, 2012, the balance in this reserve was $8.6 million and was included in other liabilities.

Troubled Debt Restructurings (“TDR”)

As a result of adopting the amendments in ASU 2011-02, the Company reassessed all restructurings that occurred on or after January 1, 2011 for identification as troubled debt restructurings. Loans that are reported as TDRs are considered impaired and charge-off amounts are taken on an individual loan basis, as deemed appropriate. The majority of restructured loans are loans for which the terms of repayment have been renegotiated, resulting in a reduction in interest rate or deferral of principal. Refer to Note 3 — Summary of Significant Accounting Policies, Troubled Debt Restructurings, included herein.

As of March 31, 2013, we had loans of $87.2 million classified as troubled debt restructured, of which $29.6 million are nonperforming and $57.6 million are performing. TDRs on accrual status are comprised of loans that were accruing at the time of restructuring or have demonstrated repayment performance in compliance with the restructured terms for a sustained period and for which the Company anticipates full repayment of both principal and interest. At March 31, 2013, performing TDRs were comprised of 14 commercial real estate loans of $21.5 million, two construction loans of $16.9 million, 13 dairy and livestock loans of $16.0 million, seven single-family residential loans of $2.0 million, and eight commercial and industrial loans of $1.2 million.

The majority of TDRs have no specific allowance allocated as any impairment amount is normally charged off at the time a probable loss is determined. We have allocated $1.8 million and $1.4 million specific allowance to TDRs as of March 31, 2013 and December 31, 2012.

The following are the loans modified as troubled debt restructuring during the three months ended March 31, 2013, and 2012:

Modifications

 

     For the Three Months Ended March 31, 2013  
     Number
of Loans
     Pre-Modification
Outstanding
Recorded
Investment
     Post-Modification
Outstanding
Recorded

Investment
     Outstanding
Recorded
Investment at
March 31, 2013
 
     (Dollars in thousands)  

Commercial and industrial

     2       $ 204       $ 204       $ 193   

Construction - speculative

     —           —            —            —      

Construction - non-speculative

     —           —           —           —     

Commercial real estate - owner occupied

     1         168         168         168   

Commercial real estate - non-owner occupied

     —           —            —            —      

Residential real estate (SFR 1-4)

     —           —            —            —      

Dairy and livestock

     8         9,973         9,973         9,855   

Municipal lease finance receivables

     —           —            —            —      
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

     11         10,345         10,345         10,216   

Covered loans

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total gross loans

     11       $ 10,345       $ 10,345       $ 10,216   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the Three Months Ended March 31, 2012  
     Number
of Loans
     Pre-Modification
Outstanding
Recorded
Investment
     Post-Modification
Outstanding
Recorded

Investment
     Outstanding
Recorded
Investment at
March 31, 2012
 
     (Dollars in thousands)  

Commercial and industrial

     2       $ 2,534       $ 2,534       $ 2,532   

Construction - speculative

     —           —           —           —     

Construction - non-speculative

     —           —           —           —     

Commercial real estate - owner occupied

     1         307         307         304   

Commercial real estate - non-owner occupied

     1         513         513         513   

Residential real estate (SFR 1-4)

     —           —           —           —     

Dairy and livestock

     —           —           —           —     

Municipal lease finance receivables

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

     4         3,354         3,354         3,349   

Covered loans

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total gross loans

     4       $ 3,354       $ 3,354       $ 3,349   
  

 

 

    

 

 

    

 

 

    

 

 

 

As of March 31, 2013, there were no loans that were previously modified as a troubled debt restructuring within the previous 12 months that subsequently defaulted during the three months ended March 31, 2013.