XML 25 R14.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Lease Finance Receivables and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Loans and Lease Finance Receivables and Allowance for Loan Losses
7.

LOANS AND LEASE FINANCE RECEIVABLES AND ALLOWANCE FOR LOAN LOSSES

The following table provides a summary of the Company’s total loans and lease finance receivables, excluding PCI loans, by type.

 

      September 30, 2018     December 31, 2017 
     (Dollars in thousands)

Commercial and industrial

     $ 1,021,906       $ 513,325  

SBA

     357,052       122,055  

Real estate:

    

Commercial real estate

     5,268,740       3,376,713  

Construction

     123,274       77,982  

SFR mortgage

     292,516       236,202  

Dairy & livestock and agribusiness

     304,598       347,289  

Municipal lease finance receivables

     67,581       70,243  

Consumer and other loans

     134,796       64,229  
  

 

 

 

 

 

 

 

Gross loans, excluding PCI loans

     7,570,463       4,808,038  

Less: Deferred loan fees, net

     (5,264     (6,289
  

 

 

 

 

 

 

 

Gross loans, excluding PCI loans, net of deferred loan fees

     7,565,199       4,801,749  

Less: Allowance for loan losses

     (59,802     (59,218
  

 

 

 

 

 

 

 

Net loans, excluding PCI loans

     7,505,397       4,742,531  
  

 

 

 

 

 

 

 

PCI Loans

     17,260       30,908  

Discount on PCI loans

     -       (2,026

Less: Allowance for loan losses

     (205     (367
  

 

 

 

 

 

 

 

PCI loans, net

     17,055       28,515  
  

 

 

 

 

 

 

 

Total loans and lease finance receivables

     $ 7,522,452       $ 4,771,046  
  

 

 

 

 

 

 

 

As of September 30, 2018, 75.09% of the Company’s total gross loan portfolio (excluding PCI loans) consisted of real estate loans, 69.60% of which consisted of commercial real estate loans. Substantially all of the Company’s real estate loans and construction loans are secured by real properties located in California. As of September 30, 2018, $219.6 million, or 4.17% of the total commercial real estate loans included loans secured by farmland, compared to $206.1 million, or 6.10%, at December 31, 2017. The loans secured by farmland included $128.8 million for loans secured by dairy & livestock land and $90.8 million for loans secured by agricultural land at September 30, 2018, compared to $118.2 million for loans secured by dairy & livestock land and $87.9 million for loans secured by agricultural land at December 31, 2017. As of September 30, 2018, dairy & livestock and agribusiness loans of $304.6 million were comprised of $251.4 million for dairy & livestock loans and $53.2 million for agribusiness loans, compared to $310.6 million for dairy & livestock loans and $36.7 million for agribusiness loans at December 31, 2017.

At September 30, 2018, the Company held approximately $3.70 billion of total fixed rate loans, including PCI loans.

At September 30, 2018 and December 31, 2017, loans totaling $5.53 billion and $3.68 billion, respectively, were pledged to secure the borrowings and available lines of credit from the FHLB and the Federal Reserve Bank.

There were no outstanding loans held-for-sale as of September 30, 2018 and December 31, 2017.

Credit Quality Indicators

An important element of our approach to credit risk management is our loan risk rating system. The originating officer assigns each loan an initial risk rating, which is reviewed and confirmed or changed, as appropriate, by credit management. 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 or improvement 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, 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, including loans on the Bank’s internal watch list, range from minimal credit risk to lower than average, but still acceptable, credit risk. Watch list loans usually require more than normal management attention. Loans on the 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 have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date. Special mention assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

Substandard — Loans classified as substandard are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. Substandard loans are characterized by the distinct possibility that the Company will sustain some loss if deficiencies are not corrected.

Doubtful — Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or the liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

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

The following table summarizes loans by type, excluding PCI loans, according to our internal risk ratings for the periods presented.

 

     September 30, 2018
     Pass    Special
Mention
   Substandard (1)    Doubtful &
Loss
   Total
     (Dollars in thousands)

Commercial and industrial

     $ 980,421        $ 33,628        $ 7,857        $ -        $ 1,021,906  

SBA

     345,126        5,469        6,457        -        357,052  

Real estate:

              

Commercial real estate

              

Owner occupied

     1,931,062        97,990        12,079        -        2,041,131  

Non-owner occupied

     3,215,070        5,582        6,957        -        3,227,609  

Construction

              

Speculative

     32,081        -        -        -        32,081  

Non-speculative

     91,193        -        -        -        91,193  

SFR mortgage

     284,852        4,047        3,617        -        292,516  

Dairy & livestock and agribusiness

     268,328        26,877        9,393        -        304,598  

Municipal lease finance receivables

     67,045        536        -        -        67,581  

Consumer and other loans

     132,637        740        1,419        -        134,796  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total gross loans, excluding PCI loans

     $   7,347,815        $   174,869        $ 47,779        $         -        $   7,570,463  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

  (1)

Includes $15.1 million of classified loans acquired from CB in the third quarter of 2018.

 

     December 31, 2017
     Pass    Special
Mention
   Substandard    Doubtful &
Loss
   Total
     (Dollars in thousands)

Commercial and industrial

     $ 483,641        $ 19,566        $ 10,118        $ -        $ 513,325  

SBA

     112,835        5,358        3,862        -        122,055  

Real estate:

              

Commercial real estate

              

Owner occupied

     1,009,199        76,111        10,970        -        1,096,280  

Non-owner occupied

     2,257,130        16,434        6,869        -        2,280,433  

Construction

              

Speculative

     60,042        -        -        -        60,042  

Non-speculative

     17,940        -        -        -        17,940  

SFR mortgage

     229,032        3,124        4,046        -        236,202  

Dairy & livestock and agribusiness

     321,413        9,047        16,829        -        347,289  

Municipal lease finance receivables

     69,644        599        -        -        70,243  

Consumer and other loans

     61,715        1,255        1,259        -        64,229  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total gross loans, excluding PCI loans

     $   4,622,591        $   131,494        $   53,953        $             -        $   4,808,038  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Allowance for Loan Losses (“ALLL”)

The Bank’s Audit and Director Loan Committees provide Board oversight of the ALLL process and approves the ALLL 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. Refer to Note 3 – Summary of Significant Accounting Policies of the 2017 Annual Report on Form 10-K for the year ended December 31, 2017 for a more detailed discussion concerning the allowance for loan losses.

Management believes that the ALLL was appropriate at September 30, 2018 and December 31, 2017. No assurance can be given that economic conditions which adversely affect the Company’s service areas or other circumstances will not be reflected in increased provisions for loan losses in the future.

The following tables present the balance and activity related to the allowance for loan losses for held-for-investment loans by type for the periods presented.

 

     For the Three Months Ended September 30, 2018
     Ending Balance
June 30, 2018
   Charge-offs   Recoveries    (Recapture of)
Provision for
Loan Losses
  Ending Balance
September 30,
2018
     (Dollars in thousands)

Commercial and industrial

     $ 6,970        $ -       $ 44        $ 477       $ 7,491  

SBA

     841        (257     5        369       958  

Real estate:

            

Commercial real estate

     42,597        -       -        (1,056     41,541  

Construction

     1,003        -       15        115       1,133  

SFR mortgage

     2,155        -       -        (30     2,125  

Dairy & livestock and agribusiness

     4,351        -       -        673       5,024  

Municipal lease finance receivables

     808        -       -        7       815  

Consumer and other loans

     642        (1     118        (44     715  

PCI loans

     216        -       -        (11     205  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

Total allowance for loan losses

     $ 59,583        $ (258     $ 182        $ 500       $ 60,007  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

         
For the Three Months Ended September 30, 2017
     Ending Balance
June 30, 2017
   Charge-offs   Recoveries    (Recapture of)
Provision for
Loan Losses
  Ending Balance
September 30,
2017
     (Dollars in thousands)

Commercial and industrial

     $ 8,060        $ (138     $ 12        $         129       $ 8,063  

SBA

     913        -       5        (54     864  

Real estate:

            

Commercial real estate

     39,927        -       -        943       40,870  

Construction

     1,059        -       2,055        (2,181     933  

SFR mortgage

     2,369        -       -        (49     2,320  

Dairy & livestock and agribusiness

     5,440        -       -        (66     5,374  

Municipal lease finance receivables

     852        -       -        54       906  

Consumer and other loans

     922        (9     5        (48     870  

PCI loans

     659        -       -        (228     431  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

Total allowance for loan losses

     $     60,201        $ (147     $     2,077        $ (1,500     $     60,631  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

         
For the Nine Months Ended September 30, 2018
     Ending Balance
December 31,
2017
     Charge-offs   Recoveries    (Recapture of)
Provision for
Loan Losses
  Ending Balance
September 30,
2018
    

(Dollars in thousands)

Commercial and industrial

     $ 7,280        $ -       $ 81        $ 130       $ 7,491  

SBA

     869        (257     15        331       958  

Real estate:

            

Commercial real estate

     41,722        -       -        (181     41,541  

Construction

     984        -       1,945        (1,796     1,133  

SFR mortgage

     2,112        -       -        13       2,125  

Dairy & livestock and agribusiness

     4,647        -       19        358       5,024  

Municipal lease finance receivables

     851        -       -        (36     815  

Consumer and other loans

     753        (10     129        (157     715  

PCI loans

     367        -       -        (162     205  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

Total allowance for loan losses

     $ 59,585        $ (267     $ 2,189        $ (1,500     $ 60,007  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

         
For the Nine Months Ended September 30, 2017
     Ending Balance
December 31,
2016
   Charge-offs   Recoveries    (Recapture of)
Provision for
Loan Losses
  Ending Balance
September 30,
2017
    

(Dollars in thousands)

Commercial and industrial

     $ 8,154        $ (138     $ 106        $ (59     $ 8,063  

SBA

     871        -       47        (54     864  

Real estate:

            

Commercial real estate

     37,443        -       154            3,273           40,870  

Construction

     1,096        -           5,774        (5,937     933  

SFR mortgage

     2,287        -       64        (31     2,320  

Dairy & livestock and agribusiness

     8,541        -       19        (3,186     5,374  

Municipal lease finance receivables

     941        -       -        (35     906  

Consumer and other loans

     988        (11     76        (183     870  

PCI loans

     1,219        -       -        (788     431  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

Total allowance for loan losses

     $     61,540        $ (149     $ 6,240        $ (7,000     $ 60,631  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

The following tables present the recorded investment in loans held-for-investment and the related allowance for loan losses by loan type, based on the Company’s methodology for determining the allowance for loan losses for the periods presented. Acquired loans are also supported by a credit discount established through the determination of fair value for the acquired loan portfolio.

 

    September 30, 2018
    Recorded Investment in Loans   Allowance for Loan Losses
    Individually
  Evaluated for  
Impairment
  Collectively
  Evaluated for  
Impairment
    Acquired with  
Deterioriated
Credit Quality
  Individually
  Evaluated for  
Impairment
  Collectively
  Evaluated for  
Impairment
    Acquired with  
Deterioriated
Credit Quality
    (Dollars in thousands)

Commercial and industrial

    $ 3,168       $ 1,018,738       $ -       $ -       $ 7,491       $ -  

SBA

    3,593       353,459       -       -       958       -  

Real estate:

           

Commercial real estate

    6,348       5,262,392       -       -       41,541       -  

Construction

    -       123,274       -       -       1,133       -  

SFR mortgage

    5,492       287,024       -       13       2,112       -  

Dairy & livestock and agribusiness

    775       303,823       -       -       5,024       -  

Municipal lease finance receivables

    -       67,581       -       -       815       -  

Consumer and other loans

    807       133,989       -       70       645       -  

PCI loans

    -       -       17,260       -       -       205  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

    $ 20,183       $ 7,550,280       $ 17,260       $ 83       $ 59,719       $ 205  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        
September 30, 2017
    Recorded Investment in Loans   Allowance for Loan Losses
    Individually
  Evaluated for  
Impairment
  Collectively
  Evaluated for  
Impairment
    Acquired with  
Deterioriated
Credit Quality
  Individually
  Evaluated for  
Impairment
  Collectively
  Evaluated for  
Impairment
    Acquired with  
Deterioriated
Credit Quality
    (Dollars in thousands)

Commercial and industrial

    $ 745       $ 527,914       $ -       $ 2       $ 8,061       $ -  

SBA

    2,273       121,818       -       3       861       -  

Real estate:

           

Commercial real estate

    8,168       3,324,349       -       -       40,870       -  

Construction

    -       74,148       -       -       933       -  

SFR mortgage

    4,550       240,112       -       -       2,320       -  

Dairy & livestock and agribusiness

    829       269,653       -       -       5,374       -  

Municipal lease finance receivables

    -       71,352       -       -       906       -  

Consumer and other loans

    743       69,672       -       83       787       -  

PCI loans

    -       -       36,548       -       -       431  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

    $ 17,308       $ 4,699,018       $ 36,548       $ 88       $ 60,112       $ 431  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due and Nonperforming Loans

We seek to manage asset quality and control credit risk through diversification of the 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 loans and larger credits, designed to identify potential charges to the allowance for loan 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. Refer to Note 3 – Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2017, for additional discussion concerning the Bank’s policy for past due and nonperforming loans.

A loan is reported as a Troubled Debt Restructuring (“TDR”) 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 one or more 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 carrying value of the loan. These impairment reserves are recognized as a specific component to be provided for in the allowance for loan losses.

Generally, when loans are identified as impaired they are moved to our Special Assets Department. When we identify a loan as impaired, we measure the loan for potential impairment using discounted cash flows, unless the loan is determined to be collateral dependent. In these cases, we use the current fair value of collateral, less selling costs. Generally, the determination of fair value is established through obtaining external appraisals of the collateral.

 

The following tables present the recorded investment in, and the aging of, past due and nonaccrual loans, excluding PCI loans, by type of loans for the periods presented.

 

     September 30, 2018
       30-59 Days  
Past Due
     60-89 Days  
Past Due
    Total Past Due 
and Accruing
     Nonaccrual  
(1) (3)
       Current        Total Loans
 and Financing 
Receivables
     (Dollars in thousands)

Commercial and industrial

     $ 274        $ -        $ 274        $ 3,026        $ 1,018,606        $ 1,021,906  

SBA

     -        123        123        3,005        353,924        357,052  

Real estate:

                 

Commercial real estate

                 

Owner occupied

     -        -        -        615        2,040,516        2,041,131  

Non-owner occupied

     -        -        -        5,241        3,222,368        3,227,609  

Construction

                 

Speculative (2)

     -        -        -        -        32,081        32,081  

Non-speculative

     -        -        -        -        91,193        91,193  

SFR mortgage

     -        -        -        2,961        289,555        292,516  

Dairy & livestock and agribusiness

     -        -        -        775        303,823        304,598  

Municipal lease finance receivables

     -        -        -        -        67,581        67,581  

Consumer and other loans

     98        -        98        807        133,891        134,796  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total gross loans, excluding PCI loans

     $ 372        $ 123        $ 495        $ 16,430        $     7,553,538        $ 7,570,463  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

  (1)

As of September 30, 2018, $2.6 million of nonaccruing loans were current, $562,000 were 30-59 days past due, $1.3 million were 60-89 days past due and $12.0 million were 90+ days past due.

  (2)

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

  (3)

Includes $8.6 million of nonaccrual loans acquired from CB in the third quarter of 2018.

 

     December 31, 2017
       30-59 Days  
Past Due
     60-89 Days  
Past Due
    Total Past Due 
and Accruing
     Nonaccrual  
(1)
       Current        Total Loans
 and Financing 
Receivables
     (Dollars in thousands)

Commercial and industrial

     $ 768        $ -        $ 768        $ 250        $ 512,307        $ 513,325  

SBA

     403        -        403        906        120,746        122,055  

Real estate:

                 

Commercial real estate

                 

Owner occupied

     -        -        -        4,365        1,091,915        1,096,280  

Non-owner occupied

     -        -        -        2,477        2,277,956        2,280,433  

Construction

                 

Speculative (2)

     -        -        -        -        60,042        60,042  

Non-speculative

     -        -        -        -        17,940        17,940  

SFR mortgage

     -        -        -        1,337        234,865        236,202  

Dairy & livestock and agribusiness

     -        -        -        829        346,460        347,289  

Municipal lease finance receivables

     -        -        -        -        70,243        70,243  

Consumer and other loans

     1        -        1        552        63,676        64,229  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total gross loans, excluding PCI loans

     $ 1,172        $ -        $ 1,172        $ 10,716        $     4,796,150        $ 4,808,038  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

  (1)

As of December 31, 2017, $3.6 million of nonaccruing loans were current, $376,000 were 60-89 days past due and $6.8 million were 90+ days past due.

  (2)

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

 

Impaired Loans

At September 30, 2018, the Company had impaired loans, excluding PCI loans, of $20.2 million. Impaired loans included $5.9 million of nonaccrual commercial real estate loans, $3.0 million of nonaccrual commercial and industrial loans, $3.0 million of nonaccrual Small Business Administration (“SBA”) loans, $3.0 million of nonaccrual single-family residential (“SFR”) mortgage loans, $807,000 of nonaccrual consumer and other loans, and $775,000 of nonaccrual dairy & livestock and agribusiness loans. These impaired loans included $7.3 million of loans whose terms were modified in a troubled debt restructuring, of which $3.5 million were classified as nonaccrual. The remaining balance of $3.8 million consisted of 14 loans performing according to the restructured terms. The impaired loans had a specific allowance of $83,000 at September 30, 2018. At December 31, 2017, the Company had classified as impaired, loans, excluding PCI loans, with a balance of $15.5 million with a related allowance of $75,000.

The following tables present information for held-for-investment loans, excluding PCI loans, individually evaluated for impairment by type of loans, as and for the periods presented.

 

     As of and For the Nine Months Ended
September 30, 2018
     Recorded
  Investment  
   Unpaid
  Principal  
Balance
   Related
  Allowance  
   Average
Recorded
  Investment  
   Interest
Income
  Recognized  
     (Dollars in thousands)

With no related allowance recorded:

              

Commercial and industrial

     $ 3,168        $ 3,829        $ -        $ 3,439        $ 6  

SBA

     3,593        5,779        -        4,457        34  

Real estate:

              

Commercial real estate

              

Owner occupied

     615        726        -        644        -  

Non-owner occupied

     5,733        6,385        -        5,904        24  

Construction

              

Speculative

     -        -        -        -        -  

Non-speculative

     -        -        -        -        -  

SFR mortgage

     5,479        6,449        -        5,679        59  

Dairy & livestock and agribusiness

     775        1,091        -        808        -  

Municipal lease finance receivables

     -        -        -        -        -  

Consumer and other loans

     737        1,025        -        867        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 Total

     20,100        25,284        -        21,798        123  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

With a related allowance recorded:

              

Commercial and industrial

     -        -        -        -        -  

SBA

     -        -        -        -        -  

Real estate:

              

Commercial real estate

              

Owner occupied

     -        -        -        -        -  

Non-owner occupied

     -        -        -        -        -  

Construction

              

Speculative

     -        -        -        -        -  

Non-speculative

     -        -        -        -        -  

SFR mortgage

     13        13        13        13        -  

Dairy & livestock and agribusiness

     -        -        -        -        -  

Municipal lease finance receivables

     -        -        -        -        -  

Consumer and other loans

     70        101        70        85        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 Total

     83        114        83        98        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total impaired loans

     $     20,183        $     25,398        $     83        $     21,896        $     123  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

     As of and For the Nine Months Ended
September 30, 2017
     Recorded
  Investment  
   Unpaid
  Principal  
Balance
   Related
  Allowance  
   Average
Recorded
  Investment  
   Interest
Income
  Recognized  
     (Dollars in thousands)

With no related allowance recorded:

              

Commercial and industrial

     $ 726        $ 1,256        $ -        $ 870        $ 15  

SBA

     2,270        2,573        -        2,489        38  

Real estate:

              

Commercial real estate

              

Owner occupied

     4,313        4,625        -        4,361        42  

Non-owner occupied

     3,855        5,155        -        4,010        72  

Construction

              

Speculative

     -        -        -        -        -  

Non-speculative

     -        -        -        -        -  

SFR mortgage

     4,550        5,345        -        4,620        109  

Dairy & livestock and agribusiness

     829        1,091        -        1,035        1  

Municipal lease finance receivables

     -        -        -        -        -  

Consumer and other loans

     356        571        -        381        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 Total

     16,899        20,616        -        17,766        277  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

With a related allowance recorded:

              

Commercial and industrial

     19        20        2        42        1  

SBA

     3        20        3        7        -  

Real estate:

              

Commercial real estate

              

Owner occupied

     -        -        -        -        -  

Non-owner occupied

     -        -        -        -        -  

Construction

              

Speculative

     -        -        -        -        -  

Non-speculative

     -        -        -        -        -  

SFR mortgage

     -        -        -        -        -  

Dairy & livestock and agribusiness

     -        -        -        -        -  

Municipal lease finance receivables

     -        -        -        -        -  

Consumer and other loans

     387        394        83        390        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 Total

     409        434        88        439        1  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total impaired loans

     $       17,308        $       21,050        $       88        $       18,205        $       278  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

     As of December 31, 2017   

                             

     Recorded
  Investment  
   Unpaid
  Principal  
Balance
   Related
  Allowance  
     (Dollars in thousands)

With no related allowance recorded:

        

Commercial and industrial

     $ 440        $ 980        $ -  

SBA

     1,530        1,699        -  

Real estate:

        

Commercial real estate

        

Owner occupied

     4,365        4,763        -  

Non-owner occupied

     3,768        5,107        -  

Construction

        

Speculative

     -        -        -  

Non-speculative

     -        -        -  

SFR mortgage

     4,040        4,692        -  

Dairy & livestock and agribusiness

     829        1,091        -  

Municipal lease finance receivables

     -        -        -  

Consumer and other loans

     174        370        -  
  

 

 

 

  

 

 

 

  

 

 

 

 Total

     15,146        18,702        -  
  

 

 

 

  

 

 

 

  

 

 

 

With a related allowance recorded:

        

Commercial and industrial

     -        -        -  

SBA

     1        18        1  

Real estate:

        

Commercial real estate

        

Owner occupied

     -        -        -  

Non-owner occupied

     -        -        -  

Construction

        

Speculative

     -        -        -  

Non-speculative

     -        -        -  

SFR mortgage

     -        -        -  

Dairy & livestock and agribusiness

     -        -        -  

Municipal lease finance receivables

     -        -        -  

Consumer and other loans

     378        391        74  
  

 

 

 

  

 

 

 

  

 

 

 

 Total

     379        409        75  
  

 

 

 

  

 

 

 

  

 

 

 

Total impaired loans

     $     15,525        $     19,111        $     75  
  

 

 

 

  

 

 

 

  

 

 

 

The Company recognizes the charge-off of the impairment allowance on impaired loans in the period in which a loss is identified for collateral dependent loans. Therefore, the majority of the nonaccrual loans as of September 30, 2018, December 31, 2017 and September 30, 2017 have already been written down to the estimated net realizable value. An allowance is recorded on impaired loans for the following: nonaccrual loans where a charge-off is not yet processed, nonaccrual SFR mortgage loans where there is a potential modification in process, or on smaller balance non-collateral dependent loans.

Reserve for Unfunded Loan Commitments

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 loan commitments at the same time it evaluates credit risk associated with the loan and lease portfolio. There was no provision or recapture of provision for unfunded loan commitments for the three and nine months ended September 30, 2018, and 2017. As a result of the acquisition of CB, the reserve for unfunded loan commitments increased by $2.9 million in the third quarter of 2018. As of September 30, 2018 and December 31, 2017, the balance in this reserve was $9.2 million and $6.3 million, respectively, and was included in other liabilities.

 

Troubled Debt Restructurings (“TDRs”)

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, included in our Annual Report on Form 10-K for the year ended December 31, 2017 for a more detailed discussion regarding TDRs.

As of September 30, 2018, there were $7.3 million of loans classified as a TDR, of which $3.5 million were nonperforming and $3.8 million were performing. TDRs on accrual status are comprised of loans that were accruing interest 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 September 30, 2018, performing TDRs were comprised of 10 SFR mortgage loans of $2.5 million, one SBA loan of $588,000, one commercial real estate loan of $492,000, and two commercial and industrial loans of $142,000.

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 zero and $1,000 of specific allowance to TDRs as of September 30, 2018 and December 31, 2017, respectively.

The following table provides a summary of the activity related to TDRs for the periods presented.

 

           For the Three Months Ended      
September 30,
        For the Nine Months Ended      
September 30,
     2018   2017   2018   2017
     (Dollars in thousands)

Performing TDRs:

        

Beginning balance

     $ 4,530       $ 16,574       $ 4,809       $ 19,233  

New modifications

     -       -       311       3,143  

Payoffs/payments, net and other

     (777     (10,839     (1,367     (13,826

TDRs returned to accrual status

     -       -       -       329  

TDRs placed on nonaccrual status

     -       -       -       (3,144
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

     $       3,753       $       5,735       $       3,753       $       5,735  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming TDRs:

        

Beginning balance

     $ 3,892       $ 4,391       $ 4,200       $ 1,626  

New modifications

     278       -       316       2,066  

Charge-offs

     -       -       -       -  

Payoffs/payments, net and other

     (650     (81     (996     (2,197

TDRs returned to accrual status

     -       -       -       (329

TDRs placed on nonaccrual status

     -       -       -       3,144  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

     $ 3,520       $ 4,310       $ 3,520       $ 4,310  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDRs

     $ 7,273       $ 10,045       $ 7,273       $ 10,045  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table summarizes loans modified as troubled debt restructurings for the period presented.

Modifications (1)

 

    For the Three Months Ended September 30, 2018
      Number of  
Loans
    Pre-Modification  
Outstanding
Recorded
Investment
    Post-Modification  
Outstanding
Recorded
Investment
  Outstanding
Recorded

Investment at
  September 30, 2018  
  Financial Effect
Resulting From
    Modifications (2)    
    (Dollars in thousands)

Commercial and industrial:

         

Interest rate reduction

    -       $ -       $ -       $ -       $ -  

Change in amortization period or maturity

    -       -       -       -       -  

Real estate:

         

Commercial real estate:

         

Owner occupied

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    -       -       -       -       -  

Non-owner occupied

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    -       -       -       -       -  

SFR mortgage:

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    -       -       -       -       -  

Dairy & livestock and agribusiness:

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    -       -       -       -       -  

Consumer:

         

Interest rate reduction

              -       -       -       -                       -  

Change in amortization period or maturity

    1       278       278       272       -  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

    1       $ 278       $ 278       $ 272       $ -  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         
For the Three Months Ended September 30, 2017
       Number of  
Loans
   Pre-Modification
Outstanding
Recorded
Investment
     Post-Modification
Outstanding
Recorded
Investment
     Outstanding
Recorded
Investment at
September 30, 2017
     Financial Effect
Resulting From
    Modifications (2)    
     (Dollars in thousands)

Commercial and industrial:

              

Interest rate reduction

     -        $        $        $        $ -  

Change in amortization period or maturity

     -                             -  

Real estate:

              

Commercial real estate:

              

Owner occupied

              

Interest rate reduction

     -                             -  

Change in amortization period or maturity

     -                             -  

Non-owner occupied

              

Interest rate reduction

     -                             -  

Change in amortization period or maturity

     -                             -  

SFR mortgage:

              

Interest rate reduction

     -                             -  

Change in amortization period or maturity

     -                             -  

Dairy & livestock and agribusiness:

              

Interest rate reduction

     -                             -  

Change in amortization period or maturity

     -                             -  

Consumer:

              

Interest rate reduction

               -                             -  

Change in amortization period or maturity

     -                                             -  
  

 

 

 

  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

     -        $        $        $        $ -  
  

 

 

 

  

 

 

    

 

 

    

 

 

    

 

 

 

        
For the Nine Months Ended September 30, 2018
      Number of  
Loans
      Pre-Modification
Outstanding
Recorded
Investment
    Post-Modification  
Outstanding
Recorded
Investment
  Outstanding
Recorded

Investment at
  September 30, 2018  
  Financial Effect
Resulting From
    Modifications (2)    
    (Dollars in thousands)

Commercial and industrial:

         

Interest rate reduction

    -     $ -     $ -     $ -     $ -  

Change in amortization period or maturity

    1       38       38       27       -  

Real estate:

         

Commercial real estate:

         

Owner occupied

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    -       -       -       -       -  

Non-owner occupied

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    -       -       -       -       -  

SFR mortgage:

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    1       311       311       304       -  

Dairy & livestock and agribusiness:

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    -       -       -       -       -  

Consumer:

         

Interest rate reduction

              -       -       -       -       -  

Change in amortization period or maturity

    1       278       278       272                           -  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

    3       $ 627       $ 627       $ 603       $ -  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    For the Nine Months Ended September 30, 2017
      Number of  
Loans
    Pre-Modification  
Outstanding
Recorded
Investment
    Post-Modification  
Outstanding
Recorded
Investment
  Outstanding
Recorded
Investment at
  September 30, 2017  
  Financial Effect
Resulting From
    Modifications (2)    
    (Dollars in thousands)

Commercial and industrial:

         

Interest rate reduction

    -       $ -       $ -       $ -       $ -  

Change in amortization period or maturity

    -       -       -       -       -  

Real estate:

         

Commercial real estate:

         

Owner occupied

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    1       3,143       3,143       3,143       -  

Non-owner occupied

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    -       -       -       -       -  

SFR mortgage:

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    -       -       -       -       -  

Dairy & livestock and agribusiness:

         

Interest rate reduction

    -       -       -       -       -  

Change in amortization period or maturity

    1       1,984       1,984       78       -  

Consumer:

         

Interest rate reduction

                -       -       -       -       -  

Change in amortization period or maturity

    1       82       82       76                   -  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

    3       $ 5,209       $ 5,209       $ 3,297       $ -  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (1)

The tables above exclude modified loans that were paid off prior to the end of the period.

  (2)

Financial effects resulting from modifications represent charge-offs and specific allowance recorded at modification date.

As of September 30, 2018, there were no loans that were previously modified as a TDR within the previous 12 months that subsequently defaulted during the three and nine months ended September 30, 2018.

As of September 30, 2017, there was one commercial real estate loan with an outstanding balance of $3.1 million and one dairy & livestock and agribusiness loan with an outstanding balance of $78,000 that was modified as a TDR within the previous 12 months that subsequently defaulted during the nine months ended September 30, 2017.