XML 96 R13.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loan and Lease Finance Receivables and Allowance for Loan Losses
6 Months Ended
Jun. 30, 2013
Receivables [Abstract]  
Loan and Lease Finance Receivables and Allowance for Loan Losses
6. LOAN AND LEASE FINANCE RECEIVABLES AND ALLOWANCE FOR LOAN LOSSES

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

 

     June 30, 2013  
     Non-Covered
Loans
    Covered
Loans
    Total  
     (Dollars in thousands)  

Commercial and industrial

   $ 525,144      $ 24,632     $ 549,776   

Real estate:

      

Commercial real estate

     2,008,746        154,288       2,163,034   

Construction

     46,365        1,007       47,372   

SFR mortgage

     180,123        315       180,438   

Dairy & livestock and agribusiness

     259,127        5,536       264,663   

Municipal lease finance receivables

     105,246        —          105,246   

Consumer and other loans

     53,220        5,591       58,811   
  

 

 

   

 

 

   

 

 

 

Gross loans

     3,177,971        191,369       3,369,340   

Less:

      

Purchase accounting discount

     —          (17,526 )     (17,526

Deferred loan fees, net

     (8,156     —          (8,156
  

 

 

   

 

 

   

 

 

 

Gross loans, net of deferred loan fees and discount

     3,169,815        173,843       3,343,658   

Less: Allowance for loan losses

     (85,457     —          (85,457
  

 

 

   

 

 

   

 

 

 

Net loans

   $ 3,084,358      $ 173,843     $ 3,258,201   
  

 

 

   

 

 

   

 

 

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

Commercial and industrial

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

Real estate:

      

Commercial real estate

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

Construction

     59,721        1,579        61,300   

SFR mortgage

     159,288        1,415        160,703   

Dairy & livestock and agribusiness

     336,660        5,651        342,311   

Municipal lease finance receivables

     105,767        —          105,767   

Consumer and other loans

     60,273        6,337        66,610   
  

 

 

   

 

 

   

 

 

 

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 loan losses

     (92,441     —          (92,441
  

 

 

   

 

 

   

 

 

 

Net loans

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

 

 

   

 

 

   

 

 

 

As of June 30, 2013, 64.20% of the total gross loan portfolio consisted of commercial real estate loans and 1.41% 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 June 30, 2013, the Company held approximately $1.60 billion of fixed rate loans.

At June 30, 2013 and December 31, 2012, loans totaling $1.98 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 June 30, 2013 and December 31, 2012:

Credit Quality Indicators

 

     June 30, 2013  
     Pass      Watch List      Special
Mention
     Substandard      Doubtful &
Loss
     Total  
     (Dollars in thousands)  

Commercial and industrial

   $ 323,938       $ 124,391      $ 49,584       $ 25,849      $ 1,382       $ 525,144   

Real estate:

                 

Commercial real estate

                 

Owner occupied

     411,455         117,712        94,305         83,171        —           706,643   

Non-owner occupied

     939,407         210,414        88,680         63,602        —           1,302,103   

Construction

                 

Speculative

     6,827         —           1,547         18,146        —           26,520   

Non-speculative

     7,630         2,996        —           9,219        —           19,845   

SFR mortgage

     143,732         18,128        3,530         14,733        —           180,123   

Dairy & livestock and agribusiness

     57,916         33,341        87,544         78,116        2,210         259,127   

Municipal lease finance receivables

     54,915         27,084        16,647         6,600        —           105,246   

Consumer and other loans

     42,949         5,456        3,410         1,402        3         53,220   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

     1,988,769         539,522        345,247         300,838        3,595         3,177,971   

Covered loans

     42,041         66,549        26,260         56,519        —           191,369   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total gross loans

   $ 2,030,810       $ 606,071      $ 371,507       $ 357,357      $ 3,595       $ 3,369,340   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

Commercial and industrial

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

Real estate:

                 

Commercial real estate

                 

Owner occupied

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

Non-owner occupied

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

Construction

                 

Speculative

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

Non-speculative

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

SFR mortgage

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

Dairy & livestock and agribusiness

     72,113         111,393        75,316         77,721        117         336,660   

Municipal lease finance receivables

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

Consumer and other loans

     49,321         6,763        2,714         1,421        54         60,273   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 Loan losses

The Company’s Credit Management Division is responsible for regularly reviewing the allowance for loan 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, or charge off the impaired balance for collateral dependent loans 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 loan 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. Although dairy and livestock loan balances and the respective allowance decreased at June 30, 2013 from December 31, 2012, 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.

Management believes that the ALLL was appropriate at June 30, 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 loan losses in the future.

 

The following table presents the balance and activity in the allowance for loan losses; and the recorded investment in held-for-investment loans by portfolio segment and based upon our impairment method as of June 30, 2013, and 2012:

Allowance for Loan losses and Recorded Investment in Financing Receivables

 

    As of and For the Three and Six Months Ended June 30, 2013  
          Real Estate                                      
    Commercial
and
Industrial
    Commercial
Real

Estate
    Construction     SFR
Mortgage
    Dairy &
Livestock

and
Agribusiness
    Municipal
Lease
Finance
Receivables
    Consumer
and

Other
Loans
    Covered
Loans (1)
    Unallocated     Total  
    (Dollars in thousands)  

Beginning balance,
April 1, 2013

  $ 12,313      $ 46,725     $ 2,124      $ 3,606     $ 16,571      $ 2,632     $ 1,133      $ —        $ 7,114      $ 92,218  

Charge-offs

    (747     —          —          —          —          —          (22     —          —          (769 )

Recoveries

    109        29       (58     99        14        —          15        —          —          208  

Provision / reallocation of ALLL

    911        (2,362 )     (894     10       (2,360     (263 )     (74     —          (1,168     (6,200 )
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance, June 30, 2013

  $ 12,586      $ 44,392     $ 1,172      $ 3,715     $ 14,225      $ 2,369     $ 1,052      $ —        $ 5,946      $ 85,457  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Beginning balance, January 1, 2013

  $ 11,652      $ 47,457     $ 2,291      $ 3,448     $ 18,696      $ 1,588     $ 1,170      $ —        $ 6,139      $ 92,441  

Charge-offs

    (1,104     —          —          (142 )     —          —          (69     —          —          (1,315 )

Recoveries

    208        66       68        133       28        —          28        —          —          531  

Provision / reallocation of ALLL

    1,830        (3,131 )     (1,187     276       (4,499     781       (77     —          (193     (6,200 )
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance, June 30, 2013

  $ 12,586      $ 44,392     $ 1,172      $ 3,715     $ 14,225      $ 2,369     $ 1,052      $ —        $ 5,946      $ 85,457  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses:

  

Individually evaluated for impairment

  $ 1,905      $ 1      $ —        $ 351     $ 2,593      $ —        $ 6      $ —        $ —        $ 4,856  

Collectively evaluated for impairment

  $ 10,681      $ 44,391     $ 1,172      $ 3,364     $ 11,632      $ 2,369     $ 1,046      $ —        $ 5,946      $ 80,601  

Loans and financing receivables (2):

  

Balance, June 30, 2013

  $ 525,144      $ 2,008,746     $ 46,365      $ 180,123     $ 259,127      $ 105,246     $ 53,220      $ 173,843     $ —        $ 3,351,814  

Individually evaluated for impairment

  $ 6,171      $ 39,623     $ 27,365      $ 13,440     $ 28,161      $ —        $ 157      $ —        $ —        $ 114,917  

Collectively evaluated for impairment

  $ 518,973      $ 1,969,123     $ 19,000      $ 166,683     $ 230,966      $ 105,246     $ 53,063      $ —        $ —        $ 3,063,054  

Acquired loans with deteriorated credit quality, net of discount

  $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 173,843     $ —        $ 173,843   

 

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

 

    As of and For the Three and Six Months Ended June 30, 2012  
          Real Estate                                      
    Commercial
and
Industrial
    Commercial
Real

Estate
    Construction     SFR
Mortgage
    Dairy &
Livestock

and
Agribusiness
    Municipal
Lease
Finance
Receivables
    Consumer
and

Other
Loans
    Covered
Loans
(1)
    Unallocated     Total  
    (Dollars in thousands)  

Beginning balance,
April 1, 2012

  $ 11,907      $ 48,462      $ 4,323     $ 3,473      $ 16,080     $ 2,020      $ 1,489     $ —        $ 4,168     $ 91,922   

Charge-offs

    (123     (952     —          (474     —          —          (3 )     (50     —          (1,602

Recoveries

    526        150        1,025       (136     2       —          5       —          —          1,572   

Provision / reallocation of ALLL

    22        (2,341     (2,319 )     176        894       (364     (90 )     50        3,972       —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 Ending balance, June 30, 2012

  $ 12,332      $ 45,319      $ 3,029     $ 3,039      $ 16,976     $ 1,656      $ 1,401     $ —        $ 8,140     $ 91,892   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Beginning balance, January 1, 2012

  $ 10,654      $ 47,841      $ 4,947     $ 4,032      $ 17,278     $ 2,403      $ 1,590     $ —        $ 5,219     $ 93,964   

Charge-offs

    (683     (1,482     —          (474     (1,150 )     —          (88 )     (81     —          (3,958

Recoveries

    588        347        1,052       (112     2       —          9       —          —          1,886   

Provision /
reallocation
of ALLL

    1,773        (1,387     (2,970 )     (407     846       (747     (110 )     81        2,921       —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance, June 30, 2012

  $ 12,332      $ 45,319      $ 3,029     $ 3,039      $ 16,976     $ 1,656      $ 1,401     $ —        $ 8,140     $ 91,892   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses:

  

Individually evaluated for impairment

  $ 486      $ 362      $ —        $ 306      $ —        $ —        $ 100     $ —        $ —        $ 1,254   

Collectively evaluated for impairment

  $ 11,846      $ 44,957      $ 3,029     $ 2,733      $ 16,976     $ 1,656      $ 1,301     $ —        $ 8,140     $ 90,638   

Loans and financing receivables (2):

  

Balance, June 30, 2012

  $ 523,816      $ 1,965,011      $ 68,312     $ 159,633      $ 290,430     $ 109,816      $ 63,597     $ 210,147      $ —        $ 3,390,762   

Individually evaluated for impairment

  $ 7,926      $ 35,754      $ 37,989     $ 14,147      $ 10,900     $ —        $ 392     $ —        $ —        $ 107,108   

Collectively evaluated for impairment

  $ 515,890      $ 1,929,257      $ 30,323     $ 145,486      $ 279,530     $ 109,816      $ 63,205     $ —        $ —        $ 3,073,507   

Acquired loans with deteriorated credit quality, net of discount

  $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 210,147      $ —        $ 210,147   

 

(1) Represents the allowance and related loan balances 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 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.

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 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.

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 June 30, 2013, and December 31, 2012:

Non-Covered Past Due and Nonaccrual Loans

 

     June 30, 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

   $ 373       $ —         $ —         $ 373      $ 5,012       $ 519,759      $ 525,144   

Real estate:

                    

Commercial real estate

                    

Owner occupied

     683         —           —           683        4,395         701,565        706,643   

Non-owner occupied

     568         —           —           568        14,215         1,287,320        1,302,103   

Construction

                    

Speculative

     —           —           —           —           10,494         16,026        26,520   

Non-speculative

     —           —           —           —           —           19,845        19,845   

SFR mortgage

     —           —           —           —           11,423         168,700        180,123   

Dairy & livestock and agribusiness

     —           —           —           —           7,655         251,472        259,127   

Municipal lease finance receivables

     —           —           —           —           —           105,246        105,246   

Consumer and other loans

     8         —           —           8        157         53,055        53,220   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered gross loans

   $ 1,632       $ —         $ —         $ 1,632      $ 53,351       $ 3,122,988      $ 3,177,971   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     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   

Real estate:

                    

Commercial real estate

                    

Owner occupied

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

Non-owner occupied

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

Construction

                    

Speculative

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

Non-speculative

     —           —           —           —           —           21,827        21,827   

SFR mortgage

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

Dairy & livestock and agribusiness

     —           —           —           —           9,842         326,818        336,660   

Municipal lease finance receivables

     —           —           —           —           —           105,767        105,767   

Consumer and other loans

     82         8        —           90        215         59,968        60,273   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered gross loans

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-Covered Impaired Loans

At June 30, 2013, the Company had non-covered impaired loans of $114.9 million. Of this amount, there was $10.5 million in nonaccrual commercial construction loans, $11.4 million of nonaccrual SFR mortgage loans, $18.6 million of nonaccrual commercial real estate loans, $5.0 million of nonaccrual commercial and industrial loans, $7.7 million of nonaccrual dairy & livestock loans and $157,000 of other loans. These non-covered impaired loans included $88.1 million of loans whose terms were modified in a troubled debt restructure, of which $26.5 million are classified as nonaccrual. The remaining balance of $61.6 million consists of 40 loans performing according to the restructured terms. The impaired loans had a specific allowance of $4.9 million at June 30, 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 June 30, 2013 and December 31, 2012:

Non-Covered Impaired Loans

 

     June 30, 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

   $ 3,158       $ 4,079      $ —         $ 3,280      $ 35   

Real estate:

              

Commercial real estate

              

Owner occupied

     12,316         13,445        —           12,742        235   

Non-owner occupied

     27,298         38,081        —           27,787        406   

Construction

              

Speculative

     18,146         18,607        —           18,230        154   

Non-speculative

     9,219         9,219        —           9,219        284   

SFR mortgage

     10,571         13,303        —           10,690        33   

Dairy & livestock and agribusiness

     23,085         24,138        —           24,868        248   

Municipal lease finance receivables

     —           —           —           —           —     

Consumer and other loans

     139         196        —           141        —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     103,932         121,068        —           106,957        1,395   

With a related allowance recorded:

              

Commercial and industrial

     3,013         3,131        1,905         3,108        —     

Real estate:

              

Commercial real estate

              

Owner occupied

     9         10        1         13        —     

Non-owner occupied

     —           —           —           —           —     

Construction

              

Speculative

     —           —           —           —           —     

Non-speculative

     —           —           —           —           —     

SFR mortgage

     2,869         3,010        351         2,877        —     

Dairy & livestock and agribusiness

     5,076         5,578        2,593         5,879        22   

Municipal lease finance receivables

     —           —           —           —           —     

Consumer and other loans

     18         20        6         20        —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     10,985         11,749        4,856         11,897        22   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered impaired loans

   $ 114,917       $ 132,817      $ 4,856       $ 118,854      $ 1,417   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     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   

Real estate:

              

Commercial real estate

              

Owner occupied

     13,478         14,569        —           14,459        397   

Non-owner occupied

     28,639         38,633        —           29,801        670   

Construction

              

Speculative

     21,314         21,607        —           21,650        311   

Non-speculative

     9,219         9,219        —           9,219        574   

SFR mortgage

     11,079         14,342        —           11,292        54   

Dairy & livestock and agribusiness

     12,406         13,756        —           11,834        173   

Municipal lease finance receivables

     263         263        —           443        5   

Consumer and other loans

     142         196        —           145        —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

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

With a related allowance recorded:

              

Commercial and industrial

     304         327        289         387        —     

Real estate:

              

Commercial real estate

              

Owner occupied

     19         19        2         28        —     

Non-owner occupied

     —           —           —           —           —     

Construction

              

Speculative

     —           —           —           —           —     

Non-speculative

     —           —           —           —           —     

SFR mortgage

     3,766         4,071        434         3,363        —     

Dairy & livestock and agribusiness

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

Municipal lease finance receivables

     —           —           —           —           —     

Consumer and other loans

     73         74        11         75        —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 June 30, 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 mortgage 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 $10.5 million as of June 30, 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 and six months ended June 30, 2013 and 2012. At June 30, 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 June 30, 2013, we had loans of $88.1 million classified as TDR, of which $26.5 million are nonperforming and $61.6 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 June 30, 2013, performing TDRs were comprised of 14 commercial real estate loans of $21.0 million, two construction loans of $16.9 million, 10 dairy and livestock loans of $20.5 million, seven single-family residential loans of $2.0 million, and seven commercial and industrial loans of $1.2 million. There were no loans removed from TDR classification for the six months ended June 30, 2013 and 2012.

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 $1.9 million and $1.4 million specific allowance to TDRs as of June 30, 2013 and December 31, 2012, respectively.

The following tables provide a summary of the activity related to TDRs for the three and six months ended June 30, 2013, and 2012:

 

    For the Three Months Ended June 30,     For the Six Months Ended June 30,  
    2013     2012     2013     2012  
    (Dollars in thousands)  

Performing TDRs:

       

Beginning balance

  $ 57,591      $ 41,873     $ 50,392      $ 38,554   

New modifications

    11,119        7,246       21,364        10,600   

Payoffs and payments, net

    (7,144     (1,352 )     (11,339     (1,904

TDRs returned to accrual status

    —          —          1,149        517   

TDRs placed on nonaccrual status

    —          (2,524 )     —          (2,524
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 61,566      $ 45,243     $ 61,566      $ 45,243   
 

 

 

   

 

 

   

 

 

   

 

 

 
    For the Three Months Ended June 30,     For the Six Months Ended June 30,  
    2013     2012     2013     2012  
    (Dollars in thousands)  

Nonperforming TDRs:

       

Beginning balance

  $ 29,566      $ 18,620     $ 31,309      $ 23,844   

New modifications

    28        12,951       128        12,951   

Payoffs and payments, net

    (3,097     (2,342 )     (3,791     (7,049

TDRs returned to accrual status

    —          —          (1,149     (517

TDRs placed on nonaccrual status

    —          2,524       —          2,524   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 26,497      $ 31,753     $ 26,497      $ 31,753   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

The following tables summarize loans modified as troubled debt restructurings during the three and six months ended June 30, 2013, and 2012:

Modifications(1)

 

     For the Three Months Ended June 30, 2013  
     Number
of Loans
     Pre-Modification
Outstanding
Recorded
Investment
     Post-Modification
Outstanding
Recorded
Investment
     Outstanding
Recorded
Investment at
June 30, 2013
     Financial Effect
Resulting  From
Modifications (2)
 
     (Dollars in thousands)  

Commercial and industrial:

              

Interest rate reduction

     —         $ —         $ —         $ —         $ —     

Change in amortization period or maturity

     1         28        28         28        28   

Real estate:

              

Commercial real estate:

              

Owner occupied

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     —           —           —           —           —     

Dairy & livestock and agribusiness:

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     3         11,119        11,119         10,932        —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

     4         11,147        11,147         10,960        28   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Covered loans

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total gross loans

     4       $ 11,147      $ 11,147       $ 10,960      $ 28   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Six Months Ended June 30, 2013  
     Number
of Loans
     Pre-Modification
Outstanding
Recorded
Investment
     Post-Modification
Outstanding
Recorded
Investment
     Outstanding
Recorded
Investment at
June 30, 2013
     Financial Effect
Resulting  From
Modifications (2)
 
     (Dollars in thousands)  

Commercial and industrial:

              

Interest rate reduction

     —         $ —         $ —         $ —         $ —     

Change in amortization period or maturity

     3         231         231         207         122   

Real estate:

              

Commercial real estate:

              

Owner occupied

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     1         168         168         158         —     

Dairy & livestock and agribusiness:

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     6         15,207         15,207         15,136         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

     10         15,606         15,606         15,501         122   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Covered loans

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total gross loans

     10       $ 15,606       $ 15,606       $ 15,501       $ 122   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The table excludes 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.

 

     For the Three Months Ended June 30, 2012  
     Number
of Loans
     Pre-Modification
Outstanding
Recorded
Investment
     Post-Modification
Outstanding
Recorded
Investment
     Outstanding
Recorded
Investment at
June 30, 2012
     Financial Effect
Resulting  From
Modifications (2)
 
     (Dollars in thousands)  

Commercial and industrial:

              

Interest rate reduction

     —         $ —         $ —         $ —         $ —     

Change in amortization period or maturity

     7         1,677        1,677         1,350        3   

Real estate:

              

Commercial real estate:

              

Owner occupied

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     1         307        307         306        —     

Non-owner occupied

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     1         3,378        3,378         3,359        —     

Other

     1         648         648         309         —     

Construction:

              

Speculative

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     1         10,966        10,966         10,916        —     

Dairy & livestock and agribusiness:

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     4         3,221        3,221         3,221        —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

     15         20,197        20,197         19,461        3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Covered loans

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total gross loans

     15       $ 20,197      $ 20,197       $ 19,461      $ 3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Six Months Ended June 30, 2012  
     Number
of Loans
     Pre-Modification
Outstanding
Recorded
Investment
     Post-Modification
Outstanding
Recorded
Investment
     Outstanding
Recorded
Investment at
June 30, 2012
     Financial Effect
Resulting  From
Modifications (2)
 
     (Dollars in thousands)  

Commercial and industrial:

              

Interest rate reduction

     1       $ 80      $ 80       $ 74       $ —     

Change in amortization period or maturity

     8         4,131        4,131         3,808         3   

Real estate:

              

Commercial real estate:

              

Owner occupied

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     2         614        614         610         —     

Non-owner occupied

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     2         3,891        3,891         3,865         —     

Other

     1         648         648         316         —     

Construction:

              

Speculative

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     1         10,966        10,966         10,916         —     

Dairy & livestock and agribusiness:

              

Interest rate reduction

     —           —           —           —           —     

Change in amortization period or maturity

     4         3,221        3,221         3,221         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

     19         23,551        23,551         22,810         3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Covered loans

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total gross loans

     19       $ 23,551      $ 23,551       $ 22,810       $ 3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The table excludes 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 June 30, 2013, there was one commercial real estate loan with an outstanding balance of $2.3 million and one commercial and industrial loan with an outstanding balance of $89,000 that were previously modified as a troubled debt restructuring within the previous 12 months that subsequently defaulted during the six months ended June 30, 2013.