XML 25 R14.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Lease Finance Receivables and Allowance for Loan Losses
6 Months Ended
Jun. 30, 2017
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 total loans and lease finance receivables, excluding PCI loans, by type.

 

         June 30, 2017             December 31, 2016    
     (Dollars in thousands)  

Commercial and industrial

     $ 537,347         $ 485,078    

SBA

     129,283         97,184    

Real estate:

    

Commercial real estate

     3,265,858         2,930,141    

Construction

     77,294         85,879    

SFR mortgage

     249,933         250,605    

Dairy & livestock and agribusiness

     245,255         338,631    

Municipal lease finance receivables

     66,048         64,639    

Consumer and other loans

     73,909         78,274    
  

 

 

   

 

 

 

Gross loans, excluding PCI loans

     4,644,927         4,330,431    

Less: Deferred loan fees, net

     (7,098)        (6,952)   
  

 

 

   

 

 

 

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

     4,637,829         4,323,479    

Less: Allowance for loan losses

     (59,542)        (60,321)   
  

 

 

   

 

 

 

Net loans, excluding PCI loans

     4,578,287         4,263,158    
  

 

 

   

 

 

 

PCI Loans

     50,877         73,093    

Discount on PCI loans

     (1,008)        (1,508)   

Less: Allowance for loan losses

     (659)        (1,219)   
  

 

 

   

 

 

 

PCI loans, net

     49,210         70,366    
  

 

 

   

 

 

 

Total loans and lease finance receivables

     $     4,627,497         $     4,333,524    
  

 

 

   

 

 

 

As of June 30, 2017, 77.36% of the total gross loan portfolio (excluding PCI loans) consisted of real estate loans, 70.31% 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 June 30, 2017, $156.5 million, or 4.79% of the total commercial real estate loans included loans secured by farmland, compared to $180.6 million, or 6.16%, at December 31, 2016. The loans secured by farmland included $99.7 million for loans secured by dairy & livestock land and $56.8 million for loans secured by agricultural land at June 30, 2017, compared to $127.1 million for loans secured by dairy & livestock land and $53.6 million for loans secured by agricultural land at December 31, 2016. As of June 30, 2017, dairy & livestock and agribusiness loans of $245.3 million were comprised of $208.7 million for dairy & livestock loans and $36.5 million for agribusiness loans, compared to $317.9 million for dairy & livestock loans and $20.7 million for agribusiness loans at December 31, 2016.

At June 30, 2017, the Company held approximately $2.11 billion of total fixed rate loans, including PCI loans.

At June 30, 2017 and December 31, 2016, loans totaling $3.50 billion and $3.11 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 June 30, 2017 and December 31, 2016.

 

Credit Quality Indicators

Central to our 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 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 effected in the future.

 

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

 

    June 30, 2017  
    Pass     Special
Mention
    Substandard     Doubtful &
Loss
    Total  
    (Dollars in thousands)  

Commercial and industrial

    $ 497,714         $ 24,927         $ 14,706         $ -         $ 537,347    

SBA

    117,400         5,477         6,400         6         129,283    

Real estate:

         

Commercial real estate

         

Owner occupied

    927,211         77,594         20,059         -         1,024,864    

Non-owner occupied

    2,207,442         18,217         15,335         -         2,240,994    

Construction

         

Speculative

    53,698         6,745         -         -         60,443    

Non-speculative

    16,851         -         -         -         16,851    

SFR mortgage

    241,269         4,961         3,703         -         249,933    

Dairy & livestock and agribusiness

    154,008         71,761         19,486         -         245,255    

Municipal lease finance receivables

    65,419         629         -         -         66,048    

Consumer and other loans

    70,129         2,118         1,659         3         73,909    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total gross loans, excluding PCI loans

    $   4,351,141         $   212,429         $ 81,348         $ 9         $   4,644,927    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    December 31, 2016  
    Pass     Special
Mention
    Substandard     Doubtful &
Loss
    Total  
    (Dollars in thousands)  

Commercial and industrial

    $ 449,658         $ 21,610         $ 13,809         $ 1         $ 485,078    

SBA

    80,138         10,553         6,482         11         97,184    

Real estate:

         

Commercial real estate

         

Owner occupied

    842,992         87,781         19,046         -         949,819    

Non-owner occupied

    1,941,203         23,534         15,585         -         1,980,322    

Construction

         

Speculative

    48,841         -         -         -         48,841    

Non-speculative

    37,038         -         -         -         37,038    

SFR mortgage

    243,374         4,930         2,301         -         250,605    

Dairy & livestock and agribusiness

    187,819         114,106         36,706         -         338,631    

Municipal lease finance receivables

    60,102         4,537         -         -         64,639    

Consumer and other loans

    74,328         2,123         1,819         4         78,274    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total gross loans, excluding PCI loans

    $ 3,965,493         $ 269,174         $ 95,748         $ 16         $ 4,330,431    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Allowance for Loan Losses (“ALLL”)

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. Refer to Note 3 – Summary of Significant Accounting Policies of the 2016 Annual Report on Form 10-K for the year ended December 31, 2016 for a more detailed discussion concerning the allowance for loan losses.

Management believes that the ALLL was appropriate at June 30, 2017 and December 31, 2016. 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 June 30, 2017  
    Ending Balance
March 30, 2017
       Charge-offs           Recoveries        (Recapture of)
Provision for
Loan Losses
    Ending Balance
June 30, 2017
 
    (Dollars in thousands)  

Commercial and industrial

    $ 7,956         $ -         $ 42         $ 62         $ 8,060    

SBA

    871         -         38         4         913    

Real estate:

         

Commercial real estate

    38,986         -         154         787         39,927    

Construction

    820         -         1,694         (1,455)        1,059    

SFR mortgage

    2,186         -         -         183         2,369    

Dairy & livestock and agribusiness

    5,842         -         19         (421)        5,440    

Municipal lease finance receivables

    889         -         -         (37)        852    

Consumer and other loans

    937         -         42         (57)        922    

PCI loans

    725         -         -         (66)        659    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

    $       59,212         $ -         $   1,989         $ (1,000)        $   60,201    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    For the Three Months Ended June 30, 2016  
    Ending Balance
March 31, 2016
    Charge-offs     Recoveries     (Recapture of)
Provision for
Loan Losses
    Ending Balance
June 30, 2016
 
    (Dollars in thousands)  

Commercial and industrial

    $ 8,731         $ (24)        $ 141         $ 539         $ 9,387    

SBA

    1,236         -         2         (61)        1,177    

Real estate:

         

Commercial real estate

    38,286         -         496         1,137         39,919    

Construction

    1,151         -         875         (798)        1,228    

SFR mortgage

    2,202         -         -         299         2,501    

Dairy & livestock and agribusiness

    5,176         -         107         (401)        4,882    

Municipal lease finance receivables

    1,165         -         -         (50)        1,115    

Consumer and other loans

    1,389         (1)        6         (975)        419    

PCI loans

    -         -         -         310         310    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

    $ 59,336         $ (25)        $ 1,627         $ -         $ 60,938    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    For the Six Months Ended June 30, 2017  
    Ending Balance
December 31,
2016
    Charge-offs     Recoveries     (Recapture of)
Provision for
Loan Losses
    Ending Balance
June 30, 2017
 
    (Dollars in thousands)  

Commercial and industrial

    $ 8,154         $ -         $ 94         $ (188)        $ 8,060    

SBA

    871         -         42         -         913    

Real estate:

         

Commercial real estate

    37,443         -         154         2,330         39,927    

Construction

    1,096         -         3,719         (3,756)        1,059    

SFR mortgage

    2,287         -         64         18         2,369    

Dairy & livestock and agribusiness

    8,541         -         19         (3,120)        5,440    

Municipal lease finance receivables

    941         -         -         (89)        852    

Consumer and other loans

    988         (2)        71         (135)        922    

PCI loans

    1,219         -         -         (560)        659    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

    $ 61,540         $ (2)        $ 4,163         $ (5,500)        $ 60,201    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    For the Six Months Ended June 30, 2016  
    Ending Balance
December 31,
2015
    Charge-offs     Recoveries     (Recapture of)
Provision for
Loan Losses
    Ending Balance
June 30, 2016
 
    (Dollars in thousands)  

Commercial and industrial

    $ 8,588         $ (85)        $ 204         $ 680         $ 9,387    

SBA

    993         -         3         181         1,177    

Real estate:

         

Commercial real estate

    36,995         -         635         2,289         39,919    

Construction

    2,389         -         884         (2,045)        1,228    

SFR mortgage

    2,103         (102)        -         500         2,501    

Dairy & livestock and agribusiness

    6,029         -         206         (1,353)        4,882    

Municipal lease finance receivables

    1,153         -         -         (38)        1,115    

Consumer and other loans

    906         (1)        38         (524)        419    

PCI loans

    -         -         -         310         310    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

    $ 59,156         $ (188)        $ 1,970         $ -         $ 60,938    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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. The Company’s ALLL methodology for the first six months of 2017 excludes the impact of the recent VCBP acquisition from certain of the Bank’s qualitative factors that are otherwise designed to capture incremental risk in the legacy loan portfolio. The VBB acquired loans are also supported by a credit mark established through the determination of fair value for the acquired loan portfolio.

 

    June 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

    $ 1,605         $ 535,742         $ -         $ 13         $ 8,047         $ -    

SBA

    2,478         126,805         -         6         907         -    

Real estate:

           

Commercial real estate

    18,558         3,247,300         -         -         39,927         -    

Construction

    -         77,294         -         -         1,059         -    

SFR mortgage

    4,195         245,738         -         -         2,369         -    

Dairy & livestock and agribusiness

    829         244,426         -         -         5,440         -    

Municipal lease finance receivables

    -         66,048         -         -         852         -    

Consumer and other loans

    1,131         72,778         -         94         828         -    

PCI loans

    -         -         49,869         -         -         659    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $ 28,796         $ 4,616,131         $ 49,869         $ 113         $ 59,429         $ 659    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    June 30, 2016  
    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

    $ 1,447         $ 477,686         $ -         $ 526         $ 8,861         $ -    

SBA

    3,498         108,264         -         42         1,135         -    

Real estate:

           

Commercial real estate

    17,908         2,866,424         -         1         39,918         -    

Construction

    7,651         86,358         -         45         1,183         -    

SFR mortgage

    5,734         231,754         -         13         2,488         -    

Dairy & livestock and agribusiness

    697         213,133         -         -         4,882         -    

Municipal lease finance receivables

    -         71,929         -         -         1,115         -    

Consumer and other loans

    829         78,896         -         3         416         -    

PCI loans

    -         -         76,022         -         -         310    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $ 37,764         $ 4,134,444         $ 76,022         $ 630         $ 59,998         $ 310    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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, 2016, 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 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 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.

 

    June 30, 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

    $ -         $ -         $ -         $ 1,058         $ 536,289         $ 537,347    

SBA

    -         -         -         1,651         127,632         129,283    

Real estate:

           

Commercial real estate

           

Owner occupied

    218         -         218         4,401         1,020,245         1,024,864    

Non-owner occupied

    -         -         -         2,549         2,238,445         2,240,994    

Construction

           

Speculative (2)

    -         -         -         -         60,443         60,443    

Non-speculative

    -         -         -         -         16,851         16,851    

SFR mortgage

    -         400         400         963         248,570         249,933    

Dairy & livestock and agribusiness

    -         -         -         829         244,426         245,255    

Municipal lease finance receivables

    -         -         -         -         66,048         66,048    

Consumer and other loans

    1         -         1         771         73,137         73,909    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total gross loans, excluding PCI loans

    $ 219         $ 400         $ 619         $ 12,222         $      4,632,086         $ 4,644,927    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

  (1) As of June 30, 2017, $5.5 million of nonaccruing loans were current, $4.5 million were 30-59 days past due, and $2.2 million were 90+ days past due.
  (2) Speculative construction loans are generally for properties where there is no identified buyer or renter.

 

    December 31, 2016  
        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

    $ -         $ -         $ -         $ 156         $ 484,922         $ 485,078    

SBA

    352         -         352         2,737         94,095         97,184    

Real estate:

           

Commercial real estate

           

Owner occupied

    -         -         -         635         949,184         949,819    

Non-owner occupied

    -         -         -         1,048         1,979,274         1,980,322    

Construction

           

Speculative (2)

    -         -         -         -         48,841         48,841    

Non-speculative

    -         -         -         -         37,038         37,038    

SFR mortgage

    -         -         -         2,207         248,398         250,605    

Dairy & livestock and agribusiness

    -         -         -         -         338,631         338,631    

Municipal lease finance receivables

    -         -         -         -         64,639         64,639    

Consumer and other loans

    84         -         84         369         77,821         78,274    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total gross loans, excluding PCI loans

    $ 436         $ -         $ 436         $ 7,152         $      4,322,843         $ 4,330,431    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

  (1) As of December 31, 2016, $4.7 million of nonaccruing loans were current, $514,000 were 30-59 days past due, $435,000 were 60-89 days past due and $1.5 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 June 30, 2017, the Company had impaired loans, excluding PCI loans, of $28.8 million and included $4.6 million of loans acquired from VBB in the first quarter of 2017. Impaired loans included $7.0 million of nonaccrual commercial real estate loans, $1.7 million of nonaccrual Small Business Administration (“SBA”) loans, $1.1 million of nonaccrual commercial and industrial loans, $963,000 of nonaccrual single-family residential (“SFR”) mortgage loans, $829,000 of nonaccrual dairy & livestock and agribusiness loans, and $771,000 of nonaccrual consumer and other loans. These impaired loans included $21.0 million of loans whose terms were modified in a troubled debt restructuring, of which $4.4 million were classified as nonaccrual. The remaining balance of $16.6 million consisted of 24 loans performing according to the restructured terms. The impaired loans had a specific allowance of $113,000 at June 30, 2017. At December 31, 2016, the Company had classified as impaired, loans, excluding PCI loans, with a balance of $26.4 million with a related allowance of $141,000.

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 Six Months Ended
June 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

    $ 1,465         $ 1,939         $ -             $ 1,572         $ 13    

SBA

    2,472         2,750         -             2,538         32    

Real estate:

         

Commercial real estate

         

Owner occupied

    5,541         5,866         -             5,240         69    

Non-owner occupied

    13,017         15,469         -             12,908         798    

Construction

         

Speculative

    -             -             -             -             -        

Non-speculative

    -             -             -             -             -        

SFR mortgage

    4,195         4,983         -             4,242         73    

Dairy & livestock and agribusiness

    829         1,091         -             1,123         1    

Municipal lease finance receivables

    -         -             -             -             -        

Consumer and other loans

    734         941         -             752         9    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    28,253         33,039         -             28,375         995    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With a related allowance recorded:

         

Commercial and industrial

    140         187         13         157         1    

SBA

    6         23         6         9         -        

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

    397         402         94         399         -        
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    543         612         113         565         1    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

    $ 28,796         $ 33,651         $ 113         $ 28,940         $ 996    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    As of and For the Six Months Ended
June 30, 2016
 
    Recorded
    Investment    
    Unpaid
    Principal    
Balance
    Related
    Allowance    
    Average
Recorded
    Investment    
    Interest
Income
    Recognized    
 
    (Dollars in thousands)  

With no related allowance recorded:

         

Commercial and industrial

    $ 840         $ 1,727         $ -           $ 904         $ 14    

SBA

    3,266         4,026         -           3,347         25    

Real estate:

         

Commercial real estate

         

Owner occupied

    4,386         5,573         -             4,623         87    

Non-owner occupied

    12,522         15,110         -             12,760         83    

Construction

         

Speculative

    -             -             -             -           -      

Non-speculative

    -             -             -             -           -      

SFR mortgage

    5,464         6,331         -             5,591         60    

Dairy & livestock and agribusiness

    697         697         -             709         17    

Municipal lease finance receivables

    -             -             -             -           -      

Consumer and other loans

    816         1,373         -             845         8    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    27,991         34,837         -             28,779         294    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With a related allowance recorded:

         

Commercial and industrial

    607         668         526         638         6    

SBA

    232         250         42         238         6    

Real estate:

         

Commercial real estate

         

Owner occupied

    1,000         1,000         1         392         28    

Non-owner occupied

    -             -             -             -           -      

Construction

         

Speculative

    7,651         7,651         45         7,651         193    

Non-speculative

    -             -             -             -           -      

SFR mortgage

    270         270         13         277         3    

Dairy & livestock and agribusiness

    -             -             -             -           -      

Municipal lease finance receivables

    -             -             -             -           -      

Consumer and other loans

    13         13         3         13         -      
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    9,773         9,852         630         9,209         236    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

    $ 37,764         $ 44,689         $ 630         $ 37,988         $ 530    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                               
     As of December 31, 2016       
     Recorded
    Investment    
     Unpaid
    Principal    
Balance
     Related
    Allowance    
    
     (Dollars in thousands)     

With no related allowance recorded:

           

Commercial and industrial

     $ 730          $ 1,646          $ -         

SBA

     3,386          4,189          -         

Real estate:

           

Commercial real estate

           

Owner occupied

     1,797          2,276          -         

Non-owner occupied

     13,331          15,842          -         

Construction

           

Speculative

     -            -            -         

Non-speculative

     -            -            -         

SFR mortgage

     5,174          6,075          -         

Dairy & livestock and agribusiness

     747          747          -         

Municipal lease finance receivables

     -            -            -         

Consumer and other loans

     853          1,423          -         
  

 

 

    

 

 

    

 

 

    

Total

     26,018          32,198          -         
  

 

 

    

 

 

    

 

 

    

With a related allowance recorded:

           

Commercial and industrial

     171          171          114       

SBA

     196          212          27       

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

     -            -            -         
  

 

 

    

 

 

    

 

 

    

Total

     367          383          141       
  

 

 

    

 

 

    

 

 

    

Total impaired loans

     $ 26,385          $ 32,581          $ 141       
  

 

 

    

 

 

    

 

 

    

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 June 30, 2017 and December 31, 2016 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 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 six months ended June 30, 2017 and 2016. As of June 30, 2017 and December 31, 2016, the balance in this reserve was $6.7 million and was included in other liabilities.

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, included in our Annual Report on Form 10-K for the year ended December 31, 2016 for a more detailed discussion regarding TDRs.

As of June 30, 2017, there were $21.0 million of loans classified as a TDR, of which $4.4 million were nonperforming and $16.6 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 June 30, 2017, performing TDRs were comprised of five commercial real estate loans of $11.6 million, 11 SFR mortgage loans of $3.2 million, two SBA loans of $827,000, five commercial and industrial loans of $547,000, and one consumer loan of $360,000.

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 $10,000 and $141,000 of specific allowance to TDRs as of June 30, 2017 and December 31, 2016, respectively.

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

 

     For the Three Months Ended
June 30,
     For the Six Months Ended
June 30,
 
     2017      2016      2017      2016  
     (Dollars in thousands)  

Performing TDRs:

           

Beginning balance

     $ 19,702          $ 37,321          $ 19,233          $ 42,687    

New modifications

     -          112          3,143          1,118    

Payoffs/payments, net and other

     16          (17,141)         (2,987)         (23,513)   

TDRs returned to accrual status

     -          -          329          -    

TDRs placed on nonaccrual status

     (3,144)         -          (3,144)         -    
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     $ 16,574          $ 20,292          $ 16,574          $ 20,292    
  

 

 

    

 

 

    

 

 

    

 

 

 

Nonperforming TDRs:

           

Beginning balance

     $ 1,407          $ 12,360          $ 1,626          $ 12,622    

New modifications

     -          -          2,066          82    

Charge-offs

     -          -          -          (38)   

Payoffs/payments, net and other

     (160)         (331)         (2,116)         (637)   

TDRs returned to accrual status

     -          -          (329)         -    

TDRs placed on nonaccrual status

     3,144          -          3,144          -    
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     $ 4,391          $ 12,029          $ 4,391          $ 12,029    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total TDRs

     $ 20,965          $ 32,321          $ 20,965          $ 32,321    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The following tables summarize loans modified as troubled debt restructurings for the periods presented.

Modifications (1)

    For the Three Months Ended June 30, 2017  
    Number of
Loans
    Pre-Modification
Outstanding
Recorded
Investment
    Post-Modification
Outstanding
Recorded

Investment
    Outstanding
Recorded
Investment at

June 30, 2017
    Financial Effect
Resulting From
Modifications (2)
 
    (Dollars in thousands)  

Commercial and industrial:

         

Interest rate reduction

    -       $ -       $ -       $ -       $ -    

Change in amortization period or maturity

    -         -         -         -         -    

SBA:

         

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

    -         -         -         -         -    

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 Three Months Ended June 30, 2016  
    Number of
Loans
    Pre-Modification
Outstanding
Recorded
Investment
    Post-Modification
Outstanding
Recorded

Investment
    Outstanding
Recorded
Investment at

June 30, 2016
    Financial Effect
Resulting From
Modifications (2)    
 
    (Dollars in thousands)  

Commercial and industrial:

         

Interest rate reduction

    -         $ -         $ -         $ -         $ -    

Change in amortization period or maturity

    1       112       112       110       -    

SBA:

         

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

    -         -         -         -         -    

Consumer:

         

Interest rate reduction

    -         -         -         -         -    

Change in amortization period or maturity

    -         -         -         -         -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

    1         $ 112         $ 112         $ 110         $ -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    For the Six Months Ended June 30, 2017  
    Number of
Loans
    Pre-Modification
Outstanding
Recorded
Investment
    Post-Modification
Outstanding
Recorded

Investment
    Outstanding
Recorded
Investment at

June 30, 2017    
    Financial Effect
Resulting From
Modifications (2)    
 
    (Dollars in thousands)  

Commercial and industrial:

         

Interest rate reduction

    -         $ -         $ -         $ -         $ -    

Change in amortization period or maturity

    -         -         -         -         -    

SBA:

         

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

    -         -         -         -         -    

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         78         -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

    3         $ 5,209         $ 5,209         $ 3,299         $ -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    For the Six Months Ended June 30, 2016  
    Number of
Loans
    Pre-Modification
Outstanding
Recorded
Investment
    Post-Modification
Outstanding
Recorded

Investment
    Outstanding
Recorded
Investment at

June 30, 2016    
    Financial Effect
Resulting From
Modifications (2)    
 
    (Dollars in thousands)  

Commercial and industrial:

         

Interest rate reduction

    -         $ -         $ -         $ -         $ -    

Change in amortization period or maturity

    1         112         112         110         -    

SBA:

         

Interest rate reduction

    -         -         -         -         -    

Change in amortization period or maturity

    1         194         194         190         28    

Real estate:

         

Commercial real estate:

         

Owner occupied

         

Interest rate reduction

    -         -         -         -         -    

Change in amortization period or maturity

    2         812         812         761         -    

Non-owner occupied

         

Interest rate reduction

    -         -         -         -         -    

Change in amortization period or maturity

    -         -         -         -         -    

Consumer:

         

Interest rate reduction

    -         -         -         -         -    

Change in amortization period or maturity

    2         82         82         72         -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

    6         $ 1,200         $ 1,200         $ 1,133         $ 28    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

  (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 June 30, 2017, there was one commercial real estate loan with an outstanding balance of $3.1 million that was modified as a TDR within the previous 12 months that subsequently defaulted during the three and six months ended June 30, 2017.