XML 36 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Lease Finance Receivables and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Summary of Components of Loans and Lease Finance Receivables, Excluding PCI Loans

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

 

         March 31, 2018         December 31, 2017  
     (Dollars in thousands)

Commercial and industrial

     $ 514,229       $ 513,325  

SBA

     123,432       122,055  

Real estate:

    

Commercial real estate

     3,411,216       3,376,713  

Construction

     79,898       77,982  

SFR mortgage

     237,618       236,202  

Dairy & livestock and agribusiness

     276,379       347,289  

Municipal lease finance receivables

     67,892       70,243  

Consumer and other loans

     64,159       64,229  
  

 

 

 

 

 

 

 

Gross loans, excluding PCI loans

     4,774,823       4,808,038  

Less: Deferred loan fees, net

     (5,701     (6,289
  

 

 

 

 

 

 

 

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

     4,769,122       4,801,749  

Less: Allowance for loan losses

     (59,623     (59,218
  

 

 

 

 

 

 

 

Net loans, excluding PCI loans

     4,709,499       4,742,531  
  

 

 

 

 

 

 

 

PCI Loans

     26,935       30,908  

Discount on PCI loans

     (1,074     (2,026

Less: Allowance for loan losses

     (312     (367
  

 

 

 

 

 

 

 

PCI loans, net

     25,549       28,515  
  

 

 

 

 

 

 

 

Total loans and lease finance receivables

     $ 4,735,048       $ 4,771,046  
  

 

 

 

 

 

 

 


Summary of Loan, Excluding PCI Loans by Internal Risk Ratings

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

 

    March 31, 2018
    Pass   Special
Mention
  Substandard   Doubtful &
Loss
  Total
    (Dollars in thousands)

Commercial and industrial

    $ 486,079       $ 17,312       $ 10,838       $ -       $ 514,229  

SBA

    114,632       5,294       3,506       -       123,432  

Real estate:

         

Commercial real estate

         

Owner occupied

    1,017,210       73,607       4,913       -       1,095,730  

Non-owner occupied

    2,291,202       18,337       5,947       -       2,315,486  

Construction

         

Speculative

    63,544       -       -       -       63,544  

Non-speculative

    16,354       -       -       -       16,354  

SFR mortgage

    230,517       3,100       4,001       -       237,618  

Dairy & livestock and agribusiness

    253,498       12,706       10,175       -       276,379  

Municipal lease finance receivables

    67,324       568       -       -       67,892  

Consumer and other loans

    62,225       1,113       821       -       64,159  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross loans, excluding PCI loans

    $ 4,602,585       $ 132,037       $ 40,201       $ -       $ 4,774,823  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Commercial and industrial

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

SBA

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

Real estate:

         

Commercial real estate

         

Owner occupied

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

Non-owner occupied

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

Construction

         

Speculative

    60,042       -       -       -       60,042  

Non-speculative

    17,940       -       -       -       17,940  

SFR mortgage

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

Dairy & livestock and agribusiness

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

Municipal lease finance receivables

    69,644       599       -       -       70,243  

Consumer and other loans

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross loans, excluding PCI loans

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Schedule of Balance and Activity Related to Allowance for Loan Losses for Held-for-Investment Loans by Type

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 March 31, 2018
    Ending Balance
December 31,
2017
  Charge-offs   Recoveries   (Recapture of)
Provision for
Loan Losses
  Ending Balance
March 31, 2018
    (Dollars in thousands)

Commercial and industrial

    $ 7,280       $             -       $ 10       $                 209       $               7,499  

SBA

    869       -       5       10       884  

Real estate:

         

Commercial real estate

    41,722       -       -           141       41,863  

Construction

    984       -       1,334       (1,331     987  

SFR mortgage

    2,112       -       -           90       2,202  

Dairy & livestock and agribusiness

    4,647       -       -           19       4,666  

Municipal lease finance receivables

    851       -       -           (17     834  

Consumer and other loans

    753       (7)      8       (66     688  

PCI loans

    367       -       -           (55     312  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total allowance for loan losses

    $           59,585        $   (7)      $             1,357        $ (1,000     $ 59,935   
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Commercial and industrial

    $ 8,154       $               -       $ 52       $ (250     $               7,956  

SBA

    871       -       4       (4     871  

Real estate:

                                    

Commercial real estate

    37,443       -       -       1,543       38,986  

Construction

    1,096       -       2,025       (2,301     820  

SFR mortgage

    2,287       -       64       (165     2,186  

Dairy & livestock and agribusiness

    8,541       -       -       (2,699     5,842  

Municipal lease finance receivables

    941       -       -       (52     889  

Consumer and other loans

    988       (2     29       (78     937  

PCI loans

    1,219       -       -       (494     725  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total allowance for loan losses

    $           61,540        $ (2     $             2,174        $ (4,500     $ 59,212   
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Schedule of Recorded Investment in Loans Held-for-Investment and Related Allowance for Loan Losses by Loan Type

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

 

    March 31, 2018
    Recorded Investment in Loans   Allowance for Loan Losses
    Individually
 Evaluated for 
Impairment
  Collectively
 Evaluated for 
Impairment
  Acquired with
Deterioriated
 Credit Quality 
  Individually
  Evaluated for  
Impairment
  Collectively
  Evaluated for  
Impairment
  Acquired with
Deterioriated
 Credit Quality   
            (Dollars in thousands)        

Commercial and industrial

    $ 432         $ 513,797         $ -         $ -         $ 7,499         $ -    

SBA

    1,201       122,231       -       -       884       -  

Real estate:

           

  Commercial real estate

    7,992       3,403,224       -       -       41,863       -  

  Construction

    -       79,898       -       -       987       -  

  SFR mortgage

    3,576       234,042       -       -       2,202       -  

Dairy & livestock and agribusiness

    818       275,561       -       -       4,666       -  

Municipal lease finance receivables

    -       67,892       -       -       834       -  

Consumer and other loans

    438       63,721       -       -       688       -  

PCI loans

    -       -       25,861       -       -       312  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total

    $           14,457       $     4,760,366       $           25,861       $         -           $           59,623       $             312  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    March 31, 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

    $ 1,150       $ 527,795       $ -           $ 88       $ 7,868       $ -      

SBA

    1,926       110,764       -           9       862       -      

Real estate:

           

  Commercial real estate

    20,216       3,199,083       -           -           38,986       -      

  Construction

    384       72,398       -           -           820       -      

  SFR mortgage

    4,248       241,114       -           -           2,186       -      

Dairy & livestock and agribusiness

    1,324       242,940       -           -           5,842       -      

Municipal lease finance receivables

    -           62,416       -           -           889       -      

Consumer and other loans

    801       79,362       -           -           937       -      

PCI loans

    -           -           56,527       -           -           725  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total

    $ 30,049       $ 4,535,872       $ 56,527       $ 97       $ 58,390       $ 725  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Schedule of Recorded Investment in, and Aging of, Past Due and Nonaccrual Loans, Excluding PCI Loans by Class of Loans

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.

 

    March 31, 2018
    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

    $ -         $ -         $ -         $ 272         $ 513,957         $ 514,229    

SBA

    -       -       -       589       122,843       123,432  

Real estate:

           

 Commercial real estate

           

  Owner occupied

    -       -       -       4,332       1,091,398       1,095,730  

  Non-owner occupied

    -       -       -       2,414       2,313,072       2,315,486  

 Construction

           

  Speculative (2)

    -       -       -       -       63,544       63,544  

  Non-speculative

    -       -       -       -       16,354       16,354  

 SFR mortgage

    680       -       680       1,309       235,629       237,618  

Dairy & livestock and agribusiness

    -       -       -       818       275,561       276,379  

Municipal lease finance receivables

    -       -       -       -       67,892       67,892  

Consumer and other loans

    63       -       63       438       63,658       64,159  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total gross loans, excluding PCI loans

    $           743       $             -       $           743       $             10,172       $     4,763,908       $     4,774,823  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (1) As of March 31, 2018, $3.6 million of nonaccruing loans were current, $431,000 were 30-59 days past due, and $6.2 million were 90+ days past due.
  (2) Speculative construction loans are generally for properties where there is no identified buyer or renter.

 

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

Commercial and industrial

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

SBA

    403       -       403       906       120,746       122,055  

Real estate:

           

 Commercial real estate

           

  Owner occupied

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

  Non-owner occupied

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

 Construction

           

  Speculative (2)

    -       -       -       -       60,042       60,042  

  Non-speculative

    -       -       -       -       17,940       17,940  

 SFR mortgage

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

Dairy & livestock and agribusiness

    -       -       -       829       346,460       347,289  

Municipal lease finance receivables

    -       -       -       -       70,243       70,243  

Consumer and other loans

    1       -       1       552       63,676       64,229  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total gross loans, excluding PCI loans

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (1) As of December 31, 2017, $3.6 million of nonaccruing loans were current, $376,000 were 60-89 days past due and $6.8 million were 90+ days past due.
  (2) Speculative construction loans are generally for properties where there is no identified buyer or renter.

Schedule of Held-for-Investment Loans, Excluding PCI Loans, Individually Evaluated for Impairment by Class of Loans

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 Three Months Ended
     March 31, 2018
     Recorded
Investment
  Unpaid
Principal
Balance
  Related
Allowance
   Average
Recorded
Investment
  Interest
Income
Recognized
     (Dollars in thousands)

With no related allowance recorded:

           

Commercial and industrial

     $ 432       $ 986       $ -            $ 461       $ 2  

SBA

     1,201       1,327       -            1,220       12  

Real estate:

           

Commercial real estate

           

  Owner occupied

     4,332       4,755       -            4,348       -      

Non-owner occupied

     3,660       5,033       -            3,715       22  

Construction

           

Speculative

     -           -           -            -           -      

Non-speculative

     -            -            -            -           -      

SFR mortgage

     3,576       4,236       -            3,599       25  

Dairy & livestock and agribusiness

     818       1,091       -            826       -      

Municipal lease finance receivables

     -           -           -            -            -      

Consumer and other loans

     438       640       -            519       -      
  

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

Total

     14,457       18,068       -            14,688       61   
  

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

With a related allowance recorded:

           

Commercial and industrial

     -           -           -            -           -      

SBA

     -           -           -            -           -      

Real estate:

           

Commercial real estate

           

Owner occupied

     -           -           -            -           -      

Non-owner occupied

     -           -           -            -           -      

Construction

           

Speculative

     -           -           -            -           -      

Non-speculative

     -           -           -            -           -      

SFR mortgage

     -           -           -            -           -      

Dairy & livestock and agribusiness

     -           -           -            -           -      

Municipal lease finance receivables

     -           -           -            -           -      

Consumer and other loans

     -           -           -            -           -      
  

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

Total

     -           -           -            -           -      
  

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

  Total impaired loans

     $         14,457       $         18,068       $             -            $         14,688       $               61  
  

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

     As of and For the Three Months Ended
     March 31, 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

     $ 1,015       $ 1,985       $ -           $ 1,045       $ 6  

SBA

     1,917       2,272       -           1,960       16  

Real estate:

          

Commercial real estate

          

Owner occupied

     6,669       7,081       -           6,434       32  

Non-owner occupied

     13,547       16,198       -           13,479       401  

Construction

          

Speculative

     384       402       -           384       -      

Non-speculative

     -           -           -           -           -      

SFR mortgage

     4,248       5,024       -           4,259       34  

Dairy & livestock and agribusiness

     1,324       1,610       -           1,839       1  

Municipal lease finance receivables

     -           -           -           -           -      

Consumer and other loans

     801       1,379       -           809       5  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

     29,905       35,951       -           30,209       495  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With a related allowance recorded:

          

Commercial and industrial

     135       136       88       152       2  

SBA

     9       25       9       10       -      

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

     144       161       97       162       2  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

     $         30,049        $           36,112        $             97        $           30,371        $             497   
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     As of December 31, 2017
     Recorded
Investment
  Unpaid
Principal
Balance
  Related
Allowance
     (Dollars in thousands)

With no related allowance recorded:

      

Commercial and industrial

     $ 440       $ 980       $ -      

SBA

     1,530       1,699       -      

Real estate:

      

Commercial real estate

      

Owner occupied

     4,365       4,763       -      

Non-owner occupied

     3,768       5,107       -      

Construction

      

Speculative

     -           -           -      

Non-speculative

     -           -           -      

SFR mortgage

     4,040       4,692       -      

Dairy & livestock and agribusiness

     829       1,091       -      

Municipal lease finance receivables

     -           -           -      

Consumer and other loans

     174       370       -      
  

 

 

 

 

 

 

 

 

 

 

 

Total

     15,146       18,702       -      
  

 

 

 

 

 

 

 

 

 

 

 

With a related allowance recorded:

      

Commercial and industrial

     -           -           -      

SBA

     1       18       1  

Real estate:

      

Commercial real estate

      

Owner occupied

     -           -           -      

Non-owner occupied

     -           -           -      

Construction

      

Speculative

     -           -           -      

Non-speculative

     -           -           -      

SFR mortgage

     -           -           -      

Dairy & livestock and agribusiness

     -           -           -      

Municipal lease finance receivables

     -           -           -      

Consumer and other loans

     378       391       74  
  

 

 

 

 

 

 

 

 

 

 

 

Total

     379       409       75  
  

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

     $         15,525        $         19,111        $             75   
  

 

 

 

 

 

 

 

 

 

 

 


Summary of Activity Related to Troubled Debt Restructurings

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

 

     For the Three Months Ended
     March 31,
             2018                    2017        
     (Dollars in thousands)

Performing TDRs:

     

Beginning balance

     $ 4,809        $ 19,233  

New modifications

     -        3,143  

Payoffs/payments, net and other

     (524      (3,003

TDRs returned to accrual status

     -        329  

TDRs placed on nonaccrual status

     -        -  
  

 

 

 

  

 

 

 

Ending balance

     $ 4,285        $ 19,702  
  

 

 

 

  

 

 

 

Nonperforming TDRs:

     

Beginning balance

     $ 4,200        $ 1,626  

New modifications

     -            2,066  

Charge-offs

     -            -      

Payoffs/payments, net and other

     (291      (1,956

TDRs returned to accrual status

     -            (329

TDRs placed on nonaccrual status

     -            -      
  

 

 

 

  

 

 

 

Ending balance

     $ 3,909        $ 1,407  
  

 

 

 

  

 

 

 

Total TDRs

     $             8,194        $             21,109  
  

 

 

 

  

 

 

 

 


 

Summary of Loans Modified as Troubled Debt Restructurings

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

 

Modifications (1)  
    For the Three Months Ended March 31, 2017
    Number of
Loans
  Pre-Modification
Outstanding
Recorded
Investment
  Post-Modification
Outstanding
Recorded
Investment
  Outstanding
Recorded
Investment at
March 31, 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       80       -  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

                3        $                     5,209        $                     5,209        $                     3,301        $                       -   
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (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.