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

LOANS AND LEASE FINANCE RECEIVABLES AND ALLOWANCE FOR LOAN LOSSES

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

 

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

Commercial and industrial

     $                     509,188        $                     513,325  

SBA

     121,048        122,055  

Real estate:

     

Commercial real estate

     3,454,030        3,376,713  

Construction

     84,400        77,982  

SFR mortgage

     237,154        236,202  

Dairy & livestock and agribusiness

     268,489        347,289  

Municipal lease finance receivables

     67,721        70,243  

Consumer and other loans

     60,875        64,229  
  

 

 

 

  

 

 

 

 Gross loans, excluding PCI loans

     4,802,905        4,808,038  

Less: Deferred loan fees, net

     (5,375      (6,289
  

 

 

 

  

 

 

 

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

     4,797,530        4,801,749  

Less: Allowance for loan losses

     (59,367      (59,218
  

 

 

 

  

 

 

 

 Net loans, excluding PCI loans

     4,738,163        4,742,531  
  

 

 

 

  

 

 

 

PCI Loans

     19,426        30,908  

 Discount on PCI loans

     -        (2,026

Less: Allowance for loan losses

     (216      (367
  

 

 

 

  

 

 

 

    PCI loans, net

     19,210        28,515  
  

 

 

 

  

 

 

 

    Total loans and lease finance receivables

     $ 4,757,373        $ 4,771,046  
  

 

 

 

  

 

 

 

As of June 30, 2018, 78.61% of the Company’s total gross loan portfolio (excluding PCI loans) consisted of real estate loans, 71.92% 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, 2018, $212.5 million, or 6.15% of the total commercial real estate loans included loans secured by farmland, compared to $206.1 million, or 6.10%, at December 31, 2017. The loans secured by farmland included $123.7 million for loans secured by dairy & livestock land and $88.8 million for loans secured by agricultural land at June 30, 2018, compared to $118.2 million for loans secured by dairy & livestock land and $87.9 million for loans secured by agricultural land at December 31, 2017. As of June 30, 2018, dairy & livestock and agribusiness loans of $268.5 million were comprised of $231.5 million for dairy & livestock loans and $37.0 million for agribusiness loans, compared to $310.6 million for dairy & livestock loans and $36.7 million for agribusiness loans at December 31, 2017.

At June 30, 2018, the Company held approximately $2.20 billion of total fixed rate loans, including PCI loans.

At June 30, 2018 and December 31, 2017, loans totaling $3.73 billion and $3.68 billion, respectively, were pledged to secure the borrowings and available lines of credit from the FHLB and the Federal Reserve Bank.

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

Credit Quality Indicators

An important element of our approach to credit risk management is our loan risk rating system. The originating officer assigns each loan an initial risk rating, which is reviewed and confirmed or changed, as appropriate, by credit management. Approvals are made based upon the amount of inherent credit risk specific to the transaction and are reviewed for appropriateness by senior line and credit management personnel. Credits are monitored by line and credit management personnel for deterioration or improvement in a borrower’s financial condition, which would impact the ability of the borrower to perform under the contract. Risk ratings are adjusted as necessary.

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

Pass — These loans, including loans on the Bank’s internal watch list, range from minimal credit risk to lower than average, but still acceptable, credit risk. Watch list loans usually require more than normal management attention. Loans on the watch list may involve borrowers with adverse financial trends, higher debt/equity ratios, or weaker liquidity positions, but not to the degree of being considered a defined weakness or problem loan where risk of loss may be apparent.

Special Mention — Loans assigned to this category have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date. Special mention assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

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

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

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

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

 

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

Commercial and industrial

     $     490,231        $     16,415      $     2,542        $                 -        $     509,188  

SBA

     111,616        6,686        2,746        -        121,048  

Real estate:

              

    Commercial real estate

              

    Owner occupied

     1,063,163        61,509        19,102        -        1,143,774  

    Non-owner occupied

     2,290,652        13,880        5,724        -        2,310,256  

    Construction

              

    Speculative

     74,785        -        -        -        74,785  

    Non-speculative

     9,615        -        -        -        9,615  

    SFR mortgage

     229,831        3,070        4,253        -        237,154  

Dairy & livestock and agribusiness

     244,408        19,581        4,500        -        268,489  

Municipal lease finance receivables

     67,153        568        -        -        67,721  

Consumer and other loans

     59,076        921        878        -        60,875  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

    Total gross loans, excluding PCI loans

     $ 4,640,530        $ 122,630        $ 39,745        $ -        $ 4,802,905  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

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

Commercial and industrial

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

SBA

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

Real estate:

              

    Commercial real estate

              

    Owner occupied

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

    Non-owner occupied

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

    Construction

              

    Speculative

     60,042        -        -        -        60,042  

    Non-speculative

     17,940        -        -        -        17,940  

    SFR mortgage

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

Dairy & livestock and agribusiness

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

Municipal lease finance receivables

     69,644        599        -        -        70,243  

Consumer and other loans

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

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

    Total gross loans, excluding PCI loans

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

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Allowance for Loan Losses (“ALLL”)

The Bank’s Audit and Director Loan Committees provide Board oversight of the ALLL process and approves the ALLL on a quarterly basis.

Our methodology for assessing the appropriateness of the allowance is conducted on a regular basis and considers the Bank’s overall loan portfolio. Refer to Note 3 – Summary of Significant Accounting Policies of the 2017 Annual Report on Form 10-K for the year ended December 31, 2017 for a more detailed discussion concerning the allowance for loan losses.

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

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

 

    For the Three Months Ended June 30, 2018
    Ending Balance
 March 31, 2018 
  Charge-offs   Recoveries   (Recapture of)
Provision for
Loan Losses
    Ending Balance  
June 30, 2018
    (Dollars in thousands)

Commercial and industrial

    $ 7,499       $ -           $ 27       $ (556     $ 6,970  

SBA

    884       -           5       (48     841  

Real estate:

         

Commercial real estate

    41,863       -           -           734       42,597  

Construction

    987       -           596       (580     1,003  

SFR mortgage

    2,202       -           -           (47     2,155  

Dairy & livestock and agribusiness

    4,666       -           19       (334     4,351  

Municipal lease finance receivables

    834       -           -           (26     808  

Consumer and other loans

    688       (2     3       (47     642  

PCI loans

    312       -           -           (96     216  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total allowance for loan losses

    $ 59,935       $ (2     $ 650       $ (1,000     $ 59,583  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    For the Three Months Ended June 30, 2017
    Ending Balance
March 31, 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 Six Months Ended June 30, 2018
     Ending Balance
December 31,
2017
   Charge-offs   Recoveries    (Recapture of)
Provision for
Loan Losses
  Ending Balance
June 30, 2018
     (Dollars in thousands)

Commercial and industrial

     $             7,280        $             -           $         37        $             (347     $             6,970  

SBA

     869        -           10        (38     841  

Real estate:

            

Commercial real estate

     41,722        -           -            875       42,597  

Construction

     984        -           1,930        (1,911     1,003  

SFR mortgage

     2,112        -           -            43       2,155  

Dairy & livestock and agribusiness

     4,647        -           19        (315     4,351  

Municipal lease finance receivables

     851        -           -            (43     808  

Consumer and other loans

     753        (9     11        (113     642  

PCI loans

     367        -           -            (151     216  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

  Total allowance for loan losses

     $ 59,585        $ (9     $ 2,007        $ (2,000     $ 59,583  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

     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  
  

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

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.

 

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

Commercial and industrial

     $ 355        $ 508,833        $ -        $ -        $ 6,970        $ -   

SBA

     1,174        119,874        -        -        841        -  

Real estate:

                 

Commercial real estate

     7,741        3,446,289        -        -        42,597        -  

Construction

     -        84,400        -        -        1,003        -  

SFR mortgage

     4,133        233,021        -        13        2,142        -  

Dairy & livestock and agribusiness

     800        267,689        -        -        4,351        -  

Municipal lease finance receivables

     -        67,721        -        -        808        -  

Consumer and other loans

     509        60,366        -        3        639        -  

PCI loans

     -        -        19,426        -        -        216  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

    Total

     $         14,712        $     4,788,193        $ 19,426        $ 16        $ 59,351        $ 216  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

     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  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Past Due and Nonperforming Loans

We seek to manage asset quality and control credit risk through diversification of the loan portfolio and the application of policies designed to promote sound underwriting and loan monitoring practices. The Bank’s Credit Management Division is in charge of monitoring asset quality, establishing credit policies and procedures and enforcing the consistent application of these policies and procedures across the Bank. Reviews of nonperforming, past due loans and larger credits, designed to identify potential charges to the allowance for loan losses, and to determine the adequacy of the allowance, are conducted on an ongoing basis. These reviews consider such factors as the financial strength of borrowers and any guarantors, the value of the applicable collateral, loan loss experience, estimated loan losses, growth in the loan portfolio, prevailing economic conditions and other factors. Refer to Note 3 – Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2017, for additional discussion concerning the Bank’s policy for past due and nonperforming loans.

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

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

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

 

     June 30, 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

     $ -        $ -        $ -        $ 204        $ 508,984        $ 509,188   

SBA

     -        -        -        574        120,474        121,048  

Real estate:

                 

Commercial real estate

                 

Owner occupied

     -        -        -        4,294        1,134,706        1,139,000  

Non-owner occupied

     -        -        -        2,223        2,312,807        2,315,030  

Construction

                 

Speculative (2)

     -        -        -        -        74,785        74,785  

Non-speculative

     -        -        -        -        9,615        9,615  

SFR mortgage

     -        -        -        1,578        235,576        237,154  

Dairy & livestock and agribusiness

     -        -        -        800        267,689        268,489  

Municipal lease finance receivables

     -        -        -        -        67,721        67,721  

Consumer and other loans

     47        -        47        509        60,319        60,875  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

    

 

 

 

  

 

 

 

Total gross loans, excluding PCI loans

     $                 47        $                 -        $                 47        $         10,182        $     4,792,676        $     4,802,905  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

    

 

 

 

  

 

 

 

 

  (1)

As of June 30, 2018, $3.2 million of nonaccruing loans were current, $164,000 were 30-59 days past due, $129,000 were 60-89 days past due and $6.7 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.

Impaired Loans

At June 30, 2018, the Company had impaired loans, excluding PCI loans, of $14.7 million. Impaired loans included $6.5 million of nonaccrual commercial real estate loans, $1.6 million of nonaccrual single-family residential (“SFR”) mortgage loans, $800,000 of nonaccrual dairy & livestock and agribusiness loans, $574,000 of nonaccrual Small Business Administration (“SBA”) loans, $509,000 of nonaccrual consumer and other loans, and $204,000 of nonaccrual commercial and industrial loans. These impaired loans included $8.4 million of loans whose terms were modified in a troubled debt restructuring, of which $3.9 million were classified as nonaccrual. The remaining balance of $4.5 million consisted of 15 loans performing according to the restructured terms. The impaired loans had a specific allowance of $16,000 at June 30, 2018. At December 31, 2017, the Company had classified as impaired, loans, excluding PCI loans, with a balance of $15.5 million with a related allowance of $75,000.

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

 

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

With no related allowance recorded:

              

Commercial and industrial

     $ 355        $ 864        $ -            $ 378        $ 4  

SBA

     1,174        1,302        -            1,204        23  

Real estate:

              

Commercial real estate

              

Owner occupied

     4,294        4,747        -            4,331        -      

Non-owner occupied

     3,447        4,894        -            3,565        44  

Construction

              

Speculative

     -            -            -            -            -      

Non-speculative

     -            -            -            -            -      

SFR mortgage

     4,120        4,860        -            4,159        55  

Dairy & livestock and agribusiness

     800        1,091        -            819        -      

Municipal lease finance receivables

     -            -            -            -            -      

Consumer and other loans

     506        716        -            568        -      
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

    Total

     14,696        18,474        -            15,024        126  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

With a related allowance recorded:

              

Commercial and industrial

     -            -            -            -            -      

SBA

     -            -            -            -            -      

Real estate:

              

Commercial real estate

              

Owner occupied

     -            -            -            -            -      

Non-owner occupied

     -            -            -            -            -      

Construction

              

Speculative

     -            -            -            -            -      

Non-speculative

     -            -            -            -            -      

SFR mortgage

     13        13        13        13        -      

Dairy & livestock and agribusiness

     -            -            -            -            -      

Municipal lease finance receivables

     -            -            -            -            -      

Consumer and other loans

     3        3        3        3        -      
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

    Total

     16        16        16        16        -      
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

     Total impaired loans

     $       14,712        $       18,490        $         16        $       15,040      $         126   
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

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

With no related allowance recorded:

        

Commercial and industrial

     $ 440        $ 980        $ -      

SBA

     1,530        1,699        -      

Real estate:

        

Commercial real estate

        

Owner occupied

     4,365        4,763        -      

Non-owner occupied

     3,768        5,107        -      

Construction

        

Speculative

     -            -            -      

Non-speculative

     -            -            -      

SFR mortgage

     4,040        4,692        -      

Dairy & livestock and agribusiness

     829        1,091        -      

Municipal lease finance receivables

     -            -            -      

Consumer and other loans

     174        370        -      
  

 

 

 

  

 

 

 

  

 

 

 

Total

     15,146        18,702        -      
  

 

 

 

  

 

 

 

  

 

 

 

With a related allowance recorded:

        

Commercial and industrial

     -            -            -      

SBA

     1        18        1  

Real estate:

        

Commercial real estate

        

Owner occupied

     -            -            -      

Non-owner occupied

     -            -            -      

Construction

        

Speculative

     -            -            -      

Non-speculative

     -            -            -      

SFR mortgage

     -            -            -      

Dairy & livestock and agribusiness

     -            -            -      

Municipal lease finance receivables

     -            -            -      

Consumer and other loans

     378        391        74  
  

 

 

 

  

 

 

 

  

 

 

 

Total

     379        409        75   
  

 

 

 

  

 

 

 

  

 

 

 

     Total impaired loans

     $       15,525        $     19,111        $             75  
  

 

 

 

  

 

 

 

  

 

 

 

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

Reserve for Unfunded Loan Commitments

The allowance for off-balance sheet credit exposure relates to commitments to extend credit, letters of credit and undisbursed funds on lines of credit. The Company evaluates credit risk associated with the off-balance sheet loan commitments at the same time it evaluates credit risk associated with the loan and lease portfolio. There was no provision or recapture of provision for unfunded loan commitments for the three and six months ended June 30, 2018, and 2017. As of June 30, 2018 and December 31, 2017, the balance in this reserve was $6.3 million and was included in other liabilities.

 

Troubled Debt Restructurings (“TDRs”)

Loans that are reported as TDRs are considered impaired and charge-off amounts are taken on an individual loan basis, as deemed appropriate. The majority of restructured loans are loans for which the terms of repayment have been renegotiated, resulting in a reduction in interest rate or deferral of principal. Refer to Note 3 – Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2017 for a more detailed discussion regarding TDRs.

As of June 30, 2018, there were $8.4 million of loans classified as a TDR, of which $3.9 million were nonperforming and $4.5 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, 2018, performing TDRs were comprised of 10 SFR mortgage loans of $2.6 million, two commercial real estate loans of $1.2 million, one SBA loan of $600,000, and two commercial and industrial loans of $151,000.

The majority of TDRs have no specific allowance allocated as any impairment amount is normally charged off at the time a probable loss is determined. We have allocated zero and $1,000 of specific allowance to TDRs as of June 30, 2018 and December 31, 2017, respectively.

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

 

     For the Three Months Ended   For the Six Months Ended
     June 30,   June 30,
     2018   2017   2018   2017
     (Dollars in thousands)

Performing TDRs:

        

Beginning balance

     $ 4,285       $ 19,702       $ 4,809       $ 19,233  

New modifications

     311       -       311       3,143  

Payoffs/payments, net and other

     (66     16       (590     (2,987

TDRs returned to accrual status

     -       -       -       329  

TDRs placed on nonaccrual status

     -       (3,144     -       (3,144
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

     $ 4,530       $ 16,574       $ 4,530       $ 16,574  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming TDRs:

        

Beginning balance

     $ 3,909       $ 1,407       $ 4,200       $ 1,626  

New modifications

     38       -           38       2,066  

Charge-offs

     -           -           -           -      

Payoffs/payments, net and other

     (55     (160     (346     (2,116

TDRs returned to accrual status

     -           -           -           (329

TDRs placed on nonaccrual status

     -           3,144       -           3,144  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

     $ 3,892       $ 4,391       $ 3,892       $ 4,391  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDRs

     $ 8,422       $ 20,965       $ 8,422       $ 20,965  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Modifications (1)

 

    For the Three Months Ended June 30, 2018  
      Number of  
Loans
        Pre-Modification     
Outstanding
Recorded
Investment
        Post-Modification     
Outstanding
Recorded
Investment
    Outstanding
Recorded
Investment at
  June 30, 2018  
    Financial Effect
Resulting From
    Modifications (2)    
 
    (Dollars in thousands)  

Commercial and industrial:

         

 Interest rate reduction

    -         $ -         $ -         $ -         $ -    

 Change in amortization period or maturity

    1         38         38         31         -    

Real estate:

         

Commercial real estate:

         

  Owner occupied

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

  Non-owner occupied

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

SFR mortgage:

         

 Interest rate reduction

    1         311         311         307         -    

 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

    2         $ 349         $ 349         $ 338         $ -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    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

    -         -         -         -         -    

Real estate:

         

Commercial real estate:

         

  Owner occupied

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

  Non-owner occupied

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

SFR mortgage:

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

Dairy & livestock and agribusiness:

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

Consumer:

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

    -         $ -         $ -         $ -         $ -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    For the Six Months Ended June 30, 2018  
        Number of    
Loans
        Pre-Modification     
Outstanding
Recorded
Investment
        Post-Modification     
Outstanding
Recorded
Investment
    Outstanding
Recorded
Investment at
  June 30, 2018  
    Financial Effect
Resulting From
    Modifications (2)    
 
    (Dollars in thousands)  

Commercial and industrial:

         

 Interest rate reduction

    -         $ -         $ -         $ -         $ -    

 Change in amortization period or maturity

    1         38         38         31         -    

Real estate:

         

Commercial real estate:

         

  Owner occupied

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

  Non-owner occupied

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

SFR mortgage:

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    1         311         311         307         -    

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

    2         $ 349         $ 349         $ 338         $ -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    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

    -         -         -         -         -    

Real estate:

         

Commercial real estate:

         

  Owner occupied

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    1         3,143         3,143         3,143         -    

  Non-owner occupied

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

SFR mortgage:

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    -         -         -         -         -    

Dairy & livestock and agribusiness:

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    1         1,984         1,984         78         -    

Consumer:

         

 Interest rate reduction

    -         -         -         -         -    

 Change in amortization period or maturity

    1         82         82         78         -    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

    Total loans

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

  (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, 2018, there were no loans that were previously modified as a TDR within the previous 12 months that subsequently defaulted during the three and six months ended June 30, 2018.

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.