XML 21 R14.htm IDEA: XBRL DOCUMENT v3.24.3
Loans and Lease Finance Receivables and Allowance for Credit Losses
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Loans and Lease Finance Receivables and Allowance for Credit Losses

5. LOANS AND LEASE FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES

 

The following table provides a summary of total loans and lease finance receivables by type.

 

 

September 30, 2024

 

 

December 31, 2023

 

 

(Dollars in thousands)

 

Commercial real estate

$

6,618,637

 

 

$

6,784,505

 

Construction

 

14,755

 

 

 

66,734

 

SBA

 

272,001

 

 

 

270,619

 

SBA - Paycheck Protection Program (PPP)

 

1,255

 

 

 

2,736

 

Commercial and industrial

 

936,489

 

 

 

969,895

 

Dairy & livestock and agribusiness

 

342,445

 

 

 

412,891

 

Municipal lease finance receivables

 

67,585

 

 

 

73,590

 

SFR mortgage

 

267,181

 

 

 

269,868

 

Consumer and other loans

 

52,217

 

 

 

54,072

 

Total loans, at amortized cost

 

8,572,565

 

 

 

8,904,910

 

Less: Allowance for credit losses

 

(82,942

)

 

 

(86,842

)

 Total loans and lease finance receivables, net

$

8,489,623

 

 

$

8,818,068

 

 

As of September 30, 2024, 80.50% of the Company’s total loan portfolio consisted of real estate loans, with commercial real estate loans representing 77.21% of total loans. The Company’s real estate loans and construction loans are secured by real properties primarily located in California. As of September 30, 2024, $460.7 million, or 6.96% of the total commercial real estate loans included loans secured by farmland, compared to $497.7 million, or 7.34%, at December 31, 2023. The loans secured by farmland included $121.9 million for loans secured by dairy & livestock land and $338.8 million for loans secured by agricultural land at September 30, 2024, compared to $122.4 million for loans secured by dairy & livestock land and $375.3 million for loans secured by agricultural land at December 31, 2023. As of September 30, 2024, dairy & livestock and agribusiness loans of $342.4 million were comprised of $298.3 million for dairy & livestock loans and $44.1 million for agribusiness loans, compared to $412.9 million comprised of $374.9 million of dairy & livestock loans and $38.0 million of agribusiness loans December 31, 2023.

 

At September 30, 2024 and December 31, 2023, loans totaling $4.32 billion and $4.04 billion, respectively, were pledged to secure available lines of credit from the FHLB and the Federal Reserve Bank.

 

There were no outstanding loans held-for-sale as of September 30, 2024 and December 31, 2023.

Credit Quality Indicators

We monitor credit quality by evaluating various risk attributes and utilize such information in our evaluation of the appropriateness of the allowance for credit losses. Internal credit risk ratings, within our loan risk rating system, are the credit quality indicators that we most closely monitor.

 

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: 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 and origination year, according to our internal risk ratings as of the dates presented.

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

September 30, 2024

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Commercial real estate
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

234,801

 

 

$

427,623

 

 

$

1,262,430

 

 

$

1,080,704

 

 

$

838,577

 

 

$

2,270,791

 

 

$

187,981

 

 

$

36,610

 

 

$

6,339,517

 

Special Mention

 

671

 

 

 

4,501

 

 

 

23,795

 

 

 

25,259

 

 

 

17,022

 

 

 

106,569

 

 

 

3,075

 

 

 

1,296

 

 

 

182,188

 

Substandard

 

 

 

 

244

 

 

 

8,890

 

 

 

6,224

 

 

 

25,309

 

 

 

55,301

 

 

 

964

 

 

 

 

 

 

96,932

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial real
   estate loans:

$

235,472

 

 

$

432,368

 

 

$

1,295,115

 

 

$

1,112,187

 

 

$

880,908

 

 

$

2,432,661

 

 

$

192,020

 

 

$

37,906

 

 

$

6,618,637

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2,258

 

 

$

 

 

$

 

 

$

2,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

2,977

 

 

$

1,986

 

 

$

7,730

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

12,693

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

2,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,062

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Construction
   loans:

$

2,977

 

 

$

1,986

 

 

$

7,730

 

 

$

2,062

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

14,755

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

25,973

 

 

$

17,213

 

 

$

47,143

 

 

$

49,661

 

 

$

24,005

 

 

$

95,298

 

 

$

 

 

$

 

 

$

259,293

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

4,736

 

 

 

2,895

 

 

 

 

 

 

 

 

 

7,631

 

Substandard

 

 

 

 

 

 

 

1,591

 

 

 

 

 

 

 

 

 

3,486

 

 

 

 

 

 

 

 

 

5,077

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA loans:

$

25,973

 

 

$

17,213

 

 

$

48,734

 

 

$

49,661

 

 

$

28,741

 

 

$

101,679

 

 

$

 

 

$

 

 

$

272,001

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

165

 

 

$

 

 

$

 

 

$

165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA - PPP loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

 

 

$

 

 

$

366

 

 

$

889

 

 

$

 

 

$

 

 

$

 

 

$

1,255

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA - PPP loans:

$

 

 

$

 

 

$

 

 

$

366

 

 

$

889

 

 

$

 

 

$

 

 

$

 

 

$

1,255

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and
   industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

77,027

 

 

$

123,195

 

 

$

119,246

 

 

$

72,164

 

 

$

72,604

 

 

$

124,580

 

 

$

307,261

 

 

$

5,131

 

 

$

901,208

 

Special Mention

 

674

 

 

 

3,414

 

 

 

999

 

 

 

2,357

 

 

 

444

 

 

 

4,370

 

 

 

9,664

 

 

 

5,173

 

 

 

27,095

 

Substandard

 

 

 

 

1,472

 

 

 

253

 

 

 

79

 

 

 

 

 

 

7

 

 

 

2,400

 

 

 

3,975

 

 

 

8,186

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial and
   industrial loans:

$

77,701

 

 

$

128,081

 

 

$

120,498

 

 

$

74,600

 

 

$

73,048

 

 

$

128,957

 

 

$

319,325

 

 

$

14,279

 

 

$

936,489

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

300

 

 

$

 

 

$

 

 

$

1,186

 

 

$

 

 

$

431

 

 

$

1,917

 

 

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

September 30, 2024

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Dairy & livestock and
   agribusiness loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

427

 

 

$

 

 

$

 

 

$

642

 

 

$

889

 

 

$

210

 

 

$

286,841

 

 

$

 

 

$

289,009

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,349

 

 

 

408

 

 

 

41,757

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

9,562

 

 

 

2,057

 

 

 

11,679

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Dairy & livestock
   and agribusiness
   loans:

$

427

 

 

$

 

 

$

 

 

$

642

 

 

$

889

 

 

$

270

 

 

$

337,752

 

 

$

2,465

 

 

$

342,445

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal lease finance
   receivables loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

1,711

 

 

$

 

 

$

5,345

 

 

$

25,008

 

 

$

5,354

 

 

$

30,026

 

 

$

 

 

$

 

 

$

67,444

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

141

 

 

 

 

 

 

 

 

 

141

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Municipal lease
   finance receivables
   loans:

$

1,711

 

 

$

 

 

$

5,345

 

 

$

25,008

 

 

$

5,354

 

 

$

30,167

 

 

$

 

 

$

 

 

$

67,585

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

14,861

 

 

$

21,171

 

 

$

60,051

 

 

$

41,849

 

 

$

39,384

 

 

$

87,473

 

 

$

 

 

$

 

 

$

264,789

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

902

 

 

 

823

 

 

 

 

 

 

294

 

 

 

2,019

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

373

 

 

 

 

 

 

 

 

 

373

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SFR mortgage
   loans:

$

14,861

 

 

$

21,171

 

 

$

60,051

 

 

$

41,849

 

 

$

40,286

 

 

$

88,669

 

 

$

 

 

$

294

 

 

$

267,181

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and other
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

4,110

 

 

$

3,324

 

 

$

2,189

 

 

$

2,065

 

 

$

359

 

 

$

696

 

 

$

37,201

 

 

$

1,815

 

 

$

51,759

 

Special Mention

 

 

 

 

 

 

 

 

 

 

157

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

161

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

297

 

 

 

297

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consumer and
   other loans:

$

4,110

 

 

$

3,324

 

 

$

2,189

 

 

$

2,222

 

 

$

359

 

 

$

696

 

 

$

37,205

 

 

$

2,112

 

 

$

52,217

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

$

3

 

 

$

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans, at amortized cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

361,887

 

 

$

594,512

 

 

$

1,504,134

 

 

$

1,272,459

 

 

$

982,061

 

 

$

2,609,074

 

 

$

819,284

 

 

$

43,556

 

 

$

8,186,967

 

Special Mention

 

1,345

 

 

 

7,915

 

 

 

24,794

 

 

 

27,773

 

 

 

23,104

 

 

 

114,798

 

 

 

54,092

 

 

 

7,171

 

 

 

260,992

 

Substandard

 

 

 

 

1,716

 

 

 

10,734

 

 

 

8,365

 

 

 

25,309

 

 

 

59,227

 

 

 

12,926

 

 

 

6,329

 

 

 

124,606

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans at amortized cost:

$

363,232

 

 

$

604,143

 

 

$

1,539,662

 

 

$

1,308,597

 

 

$

1,030,474

 

 

$

2,783,099

 

 

$

886,302

 

 

$

57,056

 

 

$

8,572,565

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

300

 

 

$

 

 

$

 

 

$

3,609

 

 

$

1

 

 

$

434

 

 

$

4,344

 

 

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

December 31, 2023

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Commercial real estate
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

447,991

 

 

$

1,315,563

 

 

$

1,133,331

 

 

$

885,590

 

 

$

497,541

 

 

$

2,041,329

 

 

$

171,223

 

 

$

38,568

 

 

$

6,531,136

 

Special Mention

 

3,241

 

 

 

3,897

 

 

 

15,868

 

 

 

19,368

 

 

 

43,824

 

 

 

74,673

 

 

 

2,911

 

 

 

 

 

 

163,782

 

Substandard

 

744

 

 

 

8,127

 

 

 

2,891

 

 

 

33,401

 

 

 

12,986

 

 

 

30,637

 

 

 

801

 

 

 

 

 

 

89,587

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial real
   estate loans:

$

451,976

 

 

$

1,327,587

 

 

$

1,152,090

 

 

$

938,359

 

 

$

554,351

 

 

$

2,146,639

 

 

$

174,935

 

 

$

38,568

 

 

$

6,784,505

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

1,274

 

 

$

15,046

 

 

$

22,288

 

 

$

8,058

 

 

$

 

 

$

 

 

$

17,938

 

 

$

 

 

$

64,604

 

Special Mention

 

 

 

 

 

 

 

2,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,130

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Construction
   loans:

$

1,274

 

 

$

15,046

 

 

$

24,418

 

 

$

8,058

 

 

$

 

 

$

 

 

$

17,938

 

 

$

 

 

$

66,734

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

20,701

 

 

$

48,212

 

 

$

51,038

 

 

$

29,306

 

 

$

6,236

 

 

$

101,856

 

 

$

 

 

$

 

 

$

257,349

 

Special Mention

 

 

 

 

1,627

 

 

 

 

 

 

4,784

 

 

 

1,132

 

 

 

1,760

 

 

 

 

 

 

 

 

 

9,303

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

749

 

 

 

3,218

 

 

 

 

 

 

 

 

 

3,967

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA loans:

$

20,701

 

 

$

49,839

 

 

$

51,038

 

 

$

34,090

 

 

$

8,117

 

 

$

106,834

 

 

$

 

 

$

 

 

$

270,619

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

288

 

 

$

 

 

$

 

 

$

288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA - PPP loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

 

 

$

699

 

 

$

2,037

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2,736

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA - PPP loans:

$

 

 

$

 

 

$

699

 

 

$

2,037

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2,736

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and
   industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

141,080

 

 

$

143,847

 

 

$

100,059

 

 

$

88,743

 

 

$

68,352

 

 

$

94,027

 

 

$

289,539

 

 

$

5,460

 

 

$

931,107

 

Special Mention

 

7,829

 

 

 

738

 

 

 

745

 

 

 

552

 

 

 

4,114

 

 

 

3,986

 

 

 

10,529

 

 

 

5,347

 

 

 

33,840

 

Substandard

 

 

 

 

257

 

 

 

 

 

 

 

 

 

89

 

 

 

1,296

 

 

 

2,487

 

 

 

819

 

 

 

4,948

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial and
   industrial loans:

$

148,909

 

 

$

144,842

 

 

$

100,804

 

 

$

89,295

 

 

$

72,555

 

 

$

99,309

 

 

$

302,555

 

 

$

11,626

 

 

$

969,895

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

109

 

 

$

109

 

 

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

December 31, 2023

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Dairy & livestock and
   agribusiness loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

296

 

 

$

 

 

$

1,586

 

 

$

931

 

 

$

80

 

 

$

208

 

 

$

337,525

 

 

$

 

 

$

340,626

 

Special Mention

 

448

 

 

 

 

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

69,232

 

 

 

 

 

 

69,705

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

2,500

 

 

 

 

 

 

2,560

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Dairy & livestock
   and agribusiness
   loans:

$

744

 

 

$

 

 

$

1,586

 

 

$

931

 

 

$

105

 

 

$

268

 

 

$

409,257

 

 

$

 

 

$

412,891

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal lease finance
   receivables loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

5,735

 

 

$

25,803

 

 

$

5,981

 

 

$

4,267

 

 

$

31,622

 

 

$

 

 

$

 

 

$

73,408

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

182

 

 

 

 

 

 

 

 

 

182

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Municipal lease
   finance receivables
   loans:

$

 

 

$

5,735

 

 

$

25,803

 

 

$

5,981

 

 

$

4,267

 

 

$

31,804

 

 

$

 

 

$

 

 

$

73,590

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

22,248

 

 

$

61,070

 

 

$

43,573

 

 

$

44,076

 

 

$

28,049

 

 

$

67,750

 

 

$

 

 

$

 

 

$

266,766

 

Special Mention

 

789

 

 

 

 

 

 

 

 

 

918

 

 

 

544

 

 

 

327

 

 

 

 

 

 

 

 

 

2,578

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200

 

 

 

 

 

 

324

 

 

 

524

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SFR mortgage
   loans:

$

23,037

 

 

$

61,070

 

 

$

43,573

 

 

$

44,994

 

 

$

28,593

 

 

$

68,277

 

 

$

 

 

$

324

 

 

$

269,868

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and other
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

4,911

 

 

$

4,122

 

 

$

2,707

 

 

$

702

 

 

$

644

 

 

$

486

 

 

$

38,595

 

 

$

871

 

 

$

53,038

 

Special Mention

 

 

 

 

 

 

 

246

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

173

 

 

 

423

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

1

 

 

 

598

 

 

 

611

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consumer and
   other loans:

$

4,911

 

 

$

4,122

 

 

$

2,953

 

 

$

702

 

 

$

644

 

 

$

498

 

 

$

38,600

 

 

$

1,642

 

 

$

54,072

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

4

 

 

$

 

 

$

4

 

 

$

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans, at amortized cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

638,501

 

 

$

1,593,595

 

 

$

1,381,084

 

 

$

1,065,424

 

 

$

605,169

 

 

$

2,337,278

 

 

$

854,820

 

 

$

44,899

 

 

$

8,520,770

 

Special Mention

 

12,307

 

 

 

6,262

 

 

 

18,989

 

 

 

25,622

 

 

 

49,639

 

 

 

80,928

 

 

 

82,676

 

 

 

5,520

 

 

 

281,943

 

Substandard

 

744

 

 

 

8,384

 

 

 

2,891

 

 

 

33,401

 

 

 

13,824

 

 

 

35,423

 

 

 

5,789

 

 

 

1,741

 

 

 

102,197

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans at amortized cost:

$

651,552

 

 

$

1,608,241

 

 

$

1,402,964

 

 

$

1,124,447

 

 

$

668,632

 

 

$

2,453,629

 

 

$

943,285

 

 

$

52,160

 

 

$

8,904,910

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

292

 

 

$

 

 

$

113

 

 

$

405

 

Allowance for Credit Losses ("ACL")

 

The Company's allowance models calculate reserves over the average life of the loan, which includes the remaining time to maturity, adjusted for estimated prepayments applied as an adjustment to our commercial real estate and commercial and industrial loans. Our allowance for credit losses is based upon lifetime loss rate models developed from an estimation framework that uses historical lifetime loss experiences to derive loss rates at a collective pool level. We measure the expected credit losses on a collective (pooled) basis for those loans that share similar risk characteristics. We have three collective loan pools: Commercial Real Estate, Commercial and Industrial, and Consumer. A substantial portion of the ACL relates to loans within the Commercial Real Estate and Commercial and Industrial methodologies, each evaluated on a collective basis. Our ACL amounts are largely driven by portfolio characteristics, including loss history, internal risk grading, various risk attributes, and the economic outlook for certain macroeconomic variables. Risk attributes for commercial real estate loans include Original Loan to Value ratios ("OLTV"), origination year, loan

seasoning, and macroeconomic variables that include Real GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread. The macroeconomic variables for Consumer include unemployment rate and GDP. The Commercial Real Estate methodology is applied over commercial real estate loans, a portion of construction loans, and a portion of SBA loans. The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of SBA loans (excluding Paycheck Protection Program loans). The Consumer methodology is applied to SFR mortgage loans, consumer loans, as well as the remaining construction loans. In addition to determining the quantitative life of loan loss rate to be applied against the amortized cost basis of the portfolio segments, management reviews current conditions and forecasts to determine whether adjustments are needed to ensure that the life of loan loss rates reflect both the current state of the portfolio, and expectations for macroeconomic changes. The Company’s ACL estimate incorporates a reasonable and supportable forecast of various macroeconomic variables over the remaining average life of our loans. This forecast incorporates an assumption that each macroeconomic variable will revert to a long-term expectation, starting in years two through three, of the reasonable and supportable forecast period, with the reversion largely completed within the first five years of the forecast. The economic forecast is based on probability weighted scenarios to address macroeconomic uncertainty. Our methodology for assessing the appropriateness of the allowance is reviewed on a regular basis and considers overall risks in the Bank’s loan portfolio. Refer to Note 3 – Summary of Significant Accounting Policies included in our Annual Report on Form 10-K for the year ended December 31, 2023 for a more detailed discussion concerning the allowance for credit losses.

 

The ACL totaled $82.9 million at September 30, 2024, compared to $86.8 million at December 31, 2023. The $3.9 million decrease in the ACL from December 31, 2023 to September 30, 2024 was comprised of $3.9 million in net charge-offs. At September 30, 2024, the ACL as a percentage of total loans and leases, at amortized cost, was 0.97%. This compares to 0.98% at December 31, 2023.The majority of the net charge-offs in 2024 were related to loans in which specific loan loss reserves had been established prior to December 31, 2023. Our economic forecast continues to be a blend of multiple forecasts produced by Moody’s. These U.S. economic forecasts include a baseline forecast, as well as downside forecasts. The baseline forecast continues to represent the largest weighting in our multi-weighted forecast scenario, with downside risks weighted among multiple forecasts. As of September 30, 2024, the resulting weighted forecast resulted in Real GDP declining slightly in the fourth quarter of 2024 and continuing to be negative in the first quarter of 2025. GDP growth is forecasted to be less than 1% for all of 2025, before increasing to 1.4% in 2026, and then growth of 1.9% in 2027. Unemployment is forecasted to increase, with unemployment averaging 5.5% for all of 2025. The unemployment rate is forecasted to stay higher than 5.5% until late 2027.

 

Management believes that the ACL was appropriate at September 30, 2024 and December 31, 2023. Due to inflationary pressures, high interest rates, lower commercial real estate values, and geopolitical events, no assurance can be given that economic conditions that adversely affect the Company’s service areas or other circumstances will not be reflected in increased provisions for credit losses in the future.

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

 

 

Three Months Ended September 30, 2024

 

 

Ending Balance June 30, 2024

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for (Recapture of) Credit Losses

 

 

Ending Balance September 30, 2024

 

 

(Dollars in thousands)

 

Commercial real estate

$

69,405

 

 

$

 

 

$

 

 

$

336

 

 

$

69,741

 

Construction

 

788

 

 

 

 

 

 

56

 

 

 

(391

)

 

 

453

 

SBA

 

2,496

 

 

 

(26

)

 

 

13

 

 

 

25

 

 

 

2,508

 

Commercial and industrial

 

5,103

 

 

 

 

 

 

113

 

 

 

55

 

 

 

5,271

 

Dairy & livestock and agribusiness

 

3,775

 

 

 

 

 

 

 

 

 

51

 

 

 

3,826

 

Municipal lease finance receivables

 

186

 

 

 

 

 

 

 

 

 

 

 

 

186

 

SFR mortgage

 

498

 

 

 

 

 

 

 

 

 

(59

)

 

 

439

 

Consumer and other loans

 

535

 

 

 

 

 

 

 

 

 

(17

)

 

 

518

 

Total allowance for credit losses

$

82,786

 

 

$

(26

)

 

$

182

 

 

$

 

 

$

82,942

 

 

 

 

Three Months Ended September 30, 2023

 

 

Ending Balance June 30, 2023

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for (Recapture of) Credit Losses

 

 

Ending Balance September 30, 2023

 

 

(Dollars in thousands)

 

Commercial real estate

$

67,943

 

 

$

 

 

$

 

 

$

2,957

 

 

$

70,900

 

Construction

 

1,162

 

 

 

 

 

 

3

 

 

 

(166

)

 

 

999

 

SBA

 

2,656

 

 

 

(26

)

 

 

48

 

 

 

371

 

 

 

3,049

 

Commercial and industrial

 

9,121

 

 

 

 

 

 

 

 

 

161

 

 

 

9,282

 

Dairy & livestock and agribusiness

 

4,960

 

 

 

 

 

 

3

 

 

 

(1,396

)

 

 

3,567

 

Municipal lease finance receivables

 

273

 

 

 

 

 

 

 

 

 

(27

)

 

 

246

 

SFR mortgage

 

450

 

 

 

 

 

 

 

 

 

75

 

 

 

525

 

Consumer and other loans

 

402

 

 

 

 

 

 

 

 

 

25

 

 

 

427

 

Total allowance for credit losses

$

86,967

 

 

$

(26

)

 

$

54

 

 

$

2,000

 

 

$

88,995

 

 

 

 

Nine Months Ended September 30, 2024

 

 

Ending Balance December 31, 2023

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for (Recapture of) Credit Losses

 

 

Ending Balance September 30, 2024

 

 

(Dollars in thousands)

 

Commercial real estate

$

69,466

 

 

$

(2,258

)

 

$

 

 

$

2,533

 

 

$

69,741

 

Construction

 

1,277

 

 

 

 

 

 

61

 

 

 

(885

)

 

 

453

 

SBA

 

2,679

 

 

 

(165

)

 

 

94

 

 

 

(100

)

 

 

2,508

 

Commercial and industrial

 

9,116

 

 

 

(1,917

)

 

 

289

 

 

 

(2,217

)

 

 

5,271

 

Dairy & livestock and agribusiness

 

3,098

 

 

 

 

 

 

 

 

 

728

 

 

 

3,826

 

Municipal lease finance receivables

 

210

 

 

 

 

 

 

 

 

 

(24

)

 

 

186

 

SFR mortgage

 

535

 

 

 

 

 

 

 

 

 

(96

)

 

 

439

 

Consumer and other loans

 

461

 

 

 

(4

)

 

 

 

 

 

61

 

 

 

518

 

Total allowance for credit losses

$

86,842

 

 

$

(4,344

)

 

$

444

 

 

$

 

 

$

82,942

 

 

 

Nine Months Ended September 30, 2023

 

 

Ending Balance December 31, 2022

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for (Recapture of) Credit Losses

 

 

Ending Balance September 30, 2023

 

 

(Dollars in thousands)

 

Commercial real estate

$

64,806

 

 

$

 

 

$

 

 

$

6,094

 

 

$

70,900

 

Construction

 

1,702

 

 

 

 

 

 

9

 

 

 

(712

)

 

 

999

 

SBA

 

2,809

 

 

 

(207

)

 

 

69

 

 

 

378

 

 

 

3,049

 

Commercial and industrial

 

10,206

 

 

 

(16

)

 

 

14

 

 

 

(922

)

 

 

9,282

 

Dairy & livestock and agribusiness

 

4,400

 

 

 

 

 

 

10

 

 

 

(843

)

 

 

3,567

 

Municipal lease finance receivables

 

296

 

 

 

 

 

 

 

 

 

(50

)

 

 

246

 

SFR mortgage

 

366

 

 

 

 

 

 

 

 

 

159

 

 

 

525

 

Consumer and other loans

 

532

 

 

 

(1

)

 

 

 

 

 

(104

)

 

 

427

 

Total allowance for credit losses

$

85,117

 

 

$

(224

)

 

$

102

 

 

$

4,000

 

 

$

88,995

 

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 responsible for 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 credit losses, 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 credit 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, 2023, for additional discussion concerning the Bank’s policy for past due and nonperforming loans.

 

The following table presents the recorded investment in, and the aging of, past due loans (including nonaccrual loans), by type of loans as of the dates presented.

 

 

September 30, 2024

 

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

Greater than 89 Days
Past Due

 

 

Total Past Due

 

 

Loans Not Past Due

 

 

Total Loans and Financing Receivables

 

 

(Dollars in thousands)

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

$

1,051

 

 

$

736

 

 

$

598

 

 

$

2,385

 

 

$

2,361,999

 

 

$

2,364,384

 

Non-owner occupied

 

12,899

 

 

 

23,928

 

 

 

10,283

 

 

 

47,110

 

 

 

4,207,143

 

 

 

4,254,253

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Speculative (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

7,892

 

 

 

7,892

 

Non-speculative

 

 

 

 

 

 

 

 

 

 

 

 

 

6,863

 

 

 

6,863

 

 SBA

 

109

 

 

 

 

 

 

43

 

 

 

152

 

 

 

271,849

 

 

 

272,001

 

 SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

1,255

 

 

 

1,255

 

 Commercial and industrial

 

 

 

 

64

 

 

 

2,619

 

 

 

2,683

 

 

 

933,806

 

 

 

936,489

 

 Dairy & livestock and agribusiness

 

 

 

 

60

 

 

 

82

 

 

 

142

 

 

 

342,303

 

 

 

342,445

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

67,585

 

 

 

67,585

 

 SFR mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

267,181

 

 

 

267,181

 

 Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

52,217

 

 

 

52,217

 

Total loans

$

14,059

 

 

$

24,788

 

 

$

13,625

 

 

$

52,472

 

 

$

8,520,093

 

 

$

8,572,565

 

 

(1)
Speculative construction loans are generally for properties where there is no identified buyer or renter.

 

 

December 31, 2023

 

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

Greater than 89 Days
Past Due

 

 

Total Past Due

 

 

Loans Not Past Due

 

 

Total Loans and Financing Receivables

 

 

(Dollars in thousands)

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

$

300

 

 

$

 

 

$

2,505

 

 

$

2,805

 

 

$

2,430,447

 

 

$

2,433,252

 

Non-owner occupied

 

16

 

 

 

 

 

 

531

 

 

 

547

 

 

 

4,350,706

 

 

 

4,351,253

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Speculative (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

57,921

 

 

 

57,921

 

Non-speculative

 

 

 

 

 

 

 

 

 

 

 

 

 

8,813

 

 

 

8,813

 

 SBA

 

 

 

 

108

 

 

 

969

 

 

 

1,077

 

 

 

269,542

 

 

 

270,619

 

 SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

2,736

 

 

 

2,736

 

 Commercial and industrial

 

12

 

 

 

 

 

 

4,253

 

 

 

4,265

 

 

 

965,630

 

 

 

969,895

 

 Dairy & livestock and agribusiness

 

 

 

 

 

 

 

 

 

 

 

 

 

412,891

 

 

 

412,891

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

73,590

 

 

 

73,590

 

 SFR mortgage

 

201

 

 

 

 

 

 

 

 

 

201

 

 

 

269,667

 

 

 

269,868

 

 Consumer and other loans

 

18

 

 

 

 

 

 

 

 

 

18

 

 

 

54,054

 

 

 

54,072

 

Total loans

$

547

 

 

$

108

 

 

$

8,258

 

 

$

8,913

 

 

$

8,895,997

 

 

$

8,904,910

 

 

(1)
Speculative construction loans are generally for properties where there is no identified buyer or renter.

 

Amortized cost of our finance receivables and loans that are on nonaccrual status, including loans with no allowance are presented as of September 30, 2024 and December 31, 2023 by type of loan.

 

 

September 30, 2024

 

 

Nonaccrual with No Allowance for Credit Losses

 

 

Total Nonaccrual
(1) (3)

 

 

Loans Past Due Over 89 Days Still Accruing

 

 

(Dollars in thousands)

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

$

598

 

 

$

598

 

 

$

 

Non-owner occupied

 

18,196

 

 

 

18,196

 

 

 

 

Construction

 

 

 

 

 

 

 

 

Speculative (2)

 

 

 

 

 

 

 

 

Non-speculative

 

 

 

 

 

 

 

 

 SBA

 

151

 

 

 

151

 

 

 

 

 SBA - PPP

 

 

 

 

 

 

 

 

 Commercial and industrial

 

2,686

 

 

 

2,825

 

 

 

 

 Dairy & livestock and agribusiness

 

143

 

 

 

143

 

 

 

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 SFR mortgage

 

 

 

 

 

 

 

 

 Consumer and other loans

 

 

 

 

 

 

 

 

Total loans

$

21,774

 

 

$

21,913

 

 

$

 

 

(1)
As of September 30, 2024, $206,000 of nonaccruing loans were current, $8.0 million were 30-59 days past due, $60,000 were 60-89 days past due, and $13.6 million were 90+ days past due.
(2)
Speculative construction loans are generally for properties where there is no identified buyer or renter.
(3)
Excludes $165,000 of guaranteed portion of nonaccrual SBA loans that are in process of collection.

 

 

December 31, 2023

 

 

Nonaccrual with No Allowance for Credit Losses

 

 

Total Nonaccrual
(1)

 

 

Loans Past Due Over 89 Days Still Accruing

 

 

(Dollars in thousands)

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

$

2,505

 

 

$

2,505

 

 

$

 

Non-owner occupied

 

548

 

 

 

12,935

 

 

 

 

Construction

 

 

 

 

 

 

 

 

Speculative (2)

 

 

 

 

 

 

 

 

Non-speculative

 

 

 

 

 

 

 

 

 SBA

 

787

 

 

 

969

 

 

 

 

 SBA - PPP

 

 

 

 

 

 

 

 

 Commercial and industrial

 

908

 

 

 

4,509

 

 

 

 

 Dairy & livestock and agribusiness

 

60

 

 

 

60

 

 

 

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 SFR mortgage

 

323

 

 

 

324

 

 

 

 

 Consumer and other loans

 

 

 

 

 

 

 

 

Total loans

$

5,131

 

 

$

21,302

 

 

$

 

 

(1)
As of December 31, 2023, $13.0 million of nonaccruing loans were current, $16,000 were 30-59 days past due, and $8.3 million were 90+ days past due.
(2)
Speculative construction loans are generally for properties where there is no identified buyer or renter.

Collateral Dependent Loans

A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. The following table presents the recorded investment in collateral-dependent loans by type of loans as of the dates presented.

 

 

September 30, 2024

 

 

Number of Loans

 

 

Real Estate

 

 

Business Assets

 

 

Other

 

 

Dependent on
Collateral

 

 

(Dollars in thousands)

 

Commercial real estate

$

18,794

 

 

$

 

 

$

 

 

 

5

 

Construction

 

 

 

 

 

 

 

 

 

 

 

SBA

 

146

 

 

 

5

 

 

 

 

 

 

3

 

SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

80

 

 

 

2,744

 

 

 

 

 

 

4

 

Dairy & livestock and agribusiness

 

60

 

 

 

 

 

 

82

 

 

 

2

 

Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage

 

 

 

 

 

 

 

 

 

 

 

Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

Total collateral-dependent loans

$

19,080

 

 

$

2,749

 

 

$

82

 

 

 

14

 

 

 

 

December 31, 2023

 

 

Number of Loans

 

 

Real Estate

 

 

Business Assets

 

 

Other

 

 

Dependent on
Collateral

 

 

(Dollars in thousands)

 

Commercial real estate

$

15,440

 

 

$

 

 

$

 

 

 

5

 

Construction

 

 

 

 

 

 

 

 

 

 

 

SBA

 

749

 

 

 

220

 

 

 

 

 

 

4

 

SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

392

 

 

 

2,950

 

 

 

1,167

 

 

 

8

 

Dairy & livestock and agribusiness

 

60

 

 

 

 

 

 

 

 

 

1

 

Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage

 

324

 

 

 

 

 

 

 

 

 

1

 

Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

Total collateral-dependent loans

$

16,965

 

 

$

3,170

 

 

$

1,167

 

 

 

19

 

 

 

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 in the same manner as it evaluates credit risk associated with the loan and lease portfolio. The Bank's ACL methodology produced an allowance of $6.3 million for the off-balance sheet credit exposures as of September 30, 2024. There was a $1.3 million recapture of provision for unfunded loan commitments for the nine months ended September 30, 2024, compared to no recapture or provision for the nine months ended September 30, 2023. As of September 30, 2024 and December 31, 2023, the balance in this reserve was $6.3 million and $7.5 million, respectively, and was included in other liabilities.

Modifications of Loans to Borrowers Experiencing Financial Difficulty

 

The Company adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2024. The amendments in ASU 2022-02 eliminated the recognition and measurement of TDRs and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty.

 

As of September 30, 2024, total modified loans to borrowers experiencing financial difficulty of $15.8 million included 10 loans with an amortized cost totaling $8.0 million modified during the nine months ended September 30, 2024, including two dairy & livestock and agribusiness loans of $5.2 million, and eight commercial and industrial loans totaling $2.8 million.

 

The tables below reflect the amortized cost of loans by type made to borrowers experiencing financial difficulty that were modified as of September 30, 2024 and September 30, 2023.

 

 

 

Term Extension

 

 

Combination-Term Extension and Interest Rate Reduction

 

 

 

 

 

 

Amortized Cost Basis

 

 

% of Total Class of Financing Receivables

 

 

Amortized Cost Basis

 

 

% of Total Class of Financing Receivables

 

 

Total

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

 

$

1,780

 

 

 

0.02

%

 

$

685

 

 

 

0.01

%

 

$

2,465

 

Commercial and industrial

 

 

2,785

 

 

 

0.03

%

 

 

169

 

 

 

0.00

%

 

 

2,954

 

Dairy & livestock and agribusiness

 

 

10,350

 

 

 

0.12

%

 

 

 

 

 

0.00

%

 

 

10,350

 

   Total

 

$

14,916

 

 

 

 

 

$

853

 

 

 

 

 

$

15,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

 

$

1,815

 

 

 

0.02

%

 

 

690

 

 

 

0.01

%

 

$

2,505

 

Commercial and industrial

 

 

 

 

 

0.00

%

 

 

 

 

 

0.00

%

 

 

 

Dairy & livestock and agribusiness

 

 

4,799

 

 

 

0.05

%

 

 

 

 

 

0.00

%

 

 

4,799

 

   Total

 

$

6,614

 

 

 

 

 

$

690

 

 

 

 

 

$

7,304

 

 

The following table describes the financial effect of the loan modifications made to borrowers experiencing financial difficulty during the three months ended September 30, 2024 and September 30, 2023.

 

Loan Type

 

Financial Effect

 

 

Term Extension

 

Combination-Term Extension and
Interest Rate Reduction

September 30, 2024

 

 

 

 

Commercial real estate loans

 

Added a weighted-average 1.9 years to the life of loans, which reduced monthly payment amounts for the borrowers.

 

Commercial and industrial

 

Added a weighted-average 1.1 years to the life of loans, which reduced monthly payment amounts for the borrowers.

 

Dairy & livestock and agribusiness

 

Added a weighted-average 1.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.

 

Commercial real estate loans

 

 

Added a weighted-average 7.6 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 10% to 7.25%.

Commercial and industrial

 

 

Added a weighted-average 2.0 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 8.75% to 7.75%.

 

 

 

 

 

September 30, 2023

 

 

 

 

Commercial real estate loans

 

Added a weighted-average 1.0 years to the life of loans, which reduced monthly payment amounts for the borrowers.

 

Dairy & livestock and agribusiness

 

Added a weighted-average 0.5 years to the life of loans, which reduced monthly payment amounts for the borrowers.

 

Commercial real estate loans

 

 

Added a weighted-average 7.6 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 10% to 7.25%.

 

 

As of September 30, 2024, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the first nine months of 2024 that subsequently defaulted. Payment default is defined as movement to nonaccrual (nonperforming) status, foreclosure or charge-off, whichever occurs first.

 

The following table presents the recorded investment in, and the aging of, past due loans at amortized cost (including nonaccrual loans), by type of loans, made to borrowers experiencing financial difficulty as of September 30, 2024.

 

 

 

 

Payment Status (amortized cost basis)

 

 

 

 

Current

 

 

30-89 Days
Past Due

 

 

90+ Days
Past Due

 

 

 

 

(Dollars in thousands)

 

 

Commercial real estate loans

 

$

2,465

 

 

$

 

 

$

 

 

Commercial and industrial

 

 

2,954

 

 

 

 

 

 

 

 

Dairy & livestock and agribusiness

 

 

10,350

 

 

 

 

 

 

 

 

   Total

 

$

15,769

 

 

$

 

 

$