XML 21 R14.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Lease Finance Receivables and Allowance for Credit Losses
3 Months Ended
Mar. 31, 2025
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.

 

 

March 31, 2025

 

 

December 31, 2024

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial real estate

$

6,490,604

 

 

$

6,507,452

 

Construction

 

15,706

 

 

 

16,082

 

SBA

 

271,844

 

 

 

273,013

 

SBA - Paycheck Protection Program (PPP)

 

179

 

 

 

774

 

Commercial and industrial

 

942,301

 

 

 

925,178

 

Dairy & livestock and agribusiness

 

252,532

 

 

 

419,904

 

Municipal lease finance receivables

 

65,203

 

 

 

66,114

 

SFR mortgage

 

269,493

 

 

 

269,172

 

Consumer and other loans

 

55,770

 

 

 

58,743

 

Total loans, at amortized cost

 

8,363,632

 

 

 

8,536,432

 

Less: Allowance for credit losses

 

(78,252

)

 

 

(80,122

)

 Total loans and lease finance receivables, net

$

8,285,380

 

 

$

8,456,310

 

 

As of March 31, 2025, 81.02% of the Company’s total loan portfolio consisted of real estate loans, with commercial real estate loans representing 77.6% of total loans. The Company’s real estate loans and construction loans are secured by real properties primarily located in California. As of March 31, 2025, $437.3 million, or 6.70% of the total commercial real estate loans included loans secured by farmland, compared to $449.8 million, or 6.91%, at December 31, 2024. The loans secured by farmland included $103.6 million for loans secured by dairy & livestock land and $333.7 million secured by agricultural land at March 31, 2025, compared to $109.1 million for loans secured by dairy & livestock land and $340.7 million for loans secured by agricultural land at December 31, 2024. As of March 31, 2025, dairy & livestock and agribusiness loans of $252.5 million were comprised of $217.4 million for dairy & livestock loans and $35.1 million for agribusiness loans, compared to $419.9 million were comprised of $385.3 million for dairy & livestock loans and $34.6 million of agribusiness loans at December 31, 2024.

 

At March 31, 2025 and December 31, 2024, loans were pledged to secure the borrowings and available lines of credit from the FHLB and the Federal Reserve Bank totaling $4.36 billion and $4.44 billion, respectively.

 

There were no outstanding loans held-for-sale as of March 31, 2025 and December 31, 2024.

 

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

 

 

 

 

March 31, 2025

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Commercial real estate
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

118,405

 

 

$

298,954

 

 

$

402,954

 

 

$

1,199,575

 

 

$

1,047,396

 

 

$

2,900,403

 

 

$

195,573

 

 

$

36,343

 

 

$

6,199,603

 

Special Mention

 

 

 

 

9,633

 

 

 

7,534

 

 

 

41,993

 

 

 

21,203

 

 

 

127,980

 

 

 

4,826

 

 

 

6,778

 

 

 

219,947

 

Substandard

 

1,174

 

 

 

1,174

 

 

 

680

 

 

 

6,731

 

 

 

8,978

 

 

 

46,534

 

 

 

5,783

 

 

 

 

 

 

71,054

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial real
   estate loans:

$

119,579

 

 

$

309,761

 

 

$

411,168

 

 

$

1,248,299

 

 

$

1,077,577

 

 

$

3,074,917

 

 

$

206,182

 

 

$

43,121

 

 

$

6,490,604

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

7,020

 

 

$

319

 

 

$

8,367

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

15,706

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Construction
   loans:

$

 

 

$

7,020

 

 

$

319

 

 

$

8,367

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

15,706

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

6,795

 

 

$

29,325

 

 

$

15,905

 

 

$

46,045

 

 

$

46,482

 

 

$

111,111

 

 

$

 

 

$

 

 

$

255,663

 

Special Mention

 

 

 

 

3,365

 

 

 

 

 

 

 

 

 

1,328

 

 

 

6,293

 

 

 

 

 

 

 

 

 

10,986

 

Substandard

 

 

 

 

 

 

 

 

 

 

1,570

 

 

 

 

 

 

3,625

 

 

 

 

 

 

 

 

 

5,195

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA loans:

$

6,795

 

 

$

32,690

 

 

$

15,905

 

 

$

47,615

 

 

$

47,810

 

 

$

121,029

 

 

$

 

 

$

 

 

$

271,844

 

Current YTD Period:
  Gross charge-offs

$

19

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA - PPP loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

 

 

$

 

 

$

 

 

$

133

 

 

$

46

 

 

$

 

 

$

 

 

$

179

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA - PPP loans:

$

 

 

$

 

 

$

 

 

$

 

 

$

133

 

 

$

46

 

 

$

 

 

$

 

 

$

179

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and
   industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

34,204

 

 

$

95,519

 

 

$

109,970

 

 

$

104,308

 

 

$

62,801

 

 

$

177,705

 

 

$

314,411

 

 

$

5,974

 

 

$

904,892

 

Special Mention

 

 

 

 

776

 

 

 

2,297

 

 

 

1,724

 

 

 

1,478

 

 

 

3,965

 

 

 

12,604

 

 

 

5,284

 

 

 

28,128

 

Substandard

 

 

 

 

 

 

 

3,074

 

 

 

469

 

 

 

241

 

 

 

 

 

 

1,747

 

 

 

3,750

 

 

 

9,281

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial and
   industrial loans:

$

34,204

 

 

$

96,295

 

 

$

115,341

 

 

$

106,501

 

 

$

64,520

 

 

$

181,670

 

 

$

328,762

 

 

$

15,008

 

 

$

942,301

 

Current YTD Period:
  Gross charge-offs

$

21

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

21

 

 

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

March 31, 2025

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Dairy & livestock and
   agribusiness loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

729

 

 

$

 

 

$

 

 

$

597

 

 

$

893

 

 

$

204,881

 

 

$

6

 

 

$

207,106

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,674

 

 

 

1,367

 

 

 

38,041

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

6,525

 

 

 

800

 

 

 

7,385

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Dairy & livestock
   and agribusiness
   loans:

$

 

 

$

729

 

 

$

 

 

$

 

 

$

597

 

 

$

953

 

 

$

248,080

 

 

$

2,173

 

 

$

252,532

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal lease finance
   receivables loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

2,799

 

 

$

 

 

$

5,095

 

 

$

24,714

 

 

$

32,496

 

 

$

 

 

$

 

 

$

65,104

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

99

 

 

 

 

 

 

 

 

 

99

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Municipal lease
   finance receivables
   loans:

$

 

 

$

2,799

 

 

$

 

 

$

5,095

 

 

$

24,714

 

 

$

32,595

 

 

$

 

 

$

 

 

$

65,203

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

5,894

 

 

$

18,617

 

 

$

19,979

 

 

$

59,518

 

 

$

40,891

 

 

$

122,071

 

 

$

 

 

$

 

 

$

266,970

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,290

 

 

 

 

 

 

276

 

 

 

1,566

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

957

 

 

 

 

 

 

 

 

 

957

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SFR mortgage
   loans:

$

5,894

 

 

$

18,617

 

 

$

19,979

 

 

$

59,518

 

 

$

40,891

 

 

$

124,318

 

 

$

 

 

$

276

 

 

$

269,493

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and other
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

753

 

 

$

4,941

 

 

$

2,747

 

 

$

907

 

 

$

1,591

 

 

$

611

 

 

$

40,863

 

 

$

2,953

 

 

$

55,366

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

103

 

 

 

 

 

 

4

 

 

 

 

 

 

107

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

297

 

 

 

297

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consumer and
   other loans:

$

753

 

 

$

4,941

 

 

$

2,747

 

 

$

907

 

 

$

1,694

 

 

$

611

 

 

$

40,867

 

 

$

3,250

 

 

$

55,770

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans, at amortized cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

166,051

 

 

$

457,904

 

 

$

551,874

 

 

$

1,423,815

 

 

$

1,224,605

 

 

$

3,345,336

 

 

$

755,728

 

 

$

45,276

 

 

$

7,970,589

 

Special Mention

 

 

 

 

13,774

 

 

 

9,831

 

 

 

43,717

 

 

 

24,112

 

 

 

139,627

 

 

 

54,108

 

 

 

13,705

 

 

 

298,874

 

Substandard

 

1,174

 

 

 

1,174

 

 

 

3,754

 

 

 

8,770

 

 

 

9,219

 

 

 

51,176

 

 

 

14,055

 

 

 

4,847

 

 

 

94,169

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans at amortized cost:

$

167,225

 

 

$

472,852

 

 

$

565,459

 

 

$

1,476,302

 

 

$

1,257,936

 

 

$

3,536,139

 

 

$

823,891

 

 

$

63,828

 

 

$

8,363,632

 

Current YTD Period:
  Total gross charge-offs

$

40

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

40

 

 

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

December 31, 2024

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Commercial real estate
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

307,984

 

 

$

419,547

 

 

$

1,216,126

 

 

$

1,066,694

 

 

$

828,493

 

 

$

2,170,119

 

 

$

197,991

 

 

$

37,704

 

 

$

6,244,658

 

Special Mention

 

1,075

 

 

 

4,910

 

 

 

36,505

 

 

 

21,478

 

 

 

17,056

 

 

 

104,201

 

 

 

3,937

 

 

 

1,287

 

 

 

190,449

 

Substandard

 

1,176

 

 

 

244

 

 

 

6,775

 

 

 

9,057

 

 

 

15,138

 

 

 

34,259

 

 

 

5,696

 

 

 

 

 

 

72,345

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial real
   estate loans:

$

310,235

 

 

$

424,701

 

 

$

1,259,406

 

 

$

1,097,229

 

 

$

860,687

 

 

$

2,308,579

 

 

$

207,624

 

 

$

38,991

 

 

$

6,507,452

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2,258

 

 

$

 

 

$

 

 

$

2,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

7,717

 

 

$

315

 

 

$

8,050

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

16,082

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Construction
   loans:

$

7,717

 

 

$

315

 

 

$

8,050

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

16,082

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

33,531

 

 

$

16,064

 

 

$

46,393

 

 

$

47,810

 

 

$

23,733

 

 

$

92,012

 

 

$

 

 

$

 

 

$

259,543

 

Special Mention

 

 

 

 

 

 

 

 

 

 

1,337

 

 

 

4,716

 

 

 

1,830

 

 

 

 

 

 

 

 

 

7,883

 

Substandard

 

 

 

 

 

 

 

1,581

 

 

 

 

 

 

 

 

 

4,006

 

 

 

 

 

 

 

 

 

5,587

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA loans:

$

33,531

 

 

$

16,064

 

 

$

47,974

 

 

$

49,147

 

 

$

28,449

 

 

$

97,848

 

 

$

 

 

$

 

 

$

273,013

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

165

 

 

$

 

 

$

 

 

$

165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA - PPP loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

 

 

$

 

 

$

254

 

 

$

520

 

 

$

 

 

$

 

 

$

 

 

$

774

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA - PPP loans:

$

 

 

$

 

 

$

 

 

$

254

 

 

$

520

 

 

$

 

 

$

 

 

$

 

 

$

774

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and
   industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

100,465

 

 

$

100,242

 

 

$

111,982

 

 

$

67,706

 

 

$

69,084

 

 

$

118,069

 

 

$

318,147

 

 

$

6,213

 

 

$

891,908

 

Special Mention

 

819

 

 

 

2,213

 

 

 

1,026

 

 

 

2,169

 

 

 

421

 

 

 

4,175

 

 

 

8,136

 

 

 

4,830

 

 

 

23,789

 

Substandard

 

 

 

 

3,029

 

 

 

523

 

 

 

11

 

 

 

 

 

 

 

 

 

1,997

 

 

 

3,921

 

 

 

9,481

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial and
   industrial loans:

$

101,284

 

 

$

105,484

 

 

$

113,531

 

 

$

69,886

 

 

$

69,505

 

 

$

122,244

 

 

$

328,280

 

 

$

14,964

 

 

$

925,178

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

300

 

 

$

 

 

$

 

 

$

1,186

 

 

$

 

 

$

495

 

 

$

1,981

 

 

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

December 31, 2024

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Dairy & livestock and
   agribusiness loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

812

 

 

$

 

 

$

 

 

$

596

 

 

$

786

 

 

$

141

 

 

$

327,850

 

 

$

13

 

 

$

330,198

 

Special Mention

 

2,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

84,295

 

 

 

1,650

 

 

 

88,846

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

 

 

 

800

 

 

 

860

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Dairy & livestock
   and agribusiness
   loans:

$

3,713

 

 

$

 

 

$

 

 

$

596

 

 

$

786

 

 

$

201

 

 

$

412,145

 

 

$

2,463

 

 

$

419,904

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal lease finance
   receivables loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

2,540

 

 

$

 

 

$

5,111

 

 

$

24,715

 

 

$

5,140

 

 

$

28,510

 

 

$

 

 

$

 

 

$

66,016

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

98

 

 

 

 

 

 

 

 

 

98

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Municipal lease
   finance receivables
   loans:

$

2,540

 

 

$

 

 

$

5,111

 

 

$

24,715

 

 

$

5,140

 

 

$

28,608

 

 

$

 

 

$

 

 

$

66,114

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

20,261

 

 

$

21,055

 

 

$

59,763

 

 

$

41,156

 

 

$

38,730

 

 

$

85,637

 

 

$

 

 

$

 

 

$

266,602

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

896

 

 

 

411

 

 

 

 

 

 

284

 

 

 

1,591

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

979

 

 

 

 

 

 

 

 

 

979

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SFR mortgage
   loans:

$

20,261

 

 

$

21,055

 

 

$

59,763

 

 

$

41,156

 

 

$

39,626

 

 

$

87,027

 

 

$

 

 

$

284

 

 

$

269,172

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and other
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

7,242

 

 

$

3,043

 

 

$

1,521

 

 

$

1,850

 

 

$

142

 

 

$

624

 

 

$

42,035

 

 

$

1,855

 

 

$

58,312

 

Special Mention

 

 

 

 

 

 

 

 

 

 

130

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

134

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

297

 

 

 

297

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consumer and
   other loans:

$

7,242

 

 

$

3,043

 

 

$

1,521

 

 

$

1,980

 

 

$

142

 

 

$

624

 

 

$

42,039

 

 

$

2,152

 

 

$

58,743

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

$

3

 

 

$

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans, at amortized cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

480,552

 

 

$

560,266

 

 

$

1,448,946

 

 

$

1,250,781

 

 

$

966,628

 

 

$

2,495,112

 

 

$

886,023

 

 

$

45,785

 

 

$

8,134,093

 

Special Mention

 

4,795

 

 

 

7,123

 

 

 

37,531

 

 

 

25,114

 

 

 

23,089

 

 

 

110,715

 

 

 

96,372

 

 

 

8,051

 

 

 

312,790

 

Substandard

 

1,176

 

 

 

3,273

 

 

 

8,879

 

 

 

9,068

 

 

 

15,138

 

 

 

39,304

 

 

 

7,693

 

 

 

5,018

 

 

 

89,549

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans at amortized cost:

$

486,523

 

 

$

570,662

 

 

$

1,495,356

 

 

$

1,284,963

 

 

$

1,004,855

 

 

$

2,645,131

 

 

$

990,088

 

 

$

58,854

 

 

$

8,536,432

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

300

 

 

$

 

 

$

 

 

$

3,609

 

 

$

1

 

 

$

498

 

 

$

4,408

 

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. 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, 2024 for a more detailed discussion concerning the allowance for credit losses.

 

The ACL totaled $78.3 million at March 31, 2025, compared to $80.1 million at December 31, 2024. The $1.9 million decrease in the ACL from December 31, 2024 to March 31, 2025 is comprised of $130,000 in net recoveries and $2 million recapture of provision for credit losses. At March 31, 2025, the ACL as a percentage of total loans and leases, at amortized cost, was 0.94%. This compares to 0.94% at December 31, 2024. 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 both upside and downside risks weighted among multiple forecasts. As of March 31, 2025, the resulting economic forecast has Real GDP growing at a slower rate for the remainder of 2025 and only reaching a 2% growth rate in the second half of 2026. Commercial real estate values are forecasted to continue their decline through the first half of 2026. Unemployment is forecasted to rise in 2025 and reach 5% by the beginning of 2026 and stay elevated through 2028.

 

Management believes that the ACL was appropriate at March 31, 2025 and December 31, 2024. Due to inflationary pressures, high interest rates, lower commercial real estate values, international tariffs, and other 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 March 31, 2025

 

 

Ending Balance December 31, 2024

 

 

Charge-offs

 

 

Recoveries

 

 

(Recapture of) Provision for Credit Losses

 

 

Ending Balance March 31, 2025

 

 

(Dollars in thousands)

 

Commercial real estate

$

66,237

 

 

$

 

 

$

 

 

$

(935

)

 

$

65,302

 

Construction

 

312

 

 

 

 

 

 

6

 

 

 

(80

)

 

 

238

 

SBA

 

2,629

 

 

 

(19

)

 

 

22

 

 

 

(24

)

 

 

2,608

 

Commercial and industrial

 

6,093

 

 

 

(21

)

 

 

142

 

 

 

(96

)

 

 

6,118

 

Dairy & livestock and agribusiness

 

3,610

 

 

 

 

 

 

 

 

 

(786

)

 

 

2,824

 

Municipal lease finance
   receivables

 

205

 

 

 

 

 

 

 

 

 

5

 

 

 

210

 

SFR mortgage

 

424

 

 

 

 

 

 

 

 

 

3

 

 

 

427

 

Consumer and other loans

 

612

 

 

 

 

 

 

 

 

 

(87

)

 

 

525

 

Total allowance for credit losses

$

80,122

 

 

$

(40

)

 

$

170

 

 

$

(2,000

)

 

$

78,252

 

 

 

 

Three Months Ended March 31, 2024

 

 

Ending Balance December 31, 2023

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for (Recapture of) Credit Losses

 

 

Ending Balance March 31, 2024

 

 

(Dollars in thousands)

 

Commercial real estate

$

69,466

 

 

$

(2,258

)

 

$

 

 

$

2,237

 

 

$

69,445

 

Construction

 

1,277

 

 

 

 

 

 

3

 

 

 

16

 

 

 

1,296

 

SBA

 

2,679

 

 

 

(90

)

 

 

63

 

 

 

(121

)

 

 

2,531

 

Commercial and industrial

 

9,116

 

 

 

(1,917

)

 

 

176

 

 

 

(2,316

)

 

 

5,059

 

Dairy & livestock and agribusiness

 

3,098

 

 

 

 

 

 

 

 

 

154

 

 

 

3,252

 

Municipal lease finance
   receivables

 

210

 

 

 

 

 

 

 

 

 

(16

)

 

 

194

 

SFR mortgage

 

535

 

 

 

 

 

 

 

 

 

(52

)

 

 

483

 

Consumer and other loans

 

461

 

 

 

(2

)

 

 

 

 

 

98

 

 

 

557

 

Total allowance for credit losses

$

86,842

 

 

$

(4,267

)

 

$

242

 

 

$

 

 

$

82,817

 

 

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, 2024, 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.

 

 

March 31, 2025

 

 

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

$

 

 

$

 

 

$

 

 

$

 

 

$

2,308,238

 

 

$

2,308,238

 

Non-owner occupied

 

 

 

 

 

 

 

23,707

 

 

 

23,707

 

 

 

4,158,659

 

 

 

4,182,366

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Speculative (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

8,439

 

 

 

8,439

 

Non-speculative

 

 

 

 

 

 

 

 

 

 

 

 

 

7,267

 

 

 

7,267

 

 SBA

 

718

 

 

 

 

 

 

253

 

 

 

971

 

 

 

270,873

 

 

 

271,844

 

 SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

179

 

 

 

179

 

 Commercial and industrial

 

 

 

 

 

 

 

1

 

 

 

1

 

 

 

942,300

 

 

 

942,301

 

 Dairy & livestock and agribusiness

 

 

 

 

 

 

 

60

 

 

 

60

 

 

 

252,472

 

 

 

252,532

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

65,203

 

 

 

65,203

 

 SFR mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

269,493

 

 

 

269,493

 

 Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

55,770

 

 

 

55,770

 

Total loans at amortized cost

$

718

 

 

$

 

 

$

24,021

 

 

$

24,739

 

 

$

8,338,893

 

 

$

8,363,632

 

 

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

 

 

December 31, 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

$

 

 

$

 

 

$

196

 

 

$

196

 

 

$

2,329,380

 

 

$

2,329,576

 

Non-owner occupied

 

 

 

 

 

 

 

24,430

 

 

 

24,430

 

 

 

4,153,446

 

 

 

4,177,876

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Speculative (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

8,091

 

 

 

8,091

 

Non-speculative

 

 

 

 

 

 

 

 

 

 

 

 

 

7,991

 

 

 

7,991

 

 SBA

 

 

 

 

190

 

 

 

1,427

 

 

 

1,617

 

 

 

271,396

 

 

 

273,013

 

 SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

774

 

 

 

774

 

 Commercial and industrial

 

399

 

 

 

 

 

 

140

 

 

 

539

 

 

 

924,639

 

 

 

925,178

 

 Dairy & livestock and agribusiness

 

 

 

 

 

 

 

60

 

 

 

60

 

 

 

419,844

 

 

 

419,904

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

66,114

 

 

 

66,114

 

 SFR mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

269,172

 

 

 

269,172

 

 Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

58,743

 

 

 

58,743

 

Total loans at amortized cost

$

399

 

 

$

190

 

 

$

26,253

 

 

$

26,842

 

 

$

8,509,590

 

 

$

8,536,432

 

 

(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 March 31, 2025 and December 31, 2024 by type of loan.

 

 

March 31, 2025

 

 

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

$

23,707

 

 

$

672

 

 

$

 

Non-owner occupied

 

 

 

 

23,707

 

 

 

 

Construction

 

 

 

 

 

 

 

 

Speculative (2)

 

 

 

 

 

 

 

 

Non-speculative

 

 

 

 

 

 

 

 

 SBA

 

940

 

 

 

1,024

 

 

 

 

 SBA - PPP

 

 

 

 

 

 

 

 

 Commercial and industrial

 

173

 

 

 

173

 

 

 

 

 Dairy & livestock and agribusiness

 

60

 

 

 

60

 

 

 

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 SFR mortgage

 

 

 

 

 

 

 

 

 Consumer and other loans

 

 

 

 

 

 

 

 

Total loans at amortized cost

$

24,880

 

 

$

25,636

 

 

$

 

 

(1)
As of March 31, 2025, $1.6 million of nonaccruing loans were current and $24.0 million were 90+ days past due.
(2)
Speculative construction loans are generally for properties where there is no identified buyer or renter.
(3)
Excludes $55,000 of guaranteed portion of nonaccrual SBA loans that are in process of collection.

 

 

December 31, 2024

 

 

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

$

1,436

 

 

$

1,436

 

 

$

 

Non-owner occupied

 

24,430

 

 

 

24,430

 

 

 

 

Construction

 

 

 

 

 

 

 

 

Speculative (2)

 

 

 

 

 

 

 

 

Non-speculative

 

 

 

 

 

 

 

 

 SBA

 

1,146

 

 

 

1,529

 

 

 

 

 SBA - PPP

 

 

 

 

 

 

 

 

 Commercial and industrial

 

201

 

 

 

340

 

 

 

 

 Dairy & livestock and agribusiness

 

60

 

 

 

60

 

 

 

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 SFR mortgage

 

 

 

 

 

 

 

 

 Consumer and other loans

 

 

 

 

 

 

 

 

Total loans at amortized cost

$

27,273

 

 

$

27,795

 

 

$

 

 

(1)
As of December 31, 2024, $1.4 million of nonaccruing loans were current, $102,000 were 60-89 days past due, and $26.3 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 date presented.

 

 

March 31, 2025

 

 

Number of Loans

 

 

Real Estate

 

 

Business Assets

 

 

Other

 

 

Dependent on
Collateral

 

 

(Dollars in thousands)

 

 

Commercial real estate

$

24,378

 

 

$

 

 

$

 

 

 

3

 

Construction

 

 

 

 

 

 

 

 

 

 

 

SBA

 

1,024

 

 

 

 

 

 

 

 

 

4

 

SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

172

 

 

 

 

 

 

1

 

Dairy & livestock and agribusiness

 

60

 

 

 

 

 

 

 

 

 

1

 

Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage

 

 

 

 

 

 

 

 

 

 

 

Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

Total collateral-dependent loans

$

25,462

 

 

$

172

 

 

$

 

 

 

9

 

 

 

 

December 31, 2024

 

 

Number of Loans

 

 

Real Estate

 

 

Business Assets

 

 

Other

 

 

Dependent on
Collateral

 

 

(Dollars in thousands)

 

 

Commercial real estate

$

25,866

 

 

$

 

 

$

 

 

 

6

 

Construction

 

 

 

 

 

 

 

 

 

 

 

SBA

 

1,529

 

 

 

 

 

 

 

 

 

5

 

SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

11

 

 

 

327

 

 

 

 

 

 

3

 

Dairy & livestock and agribusiness

 

60

 

 

 

 

 

 

 

 

 

1

 

Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage

 

 

 

 

 

 

 

 

 

 

 

Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

Total collateral-dependent loans

$

27,466

 

 

$

327

 

 

$

 

 

 

15

 

 

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 $6.8 million for the off-balance sheet credit exposures as of March 31, 2025. There was a $500,000 provision for unfunded loan commitments for the three months ended March 31, 2025, and no provision for the three months ended March 31, 2024. As of March 31, 2025 and December 31, 2024, the balance in this reserve was $6.8 million and $6.3 million, respectively, and was included in other liabilities.

Modifications of Loans to Borrowers Experiencing Financial Difficulty

 

There were three loans to borrowers experiencing financial difficulty that were modified during the three months ended March 31, 2025 with an amortized cost totaling $6.2 million as of March 31, 2025, including two commercial real estate loans totaling $6.0 million and one dairy & livestock and agribusiness loan of $225,000.

 

The tables below reflect the amortized cost of loans by type made to borrowers experiencing financial difficulty that were modified as of March 31, 2025 and March 31, 2024, and the financial effect of those modifications.

 

 

 

Amortized Cost Basis

 

 

% of Total Class of Financing Receivables

 

 

Financial Effect

March 31, 2025

 

 

 

 

 

 

 

 

Term Extension

 

 

 

 

 

 

 

 

Commercial real estate loans

 

$

7,516

 

 

 

0.09

%

 

Added a weighted-average 1.2 years to the life of loans, which reduced monthly payment amounts for the borrowers.

Commercial and industrial

 

 

2,728

 

 

 

0.03

%

 

Added a weighted-average 1.2 years to the life of loans, which reduced monthly payment amounts for the borrowers.

Dairy & livestock and agribusiness

 

 

1,025

 

 

 

0.01

%

 

Added a weighted-average 1.6 years to the life of loans, which reduced monthly payment amounts for the borrowers.

   Total

 

$

11,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Extension and Interest Rate Reduction

 

 

 

 

 

 

 

 

Commercial real estate loans

 

 

680

 

 

 

0.01

%

 

Added a weighted-average 1.4 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 10.00% to 7.25%.

   Total

 

 

680

 

 

 

 

 

 

   Total Modified

 

$

11,949

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis

 

 

% of Total Class of Financing Receivables

 

 

Financial Effect

March 31, 2024

 

 

 

 

 

 

 

 

Term Extension

 

 

 

 

 

 

 

 

Commercial real estate loans

 

$

2,466

 

 

 

0.03

%

 

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

Commercial and industrial

 

 

1,644

 

 

 

0.02

%

 

Added a weighted-average 0.7 years to the life of loans, which reduced monthly payment amounts for the borrowers.

Dairy & livestock and agribusiness

 

 

5,727

 

 

 

0.07

%

 

Added a weighted-average 0.6 years to the life of loans, which reduced monthly payment amounts for the borrowers.

   Total

 

$

9,837

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Extension and Interest Rate Reduction

 

 

 

 

 

 

 

 

Commercial real estate loans

 

$

686

 

 

 

0.01

%

 

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

 

 

242

 

 

 

0.00

%

 

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%.

   Total

 

 

928

 

 

 

 

 

 

   Total Modified

 

$

10,765

 

 

 

 

 

 

 

As of March 31, 2025, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the first quarter of 2025 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 March 31, 2025.

 

 

 

 

Payment Status (amortized cost basis)

 

 

 

 

Current

 

 

30-89 Days
Past Due

 

 

90+ Days
Past Due

 

 

 

 

(Dollars in thousands)

 

 

Commercial real estate loans

 

$

8,196

 

 

$

 

 

$

 

 

Commercial and industrial

 

 

2,728

 

 

 

 

 

 

 

 

Dairy & livestock and agribusiness

 

 

1,025

 

 

 

 

 

 

 

 

   Total

 

$

11,949

 

 

$

 

 

$