Loans and Allowance for Loan Losses | 12 Months Ended |
Dec. 31, 2013 |
Receivables [Abstract] | ' |
Loans and Allowance for Loan Losses | ' |
Loans and Allowance for Loan Losses |
|
Credit Quality of Loans |
|
The majority of our loan activity is with customers located in California, primarily in the counties of Marin, Sonoma, Alameda, San Francisco and Napa. At December 31, 2013, 68% of our loans are for commercial real estate, 83% of which are secured by real estate located in Marin, Sonoma, Alameda, San Francisco and Napa counties (California). Approximately 86% and 85% of total loans were secured by real estate, while 2% and 3% were unsecured at both December 31, 2013 and 2012, respectively. |
|
Outstanding loans by class and payment aging as of December 31, 2013 and 2012 are as follows: |
|
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Aging Analysis by Class as of December 31, 2013 and 2012 | | | | | |
(dollars in thousands) | Commercial | | | Commercial real estate, owner-occupied | | | Commercial real estate, investor | | | Construction | | | Home equity | | | Other residential 1 | | | Installment and other consumer | | | Total | | | | | | |
| | | | |
31-Dec-13 | | | | | | | | | | | | | | | | | | | | |
30-59 days past due | $ | 18 | | | $ | — | | | $ | — | | | $ | — | | | $ | 240 | | | $ | 717 | | | $ | 17 | | | $ | 992 | | | | | | |
| | | | |
60-89 days past due | — | | | — | | | — | | | — | | | — | | | — | | | 3 | | | 3 | | | | | | |
| | | | |
Greater than 90 days past due (non-accrual) 2 | 1,187 | | | 1,403 | | | 2,807 | | | 5,218 | | | 234 | | | 660 | | | 169 | | | 11,678 | | | | | | |
| | | | |
Total past due | 1,205 | | | 1,403 | | | 2,807 | | | 5,218 | | | 474 | | | 1,377 | | | 189 | | | 12,673 | | | | | | |
| | | | |
Current | 182,086 | | | 239,710 | | | 622,212 | | | 26,359 | | | 97,995 | | | 71,257 | | | 17,030 | | | 1,256,649 | | | | | | |
| | | | |
Total loans 3 | $ | 183,291 | | | $ | 241,113 | | | $ | 625,019 | | | $ | 31,577 | | | $ | 98,469 | | | $ | 72,634 | | | $ | 17,219 | | | $ | 1,269,322 | | | | | | |
| | | | |
Non-accrual loans to total loans | 0.6 | % | | 0.6 | % | | 0.4 | % | | 16.5 | % | | 0.2 | % | | 0.9 | % | | 1 | % | | 0.9 | % | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
30-59 days past due | $ | 29 | | | $ | — | | | $ | — | | | $ | — | | | $ | 294 | | | $ | 167 | | | $ | 98 | | | $ | 588 | | | | | | |
| | | | |
60-89 days past due | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | | | |
| | | | |
Greater than 90 days past due (non-accrual) 2 | 4,893 | | | 1,403 | | | 6,843 | | | 2,239 | | | 545 | | | 1,196 | | | 533 | | | 17,652 | | | | | | |
| | | | |
Total past due | 4,922 | | | 1,403 | | | 6,843 | | | 2,239 | | | 839 | | | 1,363 | | | 631 | | | 18,240 | | | | | | |
| | | | |
Current | 171,509 | | | 195,003 | | | 502,163 | | | 28,426 | | | 92,398 | | | 48,069 | | | 18,144 | | | 1,055,712 | | | | | | |
| | | | |
Total loans 3 | $ | 176,431 | | | $ | 196,406 | | | $ | 509,006 | | | $ | 30,665 | | | $ | 93,237 | | | $ | 49,432 | | | $ | 18,775 | | | $ | 1,073,952 | | | | | | |
| | | | |
Non-accrual loans to total loans | 2.8 | % | | 0.7 | % | | 1.3 | % | | 7.3 | % | | 0.6 | % | | 2.4 | % | | 2.8 | % | | 1.6 | % | | | | | |
|
1 Our residential loan portfolio includes no sub-prime loans, nor is it our normal practice to underwrite loans commonly referred to as "Alt-A mortgages," the characteristics of which are loans lacking full documentation, borrowers having low FICO scores or higher loan-to-value ratios. |
|
2 Amounts include $1.4 million and $1.6 million of Purchased Credit Impaired ("PCI") loans that have stopped accreting interest at December 31, 2013 and 2012, respectively, and exclude accreting PCI loans of $5.7 million and $3.0 million at December 31, 2013 and 2012, respectively, as their accretable yield interest recognition is independent from the underlying contractual loan delinquency status. There were no accruing loans past due more than ninety days at December 31, 2013 or 2012. |
|
3 Amounts were net of deferred loan (costs)/fees of $(24) thousand and $769 thousand at December 31, 2013 and 2012, respectively. Amounts were also net of unaccreted purchase discounts on non-PCI loans of $7.6 million and $2.1 million at December 31, 2013 and 2012, respectively. |
|
Our commercial loans are generally made to established small to mid-sized businesses to provide financing for their working capital needs, acquisitions, or refinancings. Management examines historical, current, and projected cash flows to determine the ability of the borrower to repay obligations as agreed. Commercial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral. The cash flows of borrowers, however, may not occur as expected, and the collateral securing these loans may fluctuate in value. Most commercial and industrial loans are secured by the assets being financed, such as accounts receivable or inventory, and include a personal guarantee. Some short-term loans may be made on an unsecured basis. We target stable local businesses with guarantors that have proven to be more resilient in periods of economic stress. Typically, the guarantors provide an additional source of repayment for most of our credit extensions. |
|
Commercial real estate loans are subject to underwriting standards and processes similar to commercial loans discussed above. We underwrite these loans to be repaid from cash flow and to be supported by real property collateral. Repayment of commercial real estate loans is largely dependent on the successful operation of the property securing the loan, or of the business conducted on the property securing the loan. Underwriting standards for commercial real estate loans include, but are not limited to, conservative debt coverage and loan-to-value ratios. Furthermore, substantially all of our loans are guaranteed by the owners of the properties. Commercial real estate loans may be adversely affected by conditions in the real estate markets or in the general economy. In the event of a vacancy, strong guarantors have historically carried the loans until a replacement tenant can be found. The owner's substantial equity investment provides a strong economic incentive to continue to support the commercial real estate projects. As such, we have generally experienced a relatively low level of loss and delinquencies in this portfolio. |
|
Construction loans are generally made to developers and builders to finance land acquisition as well as the subsequent construction. These loans are underwritten after evaluation of the borrower's financial strength, reputation, prior track record, and after obtaining independent appraisals. The construction industry can be impacted by major factors, including: the inherent volatility of real estate markets and vulnerability to delays due to weather, change orders, ability to obtain construction permits, labor or material shortages, and price hikes. Estimates of construction costs and value associated with the complete project may be inaccurate. Repayment of construction loans is largely dependent on the ultimate success of the project. |
|
Consumer loans primarily consist of home equity lines of credit, other residential (tenancy-in-common, or “TIC”) loans, and other personal loans. We originate consumer loans utilizing credit score information, debt-to-income ratio and loan-to-value ratio analysis. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, mitigates risk. Additionally, trend reports are reviewed by Management on a regular basis. Underwriting standards for home equity lines of credit include, but are not limited to, a conservative loan-to-value ratio, the number of such loans a borrower can have at one time, and documentation requirements. Our underwriting of the other residential loans, mostly secured by TIC units in San Francisco, is cautious compared to traditional residential mortgages due to the unique ownership structure. In addition, these borrowers tend to have more equity in their properties, which mitigates risk. Personal loans are nearly evenly split between mobile home loans and floating home loans along with a small number of installment loans. |
|
We use a risk rating system to evaluate asset quality, and to identify and monitor credit risk in individual loans, and ultimately in the portfolio. Definitions of loans that are risk graded “Special Mention” or worse are consistent with those used by the Federal Deposit Insurance Corporation ("FDIC"). Our internally assigned grades are as follows: |
|
Pass – Loans to borrowers of acceptable or better credit quality. Borrowers in this category demonstrate fundamentally sound financial positions, repayment capacity, credit history and management expertise. Loans in this category must have an identifiable and stable source of repayment and meet the Bank’s policy regarding debt service coverage ratios. These borrowers are capable of sustaining normal economic, market or operational setbacks without significant financial impacts. Financial ratios and trends are acceptable. Negative external industry factors are generally not present. The loan may be secured, unsecured or supported by non-real estate collateral for which the value is more difficult to determine and/or marketability is more uncertain. This category also includes “Watch” loans, where the primary source of repayment has been delayed. “Watch” is intended to be a transitional grade, with either an upgrade or downgrade within a reasonable period. |
|
Special Mention - Potential weaknesses that deserve close attention. If left uncorrected, those potential weaknesses may result in deterioration of the payment prospects for the asset. Special Mention assets do not present sufficient risk to warrant adverse classification. |
|
Substandard - Inadequately protected by either the current sound worth and paying capacity of the obligor or the collateral pledged, if any. A Substandard asset has a well-defined weakness or weaknesses that jeopardize(s) the liquidation of the debt. Substandard assets are characterized by the distinct possibility that we will sustain some loss if such weaknesses or deficiencies are not corrected. Well-defined weaknesses include adverse trends or developments of the borrower’s financial condition, managerial weaknesses and/or significant collateral deficiencies. |
|
Doubtful - Critical weaknesses that make collection or liquidation in full improbable. There may be specific pending events that work to strengthen the asset; however, the amount or timing of the loss may not be determinable. Pending events generally occur within one year of the asset being classified as Doubtful. Examples include: merger, acquisition, or liquidation; capital injection; guarantee; perfecting liens on additional collateral; and refinancing. Such loans are placed on non-accrual status and usually are collateral-dependent. |
|
We regularly review our credits for accuracy of risk grades whenever new information is received. Borrowers are required to submit financial information at regular intervals: |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Generally, commercial borrowers with lines of credit are required to submit financial information with reporting intervals ranging from monthly to annually depending on credit size, risk and complexity. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Investor commercial real estate borrowers with loans greater than $750 thousand are required to submit rent rolls or property income statements at least annually. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Construction loans are monitored monthly, and assessed on an ongoing basis. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Home equity and other consumer loans are assessed based on delinquency. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Loans graded “Watch” or more severe, regardless of loan type, are assessed no less than quarterly. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
The following table represents our analysis of loans by internally assigned grades, including the PCI loans, at December 31, 2013 and 2012: |
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Commercial | | | Commercial real estate, owner-occupied | | | Commercial real estate, investor | | | Construction | | | Home equity | | | Other residential | | | Installment and other consumer | | | Purchased credit-impaired | | | Total | | |
|
Credit Risk Profile by Internally Assigned Grade: | | | | | | | | | | | | | |
31-Dec-13 | | | | | | | | | | | | | | | | | |
Pass | $ | 162,625 | | | $ | 216,537 | | | $ | 609,157 | | | $ | 25,069 | | | $ | 93,792 | | | $ | 69,176 | | | $ | 16,336 | | | $ | 1,340 | | | $ | 1,194,032 | | |
|
Special Mention | 13,990 | | | 16,533 | | | 8,570 | | | 725 | | | 2,164 | | | 1,047 | | | 227 | | | 894 | | | 44,150 | | |
|
Substandard | 6,343 | | | 3,224 | | | 5,413 | | | 5,768 | | | 2,444 | | | 2,411 | | | 656 | | | 4,881 | | | 31,140 | | |
|
Total loans | $ | 182,958 | | | $ | 236,294 | | | $ | 623,140 | | | $ | 31,562 | | | $ | 98,400 | | | $ | 72,634 | | | $ | 17,219 | | | $ | 7,115 | | | $ | 1,269,322 | | |
|
| | | | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass | $ | 148,771 | | | $ | 170,553 | | | $ | 489,978 | | | $ | 26,287 | | | $ | 86,957 | | | $ | 45,634 | | | $ | 17,809 | | | $ | 1,862 | | | $ | 987,851 | | |
|
Special Mention | 13,267 | | | 20,346 | | | 8,671 | | | 1,970 | | | 2,931 | | | 1,067 | | | — | | | 933 | | | 49,185 | | |
|
Substandard | 13,753 | | | 2,992 | | | 8,963 | | | 2,408 | | | 3,349 | | | 2,731 | | | 966 | | | 1,754 | | | 36,916 | | |
|
Total loans | $ | 175,791 | | | $ | 193,891 | | | $ | 507,612 | | | $ | 30,665 | | | $ | 93,237 | | | $ | 49,432 | | | $ | 18,775 | | | $ | 4,549 | | | $ | 1,073,952 | | |
|
|
Troubled Debt Restructuring |
|
Our loan portfolio includes certain loans that have been modified in a Troubled Debt Restructuring (“TDR”), where economic concessions have been granted to borrowers experiencing financial difficulties. These concessions typically result from our loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. TDRs on nonaccrual status at the time of restructure may be returned to accruing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months, and there is reasonable assurance of repayment and performance. |
|
When a loan is modified, Management evaluates any possible impairment based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, except when the sole (remaining) source of repayment for the loan is the operation or liquidation of the collateral. In these cases Management uses the current fair value of the collateral, less selling costs, instead of discounted cash flows. If Management determines that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs and unamortized premium or discount), impairment is recognized through a specific allowance or a charge-off of the loan. |
|
|
The table below summarizes outstanding TDR loans by loan class as of December 31, 2013, 2012 and 2011. The summary includes those TDRs that are on nonaccrual status and those that continue to accrue interest. |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | As of | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment in Troubled Debt Restructurings 1 | | | December 31, 2013 | | | December 31, 2012 | | | 31-Dec-11 | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | | $ | 5,117 | | | $ | 9,470 | | | $ | 4,969 | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate, owner-occupied | | | 4,333 | | | 1,403 | | | 1,403 | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate, investor | | | 534 | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Construction | | | 6,335 | | | 1,929 | | | 800 | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Home equity | | | 506 | | | 908 | | | 467 | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Other residential | | | 2,063 | | | 2,831 | | | 1,464 | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Installment and other consumer | | | 1,693 | | | 1,743 | | | 1,552 | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | | | $ | 20,581 | | | $ | 18,284 | | | $ | 10,655 | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
1 Includes $12.9 million, $10.8 million and $6.3 million of TDR loans that were accruing interest as of December 31, 2013, 2012 and 2011 respectively. |
|
The table below presents the following information for TDRs modified during the periods presented: number of contracts modified, the recorded investment in the loans prior to modification, and the recorded investment in the loans after the loans were restructured. The table below excludes fully paid-off or fully charged-off TDR loans. |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | Number of Contracts Modified | | | Pre-Modification Outstanding Recorded Investment | | | Post-Modification Outstanding Recorded Investment | | | Post-Modification Outstanding Recorded Investment at period end | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Troubled Debt Restructurings during the year ended December 31, 2013: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Commercial | 8 | | | $ | 1,176 | | | $ | 1,377 | | | $ | 1,274 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Commercial real estate, owner occupied | 1 | | | 2,961 | | | 2,956 | | | 2,930 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Commercial real estate, investor | 1 | | | 539 | | | 538 | | | 534 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Construction | 3 | | | 7,135 | | | 7,156 | | | 5,368 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Installment and other consumer | 2 | | | 11 | | | 9 | | | 7 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Total | 15 | | | $ | 11,822 | | | $ | 12,036 | | | $ | 10,113 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Troubled Debt Restructurings during the year ended December 31, 2012: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Commercial | 14 | | | $ | 9,980 | | | $ | 9,903 | | | $ | 5,965 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Construction | 2 | | | 2,793 | | | 2,793 | | | 1,760 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Home Equity | 2 | | | 472 | | | 473 | | | 469 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Other residential | 2 | | | 1,422 | | | 1,401 | | | 1,392 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Installment and other consumer | 2 | | | 231 | | | 231 | | | 228 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Total | 22 | | | $ | 14,898 | | | $ | 14,801 | | | $ | 9,814 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Troubled Debt Restructurings during the year ended December 31, 2011: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | 27 | | | $ | 5,854 | | | $ | 5,940 | | | $ | 4,969 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Commercial real estate, owner occupied | 2 | | | 1,366 | | | 1,403 | | | 1,403 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Construction | 2 | | | 817 | | | 817 | | | 800 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Home Equity | 3 | | | 478 | | | 469 | | | 467 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Other residential | 3 | | | 1,467 | | | 1,467 | | | 1,464 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Installment and other consumer | 13 | | | 1,607 | | | 1,605 | | | 1,552 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Total | 50 | | | $ | 11,589 | | | $ | 11,701 | | | $ | 10,655 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|
Modifications during the year ended December 31, 2013 primarily involved maturity or payment extensions and interest rate concessions or some combination thereof, while modifications in 2012 primarily involved payment extensions, forbearances, and interest rate concessions. Modifications in 2011 primarily involved interest rate concessions, maturity extensions and payment deferrals. There were no loans modified as troubled debt restructuring that subsequently defaulted during the year ended December 31, 2013, where the default occurred within the first twelve months after modification into a TDR. There were three commercial loans, two commercial real estate loans and one construction loan modified as troubled debt restructurings within the previous twelve months with recorded investments of $4.5 million that subsequently defaulted and $730 thousand were charged-off, net of recoveries, in the year ended December 31, 2012. There were three TDRs in 2011 with loan balances of $1.0 million that subsequently defaulted within twelve months of restructuring and were charged-off during 2011. We are reporting these defaulted TDRs based on a payment default definition of more than ninety days past due. |
|
Allowance for Loan Losses |
|
Beginning with the quarter-ended September 30, 2013, Management refined the methodology for estimating general allowances in order to provide a more comprehensive evaluation of the potential risk of loss in our loan portfolio. This analysis encompasses our entire loan portfolio and excludes acquired loans where the discount has not been fully accreted. For allowance established on acquired loans, refer to Note 1. Under the prior model, loans were pooled into the following segments: |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Commercial real estate loans, owner occupied | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Commercial real estate loans, investor | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Construction loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Subdivision land loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Residential real estate loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Residential loans, fractional tenants-in-common | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Commercial loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Commercial asset-based lines | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Commercial quick qualifier loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Personal loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Personal floating home loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Personal mobile home loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Home equity loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Other loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Under the new model, the loans are evaluated on a pool basis by loan segment which is further delineated by Federal regulatory reporting codes ("call codes"). Each segment is assigned an expected loss factor which is primarily based on a twelve quarter look-back at our historical losses for that particular segment, as well as a number of other factors. We believe this change in methodology will provide a more comprehensive evaluation of the potential risk in our portfolio because the additional delineation by call code establishes a stronger focus on areas of weakness and strength within the portfolio. Loans are pooled into the following segments under the new model: |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Loans secured by real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 1-4 family residential construction loans |
- Other construction loans and all land development and other land loans |
- Secured by farmland (including farm residential and other improvements) |
- Revolving, open-end loans secured by 1-4 family residential properties and extended under lines of credit |
- Closed-end loans secured by 1-4 family residential properties, secured by first liens |
- Closed-end loans secured by 1-4 family residential properties, secured by junior liens |
- Secured by multifamily (5 or more) residential properties |
- Loans secured by owner-occupied non-farm nonresidential properties |
- Loans secured by other non-farm nonresidential properties |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Loans to finance agricultural production and other loans to farmers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Commercial and industrial loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Loans to individuals for household, family and other personal expenditures (i.e., consumer loans) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
• | Other loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
The model determines loan loss reserves based on objective and subjective factors. Objective factors include the rolling historical loss rate using a twelve quarter look-back, changes in the volume and nature of the loan portfolio, changes in credit quality metrics (past due loans, non-accrual loans, net charge-offs), and the existence of credit concentrations. Subjective factors include changes in the overall economic environment, legal and regulatory conditions, lending management and other relevant staff, uncertainties related to acquisitions, as well as the quality of our loan review process. The total amount allocated is determined by applying loss multipliers to outstanding loans by call code. |
|
The following table represents the effect on the 2013 provision for loan losses due to the change in methodology by loan class. Commercial real estate loans have increased provisions of $565 thousand in the owner-occupied category and $1.8 million in the investor category under the new methodology, which allocates additional reserves based on concentration levels. When a loan class exceeds 100% of Tier 1 capital, additional reserves are allocated. Such factor was not considered under the old methodology. |
|
In addition, under the previous methodology, certain commercial loans collateralized by real estate were grouped under commercial and industrial loans and thus received a higher loss factor than the current methodology. |
|
Lastly, we added a subjective factor for the impact of the acquisition in 2013, which added approximately $800 thousand in reserves by loan class, which would have been unallocated under the previous methodology. |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | The year ended December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Calculated Provision Based on New Methodology | | Calculated Provision Based on Prior Methodology | | Difference In ALLL | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | (1,393 | ) | | $ | (449 | ) | | $ | (944 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate, owner-occupied | | 615 | | | 50 | | | 565 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate, investor | | 1,940 | | | 174 | | | 1,766 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Construction | | 83 | | | 167 | | | (84 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Home equity | | (223 | ) | | (39 | ) | | (184 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Other residential | | (234 | ) | | (138 | ) | | (96 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Installment and other consumer | | (535 | ) | | (319 | ) | | (216 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Unallocated | | 287 | | | 1,094 | | | (807 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Total provision for loan losses | | $ | 540 | | | $ | 540 | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Impaired Loan Balances and Their Related Allowance by Major Classes of Loans |
|
The table below summarizes information on impaired loans and their related allowance. Total impaired loans include non-accrual loans, accruing TDR loans and accreting PCI loans that have experienced post-acquisition declines in cash flows expected to be collected. |
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | | Commercial | | | Commercial real estate, owner-occupied | | | Commercial real estate, investor | | | Construction | | | Home equity | | | Other residential | | | Installment and other consumer | | | Total | | | | | |
| | | |
31-Dec-13 | | | | | | | | | | | | | | | | | | |
Recorded investment in impaired loans: | | | | | | | | | | | | | | | | |
With no specific allowance recorded | | $ | 977 | | | $ | 1,403 | | | $ | 3,341 | | | $ | 2,806 | | | $ | 349 | | | $ | 1,254 | | | $ | 112 | | | $ | 10,242 | | | | | |
| | | |
With a specific allowance recorded | | 4,725 | | | 4,085 | | | — | | | 3,927 | | | 157 | | | 809 | | | 1,750 | | | 15,453 | | | | | |
| | | |
Total recorded investment in impaired loans | | $ | 5,702 | | | $ | 5,488 | | | $ | 3,341 | | | $ | 6,733 | | | $ | 506 | | | $ | 2,063 | | | $ | 1,862 | | | $ | 25,695 | | | | | |
| | | |
Unpaid principal balance of impaired loans: | | | | | | | | | | | | | | | | | | | | | | |
| | | |
With no specific allowance recorded | | $ | 977 | | | $ | 3,060 | | | $ | 5,333 | | | $ | 5,547 | | | $ | 835 | | | $ | 1,254 | | | $ | 154 | | | $ | 17,160 | | | | | |
| | | |
With a specific allowance recorded | | 4,930 | | | 5,088 | | | — | | | 4,114 | | | 157 | | | 809 | | | 1,750 | | | 16,848 | | | | | |
| | | |
Total unpaid principal balance of impaired loans | | $ | 5,907 | | | $ | 8,148 | | | $ | 5,333 | | | $ | 9,661 | | | $ | 992 | | | $ | 2,063 | | | $ | 1,904 | | | $ | 34,008 | | | | | |
| | | |
Specific allowance | | $ | 1,170 | | | $ | 90 | | | $ | — | | | $ | 341 | | | $ | 1 | | | $ | 23 | | | $ | 364 | | | $ | 1,989 | | | | | |
| | | |
Average recorded investment in impaired loans during 2013 | | $ | 7,168 | | | $ | 3,519 | | | $ | 5,847 | | | $ | 7,200 | | | $ | 909 | | | $ | 2,632 | | | $ | 1,872 | | | $ | 29,147 | | | | | |
| | | |
Interest income recognized on impaired loans during 2013 | | $ | 476 | | | $ | 253 | | | $ | 14 | | | $ | 249 | | | $ | 29 | | | $ | 89 | | | $ | 71 | | | $ | 1,181 | | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | |
| | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Recorded investment in impaired loans: | | | | | | | | | | | | | | | | | | | | | | |
| | | |
With no specific allowance recorded | | $ | 6,825 | | | $ | 1,403 | | | $ | 3,725 | | | $ | 2,328 | | | $ | 931 | | | $ | 2,598 | | | $ | 978 | | | $ | 18,788 | | | | | |
| | | |
With a specific allowance recorded | | 2,645 | | | 471 | | | 4,513 | | | 1,840 | | | 261 | | | 715 | | | 1,070 | | | 11,515 | | | | | |
| | | |
Total recorded investment in impaired loans | | $ | 9,470 | | | $ | 1,874 | | | $ | 8,238 | | | $ | 4,168 | | | $ | 1,192 | | | $ | 3,313 | | | $ | 2,048 | | | $ | 30,303 | | | | | |
| | | |
Unpaid principal balance of impaired loans: | | | | | | | | | | | | | | | | | | | | | | |
| | | |
With no specific allowance recorded | | $ | 7,633 | | | $ | 3,060 | | | $ | 5,717 | | | $ | 2,514 | | | $ | 1,417 | | | $ | 2,598 | | | $ | 1,020 | | | $ | 23,959 | | | | | |
| | | |
With a specific allowance recorded | | 2,930 | | | 966 | | | 4,887 | | | 4,519 | | | 324 | | | 715 | | | 1,070 | | | 15,411 | | | | | |
| | | |
Total recorded investment in impaired loans | | $ | 10,563 | | | $ | 4,026 | | | $ | 10,604 | | | $ | 7,033 | | | $ | 1,741 | | | $ | 3,313 | | | $ | 2,090 | | | $ | 39,370 | | | | | |
| | | |
Specific allowance | | $ | 1,131 | | | $ | 26 | | | $ | 374 | | | $ | 118 | | | $ | 154 | | | $ | 120 | | | $ | 431 | | | $ | 2,354 | | | | | |
| | | |
Average recorded investment in impaired loans during 2012 | | $ | 11,772 | | | $ | 1,538 | | | $ | 5,135 | | | $ | 12,909 | | | $ | 1,314 | | | $ | 2,509 | | | $ | 2,151 | | | $ | 37,328 | | | | | |
| | | |
Interest income recognized on impaired loans during 2012 | | $ | 803 | | | $ | 111 | | | $ | 512 | | | $ | 570 | | | $ | 32 | | | $ | 175 | | | $ | 96 | | | $ | 2,299 | | | | | |
| | | |
Average recorded investment in impaired loans during 2011 | | $ | 4,695 | | | $ | 1,873 | | | $ | 595 | | | $ | 3,505 | | | $ | 813 | | | $ | 1,612 | | | $ | 1,844 | | | $ | 14,937 | | | | | |
| | | |
Interest income recognized on impaired loans during 2011 | | $ | 102 | | | $ | — | | | $ | 38 | | | $ | — | | | $ | 14 | | | $ | 72 | | | $ | 26 | | | $ | 252 | | | | | |
| | | |
|
The gross interest income that would have been recorded had non-accrual loans been current totaled $1.0 million, $937 thousand and $821 thousand in the years ended December 31, 2013, 2012 and 2011 respectively. $229 thousand, $182 thousand and $6 thousand interest income was recognized during the time the loans were considered impaired using the cash-basis method of accounting in 2013, 2012 and 2011, respectively. PCI loans are excluded from the foregone interest data above as their accretable yield interest recognition is independent from the underlying contractual loan delinquency status. See “Purchased Credit-Impaired Loans” below for further discussion. |
|
Management monitors delinquent loans continuously and identifies problem loans, generally loans graded substandard or worse, to be evaluated individually for impairment testing. Generally, we charge off our estimated losses related to specifically-identified impaired loans when it is deemed uncollectible. The charged-off portion of impaired loans outstanding at December 31, 2013 totaled approximately $5.8 million. At December 31, 2013, there were $837 thousand of outstanding commitments to extend credit on impaired loans, including loans to borrowers whose terms have been modified in troubled debt restructurings. |
|
The following table discloses loans by major portfolio category and activity in the ALLL, as well as the related ALLL disaggregated by impairment evaluation method: |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses and Recorded Investment in Loans as of and for the year ended December 31, 2013 |
(dollars in thousands) | | Commercial | | | Commercial real estate, owner-occupied | | | Commercial real estate, investor | | | Construction | | | Home equity | | | Other residential | | | Installment and other consumer | | | Unallocated | | | Total | |
|
| | | | | | | | | | | | | | | | | | |
For the year ended December 31, 2013 | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | |
Beginning balance | | $ | 4,100 | | | $ | 1,313 | | | $ | 4,372 | | | $ | 611 | | | $ | 1,264 | | | $ | 551 | | | $ | 1,231 | | | $ | 219 | | | $ | 13,661 | |
|
Provision (reversal) | | (1,393 | ) | | 615 | | | 1,940 | | | 83 | | | (223 | ) | | (234 | ) | | (535 | ) | | 287 | | | 540 | |
|
Charge-offs | | (672 | ) | | — | | | (156 | ) | | (62 | ) | | (176 | ) | | — | | | (88 | ) | | — | | | (1,154 | ) |
|
Recoveries | | 1,021 | | | 84 | | | 40 | | | 1 | | | 10 | | | — | | | 21 | | | — | | | 1,177 | |
|
Ending balance | | $ | 3,056 | | | $ | 2,012 | | | $ | 6,196 | | | $ | 633 | | | $ | 875 | | | $ | 317 | | | $ | 629 | | | $ | 506 | | | $ | 14,224 | |
|
| | | | | | | | | | | | | | | | | | |
Ending ALLL related to loans collectively evaluated for impairment | | $ | 1,886 | | | $ | 1,922 | | | $ | 6,196 | | | $ | 292 | | | $ | 874 | | | $ | 294 | | | $ | 265 | | | $ | 506 | | | $ | 12,235 | |
|
Ending ALLL related to loans individually evaluated for impairment | | $ | 987 | | | $ | 31 | | | $ | — | | | $ | 341 | | | $ | 1 | | | $ | 23 | | | $ | 364 | | | $ | — | | | $ | 1,747 | |
|
Ending ALLL related to purchased credit-impaired loans | | $ | 183 | | | $ | 59 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 242 | |
|
| | | | | | | | | | | | | | | | | | |
Loans outstanding: | | | | | | | | | | | | | | | | | | | | | |
|
Collectively evaluated for impairment | | $ | 177,550 | | | $ | 233,330 | | | $ | 619,833 | | | $ | 24,829 | | | $ | 97,894 | | | $ | 70,571 | | | $ | 15,357 | | | $ | — | | | $ | 1,239,364 | |
|
Individually evaluated for impairment1 | | 5,408 | | | 2,930 | | | 3,341 | | | 6,733 | | | 506 | | | 2,063 | | | 1,862 | | | — | | | 22,843 | |
|
Purchased credit-impaired | | 333 | | | 4,853 | | | 1,845 | | | 15 | | | 69 | | | — | | | — | | | — | | | 7,115 | |
|
Total | | $ | 183,291 | | | $ | 241,113 | | | $ | 625,019 | | | $ | 31,577 | | | $ | 98,469 | | | $ | 72,634 | | | $ | 17,219 | | | $ | — | | | $ | 1,269,322 | |
|
Ratio of allowance for loan losses to total loans | | 1.67 | % | | 0.83 | % | | 0.99 | % | | 2 | % | | 0.89 | % | | 0.44 | % | | 3.65 | % | | NM | | | 1.12 | % |
|
Allowance for loan losses to non-accrual loans | | 257 | % | | 143 | % | | 221 | % | | 12 | % | | 374 | % | | 48 | % | | 372 | % | | NM | | | 122 | % |
|
|
1 Total excludes $2.9 million of PCI loans that have experienced post-acquisition declines in cash flows expected to be collected.These loans are included in the "purchased credit-impaired" amount in the next line below. |
|
NM Not Meaningful |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses and Recorded Investment in Loans as of and for the year ended December 31, 2012 |
(dollars in thousands) | | Commercial | | | Commercial real estate, owner-occupied | | | Commercial real estate, investor | | | Construction | | | Home equity | | | Other residential | | | Installment and other consumer | | | Unallocated | | | Total | |
|
As of December 31, 2012: | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | |
Beginning balance | | $ | 4,334 | | | $ | 1,305 | | | $ | 3,710 | | | $ | 1,505 | | | $ | 1,444 | | | $ | 940 | | | $ | 1,182 | | | $ | 219 | | | $ | 14,639 | |
|
Provision (reversal) | | 117 | | | 184 | | | 3,076 | | | (643 | ) | | 190 | | | (193 | ) | | 169 | | | — | | | 2,900 | |
|
Charge-offs | | (892 | ) | | (181 | ) | | (2,414 | ) | | (373 | ) | | (382 | ) | | (196 | ) | | (122 | ) | | — | | | (4,560 | ) |
|
Recoveries | | 541 | | | 5 | | | — | | | 122 | | | 12 | | | — | | | 2 | | | — | | | 682 | |
|
Ending balance | | $ | 4,100 | | | $ | 1,313 | | | $ | 4,372 | | | $ | 611 | | | $ | 1,264 | | | $ | 551 | | | $ | 1,231 | | | $ | 219 | | | $ | 13,661 | |
|
| | | | | | | | | | | | | | | | | | |
Ending ALLL related to loans collectively evaluated for impairment | | $ | 2,969 | | | $ | 1,287 | | | $ | 3,998 | | | $ | 493 | | | $ | 1,110 | | | $ | 431 | | | $ | 800 | | | $ | 219 | | | $ | 11,307 | |
|
Ending ALLL related to loans individually evaluated for impairment | | $ | 1,090 | | | $ | — | | | $ | 178 | | | $ | 118 | | | $ | 154 | | | $ | 120 | | | $ | 431 | | | $ | — | | | $ | 2,091 | |
|
Ending ALLL related to purchased credit-impaired loans | | $ | 41 | | | $ | 26 | | | $ | 196 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 263 | |
|
| | | | | | | | | | | | | | | | | | |
Loans outstanding: | | | | | | | | | | | | | | | | | | | | | |
|
Collectively evaluated for impairment | | $ | 166,860 | | | $ | 193,891 | | | $ | 500,768 | | | $ | 26,497 | | | $ | 92,045 | | | $ | 46,119 | | | $ | 16,727 | | | $ | — | | | $ | 1,042,907 | |
|
Individually evaluated for impairment1 | | 8,931 | | | — | | | 6,844 | | | 4,168 | | | 1,192 | | | 3,313 | | | 2,048 | | | — | | | 26,496 | |
|
Purchased credit-impaired | | 640 | | | 2,515 | | | 1,394 | | | — | | | — | | | — | | | — | | | — | | | 4,549 | |
|
Total | | $ | 176,431 | | | $ | 196,406 | | | $ | 509,006 | | | $ | 30,665 | | | $ | 93,237 | | | $ | 49,432 | | | $ | 18,775 | | | $ | — | | | $ | 1,073,952 | |
|
Ratio of allowance for loan losses to total loans | | 2.32 | % | | 0.67 | % | | 0.86 | % | | 1.99 | % | | 1.36 | % | | 1.11 | % | | 6.56 | % | | NM | | | 1.27 | % |
|
Allowance for loan losses to non-accrual loans | | 84 | % | | 94 | % | | 64 | % | | 27 | % | | 232 | % | | 46 | % | | 231 | % | | NM | | | 77 | % |
|
|
1 Total excludes $3.8 million PCI loans that have experienced credit deterioration post-acquisition, which are included in the "purchased credit-impaired" amount in the next line below. |
|
NM Not Meaningful |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses and Recorded Investment in Loans as of and for the year ended December 31, 2011 |
(dollars in thousands) | | Commercial | | | Commercial real estate, owner-occupied | | | Commercial real estate, investor | | | Construction | | | Home equity | | | Other residential | | | Installment and other consumer | | | Unallocated | | | Total | |
|
As of December 31, 2011: | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | |
Beginning balance | | $ | 3,114 | | | $ | 1,037 | | | $ | 4,134 | | | $ | 1,694 | | | $ | 643 | | | $ | 738 | | | $ | 835 | | | $ | 197 | | | $ | 12,392 | |
|
Provision (reversal) | | 4,469 | | | 377 | | | (424 | ) | | 275 | | | 1,342 | | | 202 | | | 787 | | | 22 | | | 7,050 | |
|
Charge-offs | | (3,306 | ) | | (113 | ) | | — | | | (473 | ) | | (554 | ) | | — | | | (456 | ) | | — | | | (4,902 | ) |
|
Recoveries | | 57 | | | 4 | | | — | | | 9 | | | 13 | | | — | | | 16 | | | — | | | 99 | |
|
Ending balance | | $ | 4,334 | | | $ | 1,305 | | | $ | 3,710 | | | $ | 1,505 | | | $ | 1,444 | | | $ | 940 | | | $ | 1,182 | | | $ | 219 | | | $ | 14,639 | |
|
| | | | | | | | | | | | | | | | | | |
Ending ALLL related to loans collectively evaluated for impairment | | $ | 3,049 | | | $ | 1,136 | | | $ | 3,547 | | | $ | 1,311 | | | $ | 1,182 | | | $ | 532 | | | $ | 717 | | | $ | 219 | | | $ | 11,693 | |
|
Ending ALLL related to loans individually evaluated for impairment | | $ | 957 | | | $ | — | | | $ | 91 | | | $ | 194 | | | $ | 262 | | | $ | 408 | | | $ | 465 | | | $ | — | | | $ | 2,377 | |
|
Ending ALLL related to purchased credit-impaired loans | | $ | 328 | | | $ | 169 | | | $ | 72 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 569 | |
|
| | | | | | | | | | | | | | | | | | |
Loans outstanding: | | | | | | | | | | | | | | | | | | | | | |
|
Collectively evaluated for impairment | | $ | 169,564 | | | $ | 171,492 | | | $ | 444,060 | | | $ | 48,653 | | | $ | 96,998 | | | $ | 58,095 | | | $ | 20,661 | | | $ | — | | | $ | 1,009,523 | |
|
Individually evaluated for impairment 1 | | 5,110 | | | — | | | 741 | | | 3,304 | | | 1,045 | | | 3,407 | | | 2,071 | | | — | | | 15,678 | |
|
Purchased credit-impaired | | 1,116 | | | 3,213 | | | 1,624 | | | — | | | — | | | — | | | — | | | — | | | 5,953 | |
|
Total | | $ | 175,790 | | | $ | 174,705 | | | $ | 446,425 | | | $ | 51,957 | | | $ | 98,043 | | | $ | 61,502 | | | $ | 22,732 | | | $ | — | | | $ | 1,031,154 | |
|
Ratio of allowance for loan losses to total loans | | 2.47 | % | | 0.75 | % | | 0.83 | % | | 2.9 | % | | 1.47 | % | | 1.53 | % | | 5.2 | % | | NM | | | 1.42 | % |
|
Allowance for loan losses to non-accrual loans | | 147 | % | | 64 | % | | 501 | % | | 50 | % | | 189 | % | | 48 | % | | 228 | % | | NM | | | 122 | % |
|
|
1 Total excludes $4.5 million PCI loans that have experienced credit deterioration post-acquisition, which are included in the "purchased credit-impaired" amount in the next line below. |
|
NM Not Meaningful |
|
Purchased Credit-Impaired Loans |
|
We evaluated loans purchased in acquisitions in accordance with accounting guidance in ASC 310-30 related to loans acquired with deteriorated credit quality. Acquired loans are considered credit-impaired if there is evidence of deterioration of credit quality since origination and it is probable, at the acquisition date, that we will be unable to collect all contractually required payments receivable. Management has determined certain loans purchased in the Acquisition to be PCI loans based on credit indicators such as nonaccrual status, past due status, loan risk grade, loan-to-value ratio, etc. Revolving credit agreements (e.g. home equity lines of credit and revolving commercial loans) are not considered PCI loans as cash flows cannot be reasonably estimated. |
|
For acquired loans not considered credit-impaired, the difference between the contractual amounts due (principal amount) and the fair value is accounted for subsequently through accretion. We elect to recognize discount accretion based on the acquired loan’s contractual cash flows using an effective interest rate method. The accretion is recognized through the net interest margin. |
|
|
The following table presents the fair value of loans acquired from Bank of Alameda for purchased credit-impaired loans and other purchased loans as of the acquisition date: |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 29-Nov-13 | | | | | | | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | Purchased credit-impaired loans | | | Other purchased loans | | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Contractually required payments including interest | $ | 5,706 | | | $ | 211,769 | | | $ | 217,475 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Less: nonaccretable difference | (1,183 | ) | | — | | | (1,183 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows expected to be collected (undiscounted) | 4,523 | | | 211,769 | | | 216,292 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Accretable yield | (707 | ) | | (41,826 | ) | 1 | (42,533 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value of purchased loans | $ | 3,816 | | | $ | 169,943 | | | $ | 173,759 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
1 $6.6 million of the $41.8 million represents the difference between the contractual principal amounts due and the fair value. This discount is to be accreted to interest income over the remaining lives of the loans. The remaining $35.2 million is the contractual interest to be earned over the life of the loans. |
|
The following table reflects the outstanding balance and related carrying value of PCI loans as of the acquisition date: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 29-Nov-13 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PCI Loans | Unpaid principal balance | | | Fair value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | $ | 847 | | | $ | 369 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | 3,757 | | | 3,362 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction | 150 | | | 16 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity | 239 | | | 69 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total purchased credit-impaired loans | $ | 4,993 | | | $ | 3,816 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
For the PCI loans, the accretable yield initially represents the excess of the cash flows expected to be collected at acquisition over the fair value of the loans at the acquisition date, and is accreted into interest income over the estimated remaining life of the purchased credit-impaired loans using the effective yield method, provided that the timing and amount of future cash flows is reasonably estimable. The accretable yield is affected by: |
|
(1) Changes in interest rate indices for variable rate loans – Expected future cash flows are based on the variable rates in effect at the time of the regular evaluations of cash flows expected to be collected; |
|
(2) Changes in prepayment assumptions – Prepayments affect the estimated life of the loans which may change the amount of interest income, and possibly principal, expected to be collected; and |
|
(3) Changes in the expected principal and interest payments over the estimated life – Updates to expected cash flows are driven by the credit outlook and actions taken with borrowers. Changes in expected future cash flows from loan modifications are included in the regular evaluations of cash flows expected to be collected. |
|
When the timing and/or amounts of expected cash flows on such loans are not reasonably estimable, no interest is accreted and the loan is reported as a non-accrual loan; otherwise, if the timing and amounts of expected cash flows for purchased credit-impaired loans can be reasonably estimated, then interest is accreted and the loans are reported as accruing loans. The initial estimated cash flows expected to be collected are updated each quarter based on current assumptions regarding default rates, loss severities, and other factors that are reflective of current market conditions. Probable decreases in expected cash flows after acquisition result in the recognition of impairment as a specific allowance for loan losses or a charge-off to the allowance. The increase of specific allowance for PCI loan losses amounted to $203 thousand, $36 thousand and $569 thousand during 2013, 2012 and 2011, respectively. Probable and significant increases in expected cash flows would first reverse any related allowance for loan losses and any remaining increases would be recognized prospectively as interest income over the estimated remaining lives of the loans. During 2013, 2012 and 2011, the amount of reduction in the allowance for loan losses established for PCI loans due to the increase in the present value of cash flows expected to be collected was $237 thousand, $76 thousand and $0, respectively. The impact of changes in variable interest rates is recognized prospectively as adjustments to interest income. |
|
The non-accretable difference represents the difference between the undiscounted contractual cash flows and the undiscounted expected cash flows, and also reflects the estimated credit losses in the acquired loan portfolio at the acquisition date and can fluctuate due to changes in expected cash flows during the life of the PCI loans. |
|
The following table reflects the outstanding balance and related carrying value of PCI loans related to the 2013 NorCal acquisition and the 2011 Charter Oak acquisition as of December 31, 2013 and 2012: |
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 31-Dec-13 | | 31-Dec-12 | | | | | | | | | | | | | | | | | | | | | |
PCI Loans | Unpaid principal balance | | | Carrying value | | | Unpaid principal balance | | | Carrying value | | | | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | | | | | | | | | | | | | | | | | | | | | |
Commercial | $ | 1,094 | | | $ | 333 | | | $ | 2,163 | | | $ | 640 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Commercial real estate | 9,152 | | | 6,698 | | | 6,370 | | | 3,909 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Construction | 149 | | | 15 | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Home equity | 239 | | | 69 | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total purchased credit-impaired loans | $ | 10,634 | | | $ | 7,115 | | | $ | 8,533 | | | $ | 4,549 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
The activities in the accretable yield, or income expected to be earned, for PCI loans were as follows: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accretable Yield | | Years ended | | | | | | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | | December 31, 2013 | | | December 31, 2012 | | | December 31, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period | | $ | 3,960 | | | $ | 5,405 | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Additions | | 707 | | | — | | | 1,902 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Removals 1 | | (793 | ) | | (1,221 | ) | | (1,019 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Accretion | | (725 | ) | | (1,641 | ) | | (1,418 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Reclassifications (to)/from nonaccretable difference 2 | | 500 | | | 1,417 | | | 5,940 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Balance at end of period | | $ | 3,649 | | | $ | 3,960 | | | $ | 5,405 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
1 Represents the accretable difference that is relieved when a loan exits the PCI population due to payoff, full charge-off, or transfer to repossessed assets, etc. |
|
2 Primarily relates to improvements in expected credit performance and changes in expected timing of cash flows. |
|
Pledged Loans |
|
Our FHLB line of credit is secured under terms of a blanket collateral agreement by a pledge of certain qualifying loans with an unpaid principal balance of $716.2 million and $567.8 million at December 31, 2013 and 2012, respectively. Our FHLB line of credit totaled $416.3 million and $321.3 million at December 31, 2013 and 2012, respectively. In addition, we pledge a certain residential loan portfolio, which totaled $24.4 million and $30.1 million at December 31, 2013 and 2012, respectively, to secure our borrowing capacity with the Federal Reserve Bank (“FRB”). Also see Note 8 below. |
|
Related Party Loans |
|
The Bank has, and expects to have in the future, banking transactions in the ordinary course of its business with directors, officers, principal stockholders and their associates. These transactions, including loans, are granted on substantially the same terms, including interest rates and collateral on loans, as those prevailing at the same time for comparable transactions with persons not related to us. Likewise, these transactions do not involve more than the normal risk of collectability or present other unfavorable features. |
|
An analysis of net loans to related parties for each of the three years ended December 31, 2013, 2012 and 2011 is as follows: |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | 2013 | | | 2012 | | | 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of year | $ | 3,425 | | | $ | 6,866 | | | $ | 6,997 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Additions | 550 | | | 826 | | | 1,690 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Advances | 569 | | | 3 | | | 43 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Repayments | — | | | (2,730 | ) | | (1,864 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Reclassified as unrelated-party loan | (795 | ) | | (1,540 | ) | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance at end of year | $ | 3,749 | | | $ | 3,425 | | | $ | 6,866 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
The undisbursed commitment to related parties was $657 thousand as of December 31, 2013. |