First Foundation (FFWM) 10-Q 2015 Q1 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2015

OR

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period fromto

Commission File Number 001-36461

FIRST FOUNDATION INC.

(Exact name of Registrant as specified in its charter)

California	20-8639702
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification Number)
18101 Von Karman Avenue, Suite 700 Irvine, CA 92612	92612
(Address of principal executive offices)	(Zip Code)

(949) 202-4160

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed, since last year)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every interactive data file required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “accelerated filer”, “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.) (Check one):

Large accelerated filer	¨	Accelerated filer	¨
Non-accelerated filer	x	Smaller reporting company	x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No   x

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.  

7,886,513 shares of Common Stock, par value $0.001 per share, as of May 8, 2015

FIRST FOUNDATION INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTER ENDED MARCH 31, 2015

TABLE OF CONTENTS

		Exhibit No.
Part I. Financial Information
Item 1.	Financial Statements	1
Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations	18
Item 4.	Controls and Procedures	34
Part II. Other Information
Item 1A	Risk Factors	34
Item 5	Other Information	34
Item 6	Exhibits	35
SIGNATURES		S-1
EXHIBITS		E-1

(i)

PART I — FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

FIRST FOUNDATION INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

	March 31, 2015			December 31, 2014
		(unaudited)
ASSETS
Cash and cash equivalents	$	35,318		$	29,692
Securities available-for-sale (“AFS”)		136,640			138,270
Loans, net of deferred fees		1,269,129			1,166,392
Allowance for loan and lease losses (“ALLL”)		(10,300	)		(10,150	)
Net loans		1,258,829			1,156,242
Premises and equipment, net		2,484			2,187
Investment in FHLB stock		17,061			12,361
Deferred taxes		9,413			9,748
Real estate owned (“REO”)		334			334
Other assets		6,522			6,590
Total Assets	$	1,466,601		$	1,355,424
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits	$	961,157		$	962,954
Borrowings		393,000			282,886
Accounts payable and other liabilities		8,922			10,088
Total Liabilities		1,363,079			1,255,928
Commitments and contingencies		-			-
Shareholders’ Equity
Common Stock, par value $.001: 20,000,000 shares authorized;  7,880,339 and 7,845,182 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively		8			8
Additional paid-in-capital		78,859			78,204
Retained earnings		23,010			20,384
Accumulated other comprehensive income, net of tax		1,645			900
Total Shareholders’ Equity		103,522			99,496
Total Liabilities and Shareholders’ Equity	$	1,466,601		$	1,355,424

(See accompanying notes to the consolidated financial statements)

1

FIRST FOUNDATION INC.

CONSOLIDATED INCOME STATEMENTS - UNAUDITED

(In thousands, except share and per share amounts)

	For the Quarter Ended March 31,
	2015		2014
Interest income:
Loans	$	12,101	$	10,104
Securities		815		392
FHLB stock, fed funds and deposits		242		179
Total interest income		13,158		10,675
Interest expense:
Deposits		923		804
Borrowings		364		121
Total interest expense		1,287		925
Net interest income		11,871		9,750
Provision for loan losses		150		235
Net interest income after provision for loan losses		11,721		9,515
Noninterest income:
Asset management, consulting and other fees		5,850		5,039
Other income		354		512
Total noninterest income		6,204		5,551
Noninterest expense:
Compensation and benefits		9,180		8,480
Occupancy and depreciation		1,957		1,828
Professional services and marketing costs		1,058		1,249
Other expenses		1,163		989
Total noninterest expense		13,358		12,546
Income before taxes on income		4,567		2,520
Taxes on income		1,941		1,058
Net income	$	2,626	$	1,462
Net income per share:
Basic	$	0.33	$	0.19
Diluted	$	0.32	$	0.18
Shares used in computation:
Basic		7,855,457		7,733,514
Diluted		8,211,145		8,094,814

(See accompanying notes to the consolidated financial statements)

2

FIRST FOUNDATION INC.

CONSOLIDATED STATEMENTS OF

COMPREHENSIVE INCOME - UNAUDITED

(In thousands)

	For the Quarter Ended March 31,
	2015			2014
Net income	$	2,626		$	1,462
Other comprehensive income:
Unrealized holding gains (losses) on securities arising during the period		1,265			800
Other comprehensive income before tax		1,265			800
Income tax (expense) benefit related to items of other comprehensive income		(520	)		(329	)
Other comprehensive income		745			471
Total comprehensive income	$	3,371		$	1,933

(See accompanying notes to the consolidated financial statements)

3

FIRST FOUNDATION INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

(In thousands)

	For the Quarter Ended March 31,
	2015			2014
Cash Flows from Operating Activities:
Net income	$	2,626		$	1,462
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses		150			235
Stock–based compensation expense		152			146
Depreciation and amortization		326			328
Deferred tax expense (benefit)		(185	)		523
Amortization of premiums on purchased loans - net		(231	)		(1,041	)
Increase (decrease) in other assets		126			(277	)
Increase in accounts payable and other liabilities		(713	)		(1,550	)
Net cash provided by operating activities		2,251			(174	)
Cash Flows from Investing Activities:
Net increase in loans		(102,506	)		(45,658	)
Purchase of AFS securities		-			(13,983	)
Maturities of AFS securities		2,837			605
Sale (purchase) of FHLB stock, net		(4,700	)		141
Purchase of premises and equipment		(623	)		(57	)
Net cash used in investing activities		(104,992	)		(59,993	)
Cash Flows from Financing Activities:
Increase (decrease) in deposits		(1,797	)		52,647
Net increase in FHLB advances		100,000			(15,000	)
Term note - borrowings		10,114			15,000
Term note - payments		-			(188	)
Proceeds from sale of stock, net		50			-
Net cash provided by financing activities		108,367			52,459
Increase (decrease) in cash and cash equivalents		5,626			(6,667	)
Cash and cash equivalents at beginning of year		29,692			56,954
Cash and cash equivalents at end of period	$	35,318		$	50,287
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest	$	1,180		$	855
Income taxes	$	750		$	100
Noncash transactions:
Transfer of foreclosed loan to REO	$	-		$	1,500

(See accompanying notes to the consolidated financial statements)

4

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

NOTE 1: BASIS OF PRESENTATION

The consolidated financial statements include First Foundation Inc. (“FFI”) and its wholly owned subsidiaries: First Foundation Advisors (“FFA”), First Foundation Bank (“FFB” or the “Bank”) and First Foundation Insurance Services (“FFIS”), a wholly owned subsidiary of FFB (collectively referred to as the “Company”). All inter-company balances and transactions have been eliminated in consolidation. The results of operations reflect any interim adjustments, all of which are of a normal recurring nature and which, in the opinion of management, are necessary for a fair presentation of the results for the interim period presented. The results for the 2015 interim periods are not necessarily indicative of the results expected for the full year.

The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America and prevailing practices within the banking industry. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates.

The accompanying unaudited consolidated financial statements include all information and footnotes required for interim financial statement presentation. The financial information provided herein is written with the presumption that the users of the interim financial statements have read, or have access to, the most recent Annual Report which contains the latest available audited consolidated financial statements and notes thereto, as of December 31, 2014.

Certain reclassifications have been made to the prior year consolidated financial statements to conform to the 2015 presentation.

Accounting pronouncements: In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers (Topic 660): Summary and Amendments that Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs-Contracts with Customers (Subtopic 340-40).” The guidance in this update supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the industry topics of the codification. For public companies, this update will be effective for interim and annual periods beginning after December 15, 2016. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements, but does not expect the guidance to have a material impact on the Company's consolidated financial statements.

5

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

NOTE 2: FAIR VALUE

Assets Measured at Fair Value on a Recurring Basis

The following tables show the recorded amounts of assets and liabilities measured at fair value on a recurring basis as of:

			Fair Value Measurement Level
	Total		Level 1		Level 2		Level 3
(dollars in thousands)
March 31, 2015:
Investment securities available for sale
US Treasury securities	$	300	$	300	$	—	$	—
FNMA and FHLB Agency notes		10,444		—		10,444		—
Agency mortgage-backed securities		125,896		—		125,896		—
Total assets at fair value on a recurring basis	$	136,640	$	300	$	136,340	$	—
December 31, 2014:
Investment securities available for sale
US Treasury securities	$	300	$	300	$	—	$	—
FNMA and FHLB Agency notes		10,277		—		10,277		—
Agency mortgage-backed securities		127,693		—		127,693		—
Total assets at fair value on a recurring basis	$	138,270	$	300	$	137,970	$	—

Fair Value of Financial Instruments

We have elected to use fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available for sale are measured at fair value on a recurring basis. Additionally, from time to time, we may be required to measure at fair value other assets on a nonrecurring basis, such as loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.

Fair value estimates are made at a discrete point in time based on relevant market information and other information about the financial instruments. Because no active market exists for a significant portion of our financial instruments, fair value estimates are based in large part on judgments we make primarily regarding current economic conditions, risk characteristics of various financial instruments, prepayment rates, and future expected loss experience. These estimates are subjective in nature and invariably involve some inherent uncertainties. Additionally, unexpected changes in events or circumstances can occur that could require us to make changes to our assumptions and which, in turn, could significantly affect and require us to make changes to our previous estimates of fair value.

In addition, the fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of existing and anticipated future customer relationships and the value of assets and liabilities that are not considered financial instruments, such as premises and equipment and other real estate owned.

The following methods and assumptions were used to estimate the fair value of financial instruments.

Cash and Cash Equivalents. The fair value of cash and cash equivalents approximates its carrying value.

Interest-Bearing Deposits with Financial Institutions. The fair values of interest-bearing deposits maturing within ninety days approximate their carrying values.

6

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

Investment Securities Available for Sale. Investment securities available-for-sale are measured at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as level 3 include asset-backed securities in less liquid markets.

Federal Home Loan Bank and Federal Reserve Bank Stock. The Bank is a member of the Federal Home Loan Bank (the “FHLB”) and the Federal Reserve Bank of San Francisco (the “FRB”). As members, we are required to own stock of the FHLB and the FRB, the amount of which is based primarily on the level of our borrowings from those institutions. We also have the right to acquire additional shares of stock in either or both of the FHLB and the FRB; however, to date, we have not done so. The fair values of that stock are equal to their respective carrying amounts, are classified as restricted securities and are periodically evaluated for impairment based on our assessment of the ultimate recoverability of our investments in that stock. Any cash or stock dividends paid to us on such stock are reported as income.

Loans. The fair value for loans with variable interest rates is the carrying amount. The fair value of fixed rate loans is derived by calculating the discounted value of future cash flows expected to be received by the various homogeneous categories of loans. All loans have been adjusted to reflect changes in credit risk.

Impaired Loans. ASC 820-10 applies to loans measured for impairment in accordance with ASC 310-10, “Accounting by Creditors for Impairment of a Loan”, including impaired loans measured at an observable market price (if available), and at the fair value of the loan’s collateral (if the loan is collateral dependent) less selling cost. The fair value of an impaired loan is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. When the fair value of the collateral is based on an observable market price or a current appraised value, we measure the impaired loan at nonrecurring Level 2. When an appraised value is not available, or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price or a discounted cash flow has been used to determine the fair value, we measure the impaired loan at nonrecurring Level 3.

Deposits. The fair value of demand deposits, savings deposits, and money market deposits is defined as the amounts payable on demand at quarter-end. The fair value of fixed maturity certificates of deposit is estimated based on the discounted value of the future cash flows expected to be paid on the deposits.

Borrowings. The fair value of $363 million in borrowings is the carrying value of overnight FHLB advances that approximate fair value because of the short-term maturity of this instrument, resulting in a Level 2 classification. The fair value of term borrowings is derived by calculating the discounted value of future cash flows expected to be paid out by the Company. The $30.0 million term loan is a variable rate loan for which the rate adjusts quarterly, and as such, its fair value is based on its carrying value resulting in a Level 3 classification. The carrying amounts and estimated fair values of financial instruments are as follows as of:

7

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

	Carrying		Fair Value Measurement Level
(dollars in thousands)	Value		1		2		3		Total
March 31, 2015:
Assets:
Cash and cash equivalents	$	35,318	$	35,318	$	—	$	—	$	35,318
Securities AFS		136,640		300		136,340		—		136,640
Loans		1,258,829		—		—		1,289,060		1,289,060
Investment in FHLB stock		17,061		17,061		—		—		17,061
Liabilities:
Deposits		961,157		720,651		240,413		—		961,064
Borrowings		393,000		—		363,000		30,000		393,000
December 31, 2014:
Assets:
Cash and cash equivalents	$	29,692	$	29,692	$	—	$	—	$	29,692
Securities AFS		138,270		300		137,970		—		138,270
Loans		1,156,242		—		—		1,186,408		1,186,408
Investment in FHLB stock		12,361		12,361		—		—		12,361
Liabilities:
Deposits		962,954		709,604		253,244		—		962,848
Borrowings		282,886		—		263,000		19,886		282,886

NOTE 3: SECURITIES

The following table provides a summary of the Company’s securities AFS portfolio as of:

	Amortized		Gross Unrealized					Estimated
(dollars in thousands)	Cost		Gains		Losses			Fair Value
March 31, 2015:
US Treasury securities	$	300	$	—	$	—		$	300
FNMA and FHLB Agency notes		10,496		11		(63	)		10,444
Agency mortgage-backed securities		123,049		2,847		—			125,896
Total	$	133,845	$	2,858	$	(63	)	$	136,640
December 31, 2014:
US Treasury securities	$	300	$	—	$	—		$	300
FNMA and FHLB Agency notes		10,496		—		(219	)		10,277
Agency mortgage-backed securities		125,944		1,881		(132	)		127,693
Total	$	136,740	$	1,881	$	(351	)	$	138,270

The US Treasury securities are pledged as collateral to the State of California to meet regulatory requirements related to the Bank’s trust operations.

The table below indicates, as of March 31, 2015, the gross unrealized losses and fair values of our investments, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position.

	Securities with Unrealized Loss at March 31, 2015
(dollars in thousands)	Less than 12 months					12 months or more					Total
	Fair Value		Unrealized Loss			Fair Value		Unrealized Loss			Fair Value		Unrealized Loss
FNMA and FHLB Agency notes	$	4,964	$	(36	)	$	2,722	$	(27	)	$	7,686	$	(63	)
Agency mortgage backed securities		—		—			—		—			—		—
Total temporarily impaired securities	$	4,964	$	(36	)	$	2,722	$	(27	)	$	7,686	$	(63	)

8

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

Unrealized losses on FNMA and FHLB agency notes and agency mortgage-backed securities have not been recognized into income because the issuer bonds are of high credit quality, management does not intend to sell and it is not more likely than not that management would be required to sell the securities prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates. The fair value is expected to recover as the bonds approach maturity.

The scheduled maturity of securities AFS and the related weighted average yield is as follows as of March 31, 2015:

(dollars in thousands)	Less than 1 Year			1 Through 5 years			5 Through 10 Years			After 10 Years			Total
Amortized Cost:
US Treasury securities	$	—		$	300		$	—		$	—		$	300
FNMA and FHLB Agency notes		—			5,000			5,496			—			10,496
Total	$	—		$	5,300		$	5,496		$	—		$	10,796
Weighted average yield		0.00	%		1.60	%		1.89	%		0.00	%		1.75	%
Estimated Fair Value:
US Treasury securities	$	—		$	300		$	—		$	—		$	300
FNMA and FHLB Agency notes		—			4,964			5,480			—			10,444
Total	$	—		$	5,264		$	5,480		$	—		$	10,744

Agency mortgage backed securities are excluded from the above table because such securities are not due at a single maturity date. The weighted average yield of the agency mortgage backed securities as of March 31, 2015 was 2.48%.

NOTE 4: LOANS

The following is a summary of our loans as of:

(dollars in thousands)	March 31, 2015			December 31, 2014
Recorded investment balance:
Loans secured by real estate:
Residential properties:
Multifamily	$	508,732		$	481,491
Single family		393,168			360,644
Total real estate loans secured by residential properties		901,900			842,135
Commercial properties		224,481			205,320
Land and construction		5,325			4,309
Total real estate loans		1,131,706			1,051,764
Commercial and industrial loans		95,419			93,537
Consumer loans		42,077			21,125
Total loans		1,269,202			1,166,426
Premiums, discounts and deferred fees and expenses		(73	)		(34	)
Total	$	1,269,129		$	1,166,392

As of March 31, 2015 and December 31, 2014, the principal balances shown above are net of unaccreted discount related to loans acquired in an acquisition of $0.5 million and $0.8 million, respectively.

9

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

In 2012, the Company purchased loans, for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of these purchased credit impaired loans is as follows as of:

(dollars in thousands)	March 31, 2015			December 31, 2014
Outstanding principal balance:
Loans secured by real estate:
Commercial properties	$	204		$	206
Land		—			—
Total real estate loans		204			206
Commercial and industrial loans		1,971			2,002
Consumer loans		5			249
Total loans		2,180			2,457
Unaccreted discount on purchased credit impaired loans		(436	)		(651	)
Total	$	1,744		$	1,806

Accretable yield, or income expected to be collected on purchased credit impaired loans, is as follows as of:

(dollars in thousands)	March 31, 2015			December 31, 2014
Beginning balance	$	130		$	2,349
Accretion of income		(60	)		(1,076	)
Reclassifications from nonaccretable difference		—			(391	)
Disposals		—			(752	)
Ending balance	$	70		$	130

10

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

The following table summarizes our delinquent and nonaccrual loans as of:

	Past Due and Still Accruing												Total Past
(dollars in thousands)	30–59 Days			60-89 Days			90 Days  or More			Nonaccrual			Due and Nonaccrual			Current		Total
March 31, 2015:
Real estate loans:
Residential properties	$	—		$	—		$	—		$	—		$	—		$	901,900	$	901,900
Commercial properties		1,194			—			805			770			2,769			221,712		224,481
Land and construction		—			—			—			—			—			5,325		5,325
Commercial and industrial loans		1,445			1,373			357			349			3,524			91,895		95,419
Consumer loans		—			—			793			113			906			41,171		42,077
Total	$	2,639		$	1,373		$	1,955		$	1,232		$	7,199		$	1,262,003	$	1,269,202
Percentage of total loans		0.21	%		0.11	%		0.15	%		0.10	%		0.57	%
December 31, 2014:
Real estate loans:
Residential properties	$	—		$	—		$	—		$	—		$	—		$	842,135	$	842,135
Commercial properties		—			805			200			596			1,601			203,719		205,320
Land and construction		—			—			651			—			651			3,658		4,309
Commercial and industrial loans		2,092			289			700			342			3,423			90,114		93,537
Consumer loans		—			—			637			163			800			20,325		21,125
Total	$	2,092		$	1,094		$	2,188		$	1,101		$	6,475		$	1,159,951	$	1,166,426
Percentage of total loans		0.18	%		0.09	%		0.19	%		0.09	%		0.56	%

Accrual of interest on loans is discontinued when reasonable doubt exists as to the full, timely collection of interest or principal and, generally, when a loan becomes contractually past due for ninety days or more with respect to principal or interest. The accrual of interest may be continued on a well-secured loan contractually past due ninety days or more with respect to principal or interest if the loan is in the process of collection or collection of the principal and interest is deemed probable. The Bank considers a loan to be impaired when, based upon current information and events, it believes it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. The determination of past due, nonaccrual or impairment status of loans acquired in an acquisition, other than loans deemed purchased impaired, is the same as loans we originate.

As of March 31, 2015 and December 31, 2014, the Company had two loans with a balance of $0.5 million classified as troubled debt restructurings (“TDR”) which are included as nonaccrual in the table above. Both loans were classified as a TDR as a result of a reduction in required principal payments and an extension of the maturity date of the loans.

11

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

NOE 5: ALLOWANCE FOR LOAN LOSSES

The following is a rollforward of the Bank’s allowance for loan losses for the quarters ended March 31:

(dollars in thousands)	Beginning Balance		Provision for Loan Losses			Charge-offs		Recoveries		Ending Balance
2015:
Real estate loans:
Residential properties	$	6,586	$	(139	)	$	—	$	—	$	6,447
Commercial properties		1,526		(57	)		—		—		1,469
Commercial and industrial loans		1,897		183			—		—		2,080
Consumer loans		141		163			—		—		304
Total	$	10,150	$	150		$	—	$	—	$	10,300
2014:
Real estate loans:
Residential properties	$	6,157	$	98		$	—	$	—	$	6,255
Commercial properties		1,440		153			—		—		1,593
Commercial and industrial loans		2,149		8			—		—		2,157
Consumer loans		169		(24	)		—		—		145
Total	$	9,915	$	235		$	—	$	—	$	10,150

12

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by impairment method as of:

(dollars in thousands)	Allowance for Loan Losses								Unaccreted Credit
	Evaluated for Impairment				Purchased				Component
	Individually		Collectively		Impaired		Total		Other Loans
March 31, 2015:
Allowance for loan losses:
Real estate loans:
Residential properties	$	21	$	6,426	$	—	$	6,447	$	25
Commercial properties		40		1,429		—		1,469		158
Land and construction		—		—		—		—		4
Commercial and industrial loans		1,178		902		—		2,080		30
Consumer loans		—		304		—		304		—
Total	$	1,239	$	9,061	$	—	$	10,300	$	217
Loans:
Real estate loans:
Residential properties	$	42	$	901,858	$	—	$	901,900	$	2,732
Commercial properties		6,942		217,339		200		224,481		19,257
Land and construction		—		5,325		—		5,325		436
Commercial and industrial loans		8,532		85,343		1,544		95,419		5,037
Consumer loans		113		41,964		—		42,077		7
Total	$	15,629	$	1,251,829	$	1,744	$	1,269,202	$	27,469
December 31, 2014:
Allowance for loan losses:
Real estate loans:
Residential properties	$	—	$	6,586	$	—	$	6,586	$	26
Commercial properties		26		1,500		—		1,526		193
Land and construction		—		—		—		—		4
Commercial and industrial loans		686		1,211		—		1,897		45
Consumer loans		—		141		—		141		—
Total	$	712	$	9,438	$	—	$	10,150	$	268
Loans:
Real estate loans:
Residential properties	$	43	$	842,092	$	—	$	842,135	$	2,861
Commercial properties		5,742		199,378		200		205,320		21,126
Land and construction		—		4,309		—		4,309		1,099
Commercial and industrial loans		5,635		86,343		1,559		93,537		5,893
Consumer loans		116		20,962		47		21,125		8
Total	$	11,536	$	1,153,084	$	1,806	$	1,166,426	$	30,987

The column labeled “Unaccreted Credit Component Other Loans” represents the amount of unaccreted credit component discount for loans acquired in the Merger that were not classified as purchased impaired or individually evaluated for impairment as of the dates indicated, and the stated principal balance of the related loans. The unaccreted credit component discount is equal to 0.79% and 0.86% of the stated principal balance of these loans, as of March 31, 2015 and December 31, 2014, respectively. In addition to this unaccreted credit component discount, an additional $0.2 million and $0.3 million of the ALLL have been provided for these loans as of March 31, 2015 and December 31, 2014, respectively.

13

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, collateral adequacy, credit documentation, and current economic trends, among other factors. The Bank analyzes loans individually by classifying the loans as to credit risk. This analysis typically includes larger, non-homogeneous loans such as loans secured by multifamily or commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. The Bank uses the following definitions for risk ratings:

Pass: Loans classified as pass are strong credits with no existing or known potential weaknesses deserving of management’s close attention.

Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

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

Impaired: A loan is considered impaired, when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement.

Additionally, all loans classified as troubled debt restructurings (“TDRs”) are considered impaired. Purchased credit impaired loans are not considered impaired loans for these purposes.

Loans listed as pass include larger non-homogeneous loans not meeting the risk rating definitions above and smaller, homogeneous loans not assessed on an individual basis.

Based on the most recent analysis performed, the risk category of loans by class of loans is as follows as of:

(dollars in thousands)	Pass		Special Mention		Substandard		Impaired		Total
March 31, 2015:
Real estate loans:
Residential properties	$	899,807	$	2,051	$	—	$	42	$	901,900
Commercial properties		217,339		—		200		6,942		224,481
Land and construction		5,325		—		—		-		5,325
Commercial and industrial loans		83,599		1,744		1,544		8,532		95,419
Consumer loans		41,964		—		—		113		42,077
Total	$	1,248,034	$	3,795	$	1,744	$	15,629	$	1,269,202
December 31, 2014:
Real estate loans:
Residential properties	$	841,538	$	554	$	—	$	43	$	842,135
Commercial properties		198,112		1,266		200		5,742		205,320
Land and construction		4,309		—		—		—		4,309
Commercial and industrial loans		81,067		5,276		1,559		5,635		93,537
Consumer loans		20,962		—		47		116		21,125
Total	$	1,145,988	$	7,096	$	1,806	$	11,536	$	1,166,426

14

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

Impaired loans evaluated individually and any related allowance is as follows as of :

	With No Allowance Recorded				With an Allowance Recorded
(dollars in thousands)	Unpaid Principal Balance		Recorded Investment		Unpaid Principal Balance		Recorded Investment		Related Allowance
March 31, 2015:
Real estate loans:
Residential properties	$	—	$	—	$	42	$	21	$	21
Commercial properties		6,172		6,172		770		730		40
Land and construction		—		—		—		—		—
Commercial and industrial loans		906		906		7,626		6,448		1,178
Consumer loans		113		113		—		—		—
Total	$	7,191	$	7,191	$	8,438	$	8,438	$	1,239
December 31, 2014:
Real estate loans:
Residential properties	$	43	$	43	$	-	$	-	$	-
Commercial properties		5,568		5,568		174		174		26
Commercial and industrial loans		2,094		2,094		3,541		3,451		686
Consumer loans		116		116		-		-		-
Total	$	7,821	$	7,821	$	3,715	$	3,715	$	712

The weighted average annualized average balance of the recorded investment for impaired loans, beginning from when the loan became impaired, and any interest income recorded on impaired loans after they became impaired is as follows for the:

	Quarter Ending March 31, 2015				Year Ending December 31, 2014
(dollars in thousands)	Average Recorded Investment		Interest Income after Impairment		Average Recorded Investment		Interest Income after Impairment
Real estate loans:
Residential properties	$	42	$	1	$	3,000	$	25
Commercial properties		6,145		70		3,217		140
Land and construction		—		—		—		—
Commercial and industrial loans		7,965		108		1,196		241
Consumer loans		114		—		126		—
Total	$	14,266	$	179	$	7,539	$	406

There was no interest income recognized on a cash basis in either 2015 or 2014 on impaired loans.

15

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

NOTE 6: DEPOSITS

The following table summarizes the outstanding balance of deposits and average rates paid thereon as of:

	March 31, 2015					December 31, 2014
(dollars in thousands)	Amount		Weighted Average Rate			Amount		Weighted Average Rate
Demand deposits:
Noninterest-bearing	$	252,397		—		$	246,137		—
Interest-bearing		280,610		0.447	%		291,509		0.502	%
Money market and savings		187,644		0.599	%		171,958		0.626	%
Certificates of deposits		240,506		0.548	%		253,350		0.619	%
Total	$	961,157		0.385	%	$	962,954		0.427	%

At March 31, 2015, of the $113.5 million of certificates of deposits of $250,000 or more, $105.4 million mature within one year and $8.1 million mature after one year. Of the $127.0 million of certificates of deposit of less than $250,000, $115.3 million mature within one year and $11.7 million mature after one year. At December 31, 2014, of the $117.0 million of certificates of deposits of $250,000 or more, $96.9 million mature within one year and $20.1 million mature after one year. Of the $136.4 million of certificates of deposit of less than $250,000, $127.1 million mature within one year and $9.3 million mature after one year.

NOTE 7: BORROWINGS

At March 31, 2015, our borrowings consisted of $363.0 million of overnight FHLB advances and a $30.0 million note payable by FFI. At December 31, 2014, our borrowings consisted of $263.0 million of overnight FHLB advances and a $19.9 million note payable by FFI. The FHLB advances were paid in full in the early part of April 2015 and January 2015, respectively, and bore interest rates of 0.24% and 0.27%, respectively. Because the Bank utilizes overnight borrowings, the balance of outstanding borrowings fluctuates on a daily basis.  

In the second quarter of 2013, we entered into a secured loan agreement with an unaffiliated lender to borrow $7.5 million for a term of five years. In the first quarter of 2014, FFI entered into an amendment to this loan agreement pursuant to which we obtained an additional $15.0 million of borrowings. In February, 2015 FFI entered into a second amendment to this loan agreement pursuant to which we obtained an additional $10.3 million of borrowings, increasing our total borrowing under this loan to $30.0 million as of March 31, 2015. In addition, the maturity date was extended to May 2022 and the interest rate on the loan was reduced from ninety day LIBOR plus 4.00% to ninety day LIBOR plus 3.75%. These amendments did not alter any other terms of the Loan Agreement or the loan, other than the increases in the principal amount of the loan and a corresponding increase in the amount of the monthly installments of principal and interest payable on the loan. The amended loan agreement requires us to make monthly payments of principal of $0.25 million plus interest, with a final payment of the unpaid principal balance, in the amount of $8.75 million, plus accrued but unpaid interest, at the maturity date of the loan in May 2022. We have the right, in our discretion, to prepay the loan at any time in whole or, from time to time, in part, without any penalties or premium. As security for our repayment of the loan, we pledged all of the common stock of FFB to the lender. We are required to meet certain financial covenants during the term of the loan, including limits on classified assets and nonperforming assets, the maintenance of required leverage ratios, fixed charge coverage ratios and capital ratios and the maintenance of required liquidity levels at FFI. As of March 31, 2015, the Company was in compliance with all of these covenants. The term loan note agreement also contains restrictions against disposal of assets, incurrence of debt and the payment of dividends without the prior written consent of the lender.

16

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2015 – UNAUDITED

NOTE 8: EARNINGS PER SHARE

Basic earnings per share excludes dilution and is computed by dividing net income or loss available to common stockholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflects the potential dilution that could occur if contracts to issue common stock were exercised or converted into common stock that would then share in earnings.

The following table sets forth the Company’s unaudited earnings per share calculations for the quarters ended March 31:

	2015				2014
(dollars in thousands, except per share amounts)	Basic		Diluted		Basic		Diluted
Net income	$	2,626	$	2,626	$	1,462	$	1,462
Basic common shares outstanding		7,855,457		7,855,457		7,733,514		7,733,514
Effect of options and restricted stock				355,688				361,300
Diluted common shares outstanding				8,211,145				8,094,814
Earnings per share	$	0.33	$	0.32	$	0.19	$	0.18

Based on a weighted average basis, options to purchase 79,125 and 66,125 shares of common stock were excluded for the quarters ended March 31, 2015 and 2014, respectively, because their effect would have been anti-dilutive.

NOTE 9: SEGMENT REPORTING

For the quarters ending March 31, 2015 and 2014, the Company had two reportable business segments: Banking (FFB and FFIS) and Wealth Management (FFA). The results of FFI and any elimination entries are included in the column labeled Other. The following tables show key operating results for each of our business segments used to arrive at our consolidated totals for the quarters ending March 31:

(dollars in thousands)	Banking		Wealth Management		Other			Total
2015:
Interest income	$	13,158	$	—	$	—		$	13,158
Interest expense		1,047		—		240			1,287
Net interest income		12,111		—		(240	)		11,871
Provision for loan losses		150		—		-			150
Noninterest income		1,278		5,067		(141	)		6,204
Noninterest expense		7,919		4,715		724			13,358
Income (loss) before taxes on income	$	5,320	$	352	$	(1,105	)	$	4,567

2014:
Interest income	$	10,675	$	—		$	—		$	10,675
Interest expense		851		—			74			925
Net interest income		9,824		—			(74	)		9,750
Provision for loan losses		235		—			—			235
Noninterest income		1,042		4,625			(116	)		5,551
Noninterest expense		6,942		4,842			762			12,546
Income (loss) before taxes on income	$	3,689	$	(217	)	$	(952	)	$	2,520

17

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis is intended to facilitate the understanding and assessment of significant changes and trends in our results of operations in the quarter ended March 31, 2015 as compared to our results of operations in the quarter ended March 31, 2014; our financial condition at March 31, 2015 as compared to our financial condition at December 31, 2014. This discussion and analysis is based on and should be read in conjunction with our consolidated financial statements and the accompanying notes thereto contained elsewhere in this report and our audited consolidated financial statements for the year ended December 31, 2014, and the notes thereto, which are set forth in Item 8 of our Annual Report on Form 10-K (our “2014 10-K”) which we filed with the Securities and Exchange Commission (or SEC) on March 16, 2015.

Forward Looking Statements

Statements contained in this report that are not historical facts or that discuss our expectations, beliefs or views regarding our future financial performance or future financial condition, or financial or other trends in our business or in the markets in which we operate, constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).  Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts.  Often, they include words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “forecast” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.”  Such forward-looking statements are based on current information that is available to us, and on assumptions that we make, about future events or economic or financial conditions or trends over which we do not have control.  In addition, our businesses and the markets in which we operate are subject to a number of risks and uncertainties.  Those risks and uncertainties, and unexpected future events, could cause our financial condition or actual operating results in the future to differ, possibly significantly, from our expected financial condition and operating results that are set forth in the forward-looking statements contained in this report.

The principal risks and uncertainties to which our businesses are subject are discussed in Item 1A in our 2014 10-K and in this Item 2 below. Therefore, you are urged to read not only the information contained in this Item 2, but also the risk factors and other cautionary information contained in Item 1A of our 2014 10-K, which qualify the forward-looking statements contained in this report.

Due to these risks and uncertainties, you are cautioned not to place undue reliance on the forward-looking statements contained in this report and not to make predictions about our future financial performance based solely on our historical financial performance. We also disclaim any obligation to update forward-looking statements contained in this Report or in our 2014 10-K, except as may otherwise be required by applicable law or government regulations.

Critical Accounting Policies

Our consolidated financial statements are prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) and accounting practices in the banking industry. Certain of those accounting policies are considered critical accounting policies, because they require us to make estimates and assumptions regarding circumstances or trends that could materially affect the value of those assets, such as economic conditions or trends that could impact our ability to fully collect our loans or ultimately realize the carrying value of certain of our other assets. Those estimates and assumptions are made based on current information available to us regarding those economic conditions or trends or other circumstances. If changes were to occur in the events, trends or other circumstances on which our estimates or assumptions were based, or other unanticipated events were to occur that might affect our operations, we may be required under GAAP to adjust our earlier estimates and to reduce the carrying values of the affected assets on our balance sheet, generally by means of charges against income, which could also affect our results of operations in the fiscal periods when those charges are recognized.

Utilization and Valuation of Deferred Income Tax Benefits. We record as a “deferred tax asset” on our balance sheet an amount equal to the tax credit and tax loss carryforwards and tax deductions (collectively “tax benefits”) that we believe will be available to us to offset or reduce income taxes in future periods. Under applicable federal and state income tax laws and regulations, tax benefits related to tax loss carryforwards will expire if they cannot be used within specified periods of time. Accordingly, the ability to fully use our deferred tax asset related to tax loss carryforwards to reduce income taxes in the future depends on the amount of taxable income that we generate during those time periods. At least once each year, or more frequently, if warranted, we make estimates of future taxable income that we believe we are likely to generate during those future periods. If we conclude, on the basis of those estimates and the amount of the tax benefits available to us, that it is more likely, than not, that we will be able to fully utilize those tax benefits prior to their expiration, we recognize the deferred tax asset in full on our balance sheet. On the other hand, if we conclude on the basis of those estimates and the amount of the tax benefits available to us that it has become more likely, than not, that we will be unable to utilize those tax benefits in full prior to their expiration, then, we would establish a valuation allowance to reduce the deferred tax asset on our balance sheet to the amount with respect to which we believe it is still more likely, than not, that we will be able to use to offset or reduce taxes in the future. The establishment of such a valuation allowance, or any increase in an existing

18

valuation allowance, would be effectuated through a charge to the provision for income taxes or a reduction in any income tax credit for the period in which such valuation allowance is established or increased.

Allowance for Loan and Lease Losses. Our ALLL is established through a provision for loan losses charged to expense and may be reduced by a recapture of previously established loss reserves, which are also reflected in the statement of income. Loans are charged against the ALLL when management believes that collectability of the principal is unlikely. The ALLL is an amount that management believes will be adequate to absorb estimated losses on existing loans that may become uncollectible based on an evaluation of the collectability of loans and prior loan loss experience. This evaluation also takes into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, current economic conditions and certain other subjective factors that may affect the borrower’s ability to pay. While we use the best information available to make this evaluation, future adjustments to our ALLL may be necessary if there are significant changes in economic or other conditions that can affect the collectability in full of loans in our loan portfolio.

Adoption of new or revised accounting standards. We have elected to take advantage of the extended transition period afforded by the JOBS Act, for the implementation of new or revised accounting standards. As a result, we will not be required to comply with new or revised accounting standards that have different effective dates for public and private companies until those standards apply to private companies or we cease to be an “emerging growth” company as defined in the JOBS Act. As a result of this election, our financial statements may not be comparable to the financials statements of companies that comply with public company effective dates.

We have two business segments, “Banking” and “Investment Management and Wealth Planning” (or Wealth Management). Banking includes the operations of FFB and FFIS and Wealth Management includes the operations of FFA. The financial position and operating results of the stand-alone holding company, FFI, are included under the caption “Other” in certain of the tables that follow, along with any consolidation elimination entries.

Recent Developments and Overview

As previously reported, on November 25, 2014, the Company and the Bank entered into an merger agreement with Pacific Rim Bank, or Pacific Rim, which provides for a merger pursuant to which (i) Pacific Rim will be merged with and into the Bank, which will be the surviving bank in the merger (ii) the Bank will succeed to all of Pacific Rim’s assets and liabilities, and the separate existence of Pacific Rim will cease, and (iii) each share of Pacific Rim common stock (other than any dissenting shares) will be converted into a right to receive 0.395 of a share of FFI common stock. Based on the number of Pacific Rim shares that were outstanding as of March 31, 2015, it is expected that in the merger FFI will issue a total of 650,012 shares of its common stock to the former Pacific Rim shareholders. Pacific Rim’s headquarters office and banking office are located in Honolulu, Hawaii. As of March 31, 2015, Pacific Rim Bank reported total assets and tangible capital of approximately $130.5 million and $9.5 million, respectively. Consummation of the merger was made subject to the satisfaction of certain conditions, including the approval of the FDIC, the California Department of Business Oversight (or DBO), the Hawaii Department of Financial Institutions (or DFI) and the Pacific Rim’s shareholders. The FDIC, the California DBO and the Hawaiian DFI have all approved the merger. Pacific Rim has scheduled a special shareholders’ meeting for June 12, 2015 at which its shareholders will be voting on approval of the merger. We expect that the merger will be consummated by the end of June 2015, however, there is no assurance that the approval of Pacific Rim’s shareholders will be obtained. The foregoing summary of the terms of the merger agreement is not intended to be complete and is qualified in its entirety by reference to that agreement, which was attached as Exhibit 2.1 to our Current Report on Form 8-K filed with the SEC on December 1, 2014.

In the second quarter of 2013, we entered into a secured loan agreement with an unaffiliated lender to borrow $7.5 million for a term of five years. In the first quarter of 2014, we entered into an amendment to this loan agreement pursuant to which we obtained an additional $15.0 million of borrowings. This amendment did not alter any of the terms of the loan agreement or the loan, other than to increase the principal amount and to correspondingly increase the amount of the monthly installments of principal and interest payable on the loan. In the first quarter of 2015, we entered into a second amendment to this loan agreement pursuant to which, we obtained an additional $10.3 million of borrowings, bringing the outstanding balance of this loan to $30.0 million as of February 28, 2015. This second amendment also reduced the interest rate on this loan to 3.75% over ninety day LIBOR from 4.00% over ninety day LIBOR, extended the maturity date of this loan to May 1, 2022 and made corresponding changes to the amount of the principal payments required to be made by us on this loan. This loan, as amended, is payable by us in 96 monthly installments of principal, each in the amount of $0.25 million, plus accrued and unpaid interest, which commenced on April 1, 2015 and will continue to and including April 1, 2022, with a final installment in the amount of $8.75 million, plus all remaining accrued but unpaid interest, due and payable on May 1, 2022. We have the right, however, to prepay the principal amount of the Term Loan, at any time in whole or from time to time in part, without our having to pay any premium or penalty. We are required to meet certain financial covenants during the term of the loan. As security for our repayment of the loan, we pledged all of the common stock of FFB to the lender. See “Financial Condition—Term Loan” below for additional information regarding this loan.

19

We have continued to grow both our Banking and Wealth Management operations. Comparing the first quarter of 2015 to the first quarter of 2014, we have increased our revenues (net interest income and noninterest income) by 18%. This growth in revenues is the result of the growth in Banking’s total interest-earning assets and the growth in Wealth Management’s assets under management (or “AUM”). During the first quarter of 2015, total loans in Banking increased by $103 million of 9% while the AUM in Wealth Management increased by $148 million or 5% and totaled $3.37 billion as of March 31, 2015. The growth in AUM includes the addition of $228 million of new accounts and $31 million of gains realized in client accounts during the first quarter of 2015.

The results of operations for Banking and Wealth Management reflect the benefits of this growth. Income before taxes for Banking increased $1.6 million from $3.7 million in the first quarter of 2014 to $5.3 million in the first quarter of 2015. Income before taxes for Wealth Management increased $0.6 million from a loss before taxes of $0.2 million in the first quarter of 2014 to income before taxes of $0.4 million in the first quarter of 2015. On a consolidated basis, income before taxes increased $2.1 million from $2.5 million in the first quarter of 2014 to $4.6 million in the first quarter of 2015.

Results of Operations

Our net income for the first quarter of 2015 was $2.6 million, as compared to $1.5 million for first quarter of 2014. Income before taxes increased $2.1 million from $2.5 million in the first quarter of 2014 to $4.6 million in the first quarter of 2015. The effective tax rate increased to 42.5% in the first quarter of 2015 as compared to 42.0% in the first quarter of 2014.

The primary sources of revenue for Banking are net interest income, fees from its deposits, trust and insurance services, and certain loan fees. The primary sources of revenue for Wealth Management are asset management fees assessed on the balance of AUM and fees charged for consulting and administrative services. Compensation and benefit costs, which represent the largest component of noninterest expense accounted for 66% and 79% of the total noninterest expense for Banking and Wealth Management, respectively, in the first quarter of 2015.

The following tables show key operating results for each of our business segments for the quarters ended March 31:

(dollars in thousands)	Banking		Wealth Management			Other			Total
2015:
Interest income	$	13,158	$	—		$	—		$	13,158
Interest expense		1,047		—			240			1,287
Net interest income		12,111		—			(240	)		11,871
Provision for loan losses		150		—			—			150
Noninterest income		1,278		5,067			(141	)		6,204
Noninterest expense		7,919		4,715			724			13,358
Income (loss) before taxes on income	$	5,320	$	352		$	(1,105	)	$	4,567
2014:
Interest income	$	10,675	$	—		$	—		$	10,675
Interest expense		851		—			74			925
Net interest income		9,824		—			(74	)		9,750
Provision for loan losses		235		—			—			235
Noninterest income		1,042		4,625			(116	)		5,551
Noninterest expense		6,942		4,842			762			12,546
Income (loss) before taxes on income	$	3,689	$	(217	)	$	(952	)	$	2,520

General. Consolidated income before taxes for the first quarter of 2015 was $4.6 million as compared to $2.5 million for the first quarter of 2014. This increase was due to increases in income before taxes of Banking and Wealth Management of $1.6 million and $0.6 million, respectively, which was partially offset by a $0.2 million increase in corporate interest and noninterest expenses. The $1.6 million increase in income before taxes for Banking was due primarily to higher net interest income, higher noninterest income which were partially offset by higher noninterest expenses. The $0.6 million increase in income before taxes for Wealth Management was primarily due to higher noninterest income. The $0.2 million increase in corporate interest and noninterest expenses was primarily due to increases in interest costs related to the higher balance of the term note.

20

Net Interest Income. The following tables set forth information regarding (i) the total dollar amount of interest income from interest-earning assets and the resultant average yields on those assets; (ii) the total dollar amount of interest expense and the average rate of interest on our interest-bearing liabilities; (iii) net interest income; (iv) net interest rate spread; and (v) net yield on interest-earning assets for the quarter ended March 31:

	2015							2014
(dollars in thousands)	Average Balances		Interest		Average Yield / Rate			Average Balances		Interest		Average Yield / Rate
Interest-earning assets:
Loans	$	1,201,965	$	12,101		4.03	%	$	925,893	$	10,104		4.37	%
Securities		135,526		815		2.41	%		63,675		392		2.46	%
FHLB stock, fed funds and deposits		28,662		242		3.42	%		49,267		179		1.48	%
Total interest-earning assets		1,366,153		13,158		3.86	%		1,038,835		10,675		4.12	%
Noninterest-earning assets:
Nonperforming assets		1,384							3,112
Other		18,907							16,410
Total assets	$	1,386,444						$	1,058,357
Interest-bearing liabilities:
Demand deposits	$	289,101		308		0.43	%	$	221,199		278		0.51	%
Money market and savings		185,158		270		0.59	%		124,945		151		0.49	%
Certificates of deposit		248,418		345		0.56	%		255,267		375		0.60	%
Total interest-bearing deposits		722,677		923		0.52	%		601,411		804		0.54	%
Borrowings		305,906		364		0.48	%		151,582		121		0.32	%
Total interest-bearing liabilities		1,028,583		1,287		0.51	%		752,993		925		0.50	%
Noninterest-bearing liabilities:
Demand deposits		246,225							210,330
Other liabilities		10,551							7,200
Total liabilities		1,285,359							970,523
Stockholders’ equity		101,085							87,834
Total liabilities and equity	$	1,386,444						$	1,058,357
Net Interest Income			$	11,871						$	9,750
Net Interest Rate Spread						3.35	%						3.62	%
Net Yield on Interest-earning Assets						3.48	%						3.76	%

Net interest income is impacted by the volume (changes in volume multiplied by prior rate), interest rate (changes in rate multiplied by prior volume) and mix of interest-earning assets and interest-bearing liabilities. The following table provides a breakdown of the changes in net interest income due to volume and rate changes between the first quarter of 2015 as compared to first quarter of 2014.

	Increase (Decrease) due to						Net Increase (Decrease)
(dollars in thousands)	Volume			Rate
Interest earned on:
Loans	$	2,795		$	(798	)	$	1,997
Securities		432			(9	)		423
FHLB stock, fed funds and deposits		(99	)		162			63
Total interest-earning assets		3,128			(645	)		2,483
Interest paid on:
Demand deposits		76			(46	)		30
Money market and savings		84			35			119
Certificates of deposit		(10	)		(20	)		(30	)
Borrowings		165			78			243
Total interest-bearing liabilities		315			47			362
Net interest income	$	2,813		$	(692	)	$	2,121

21

Net interest income increased 22% from $9.8 million in the first quarter of 2014, to $11.9 million in the first quarter of 2015 due primarily to a 32% increase in interest-earning assets which was partially offset by a decrease in our net interest rate spread. The decrease in the net interest rate spread from 3.62% for the first quarter of 2014 to 3.35% for the first quarter of 2015 was due to a decrease in yield on total interest earning assets. The decrease in yield on interest earning assets from 4.12% to 3.86% was due to an increase in the proportion of lower yielding securities to total interest earning assets and a decrease in the yield on loans. That decrease was due to prepayments of higher yielding loans and the addition of loans at current market rates which are lower than the current yield on our loan portfolio. The rate on interest bearing liabilities increased slightly as an increase in the rates paid on borrowings was partially offset by a slight decrease in the rates paid on interest bearing deposits. The increase in the rates paid on borrowings was primarily due to the higher proportion of borrowings being from the term loan which bears interest at ninety day Libor plus 3.75% per annum as compared to the FHLB weighted average borrowing rate of 0.18% during the first quarter of 2015.

Provision for loan losses. The provision for loan losses represents our estimate of the amount necessary to be charged against the current period’s earnings to maintain the ALLL at a level that we consider adequate in relation to the estimated losses inherent in the loan portfolio. The provision for loan losses is impacted by changes in loan balances as well as changes in estimated loss assumptions and charge-offs and recoveries. The amount of the provision also takes into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, current economic conditions and certain other subjective factors that may affect the ability of borrowers to meet their repayment obligations to us. The provision for loan losses in the first quarter of 2015 and the first quarter of 2014 was $0.2 million. We did not recognize any loan chargeoffs in the first quarters of 2015 and 2014.

Noninterest income. Noninterest income for Banking includes fees charged to clients for trust services and deposit services, consulting fees, prepayment and late fees charged on loans and insurance commissions. The following table provides a breakdown of noninterest income for Banking for the quarters ended March 31:

(dollars in thousands)	2015		2014
Trust fees	$	581	$	487
Consulting fees		289		—
Deposit charges		95		93
Prepayment fees		186		52
Other		127		410
Total noninterest income	$	1,278	$	1,042

The $0.2 million increase in noninterest income for Banking in the first quarter of 2015 as compared to the first quarter of 2014 was due primarily to a $0.3 million increase in consulting fees. In June of 2014, the foundation and family consulting activities were transferred from Wealth Management to Banking and, as a result, the related revenues are now recognized under Banking.

Noninterest income for Wealth Management includes fees charged to high net-worth clients for managing their assets and for providing financial planning consulting services. The following table provides a breakdown of noninterest income for Wealth Management for the quarters ended March 31:

(dollars in thousands)	2015			2014
Asset management fees	$	5,039		$	4,368
Consulting fees		39			263
Other		(11	)		(6	)
Total noninterest income	$	5,067		$	4,625

The $0.4 million increase in noninterest income in Wealth Management in the first quarter of 2015 as compared to the first quarter of 2014 was primarily due to increases in asset management fees of 15%, which was partially offset by a decrease in consulting fees resulting from the transfer of foundation and family consulting activities to Banking in June of 2014. The increase in asset management fees was primarily due to the 24% increase in the AUM balances used for computing the asset management fees in 2015 as compared to 2014, which was partially offset by lower fees realized on $204 million of average balances of AUM managed under subadvisory agreements.

22

Noninterest Expense. The following table provides a breakdown of noninterest expense for Banking and Wealth Management for the quarters ended March 31:

	Banking				Wealth Management
(dollars in thousands)	2015		2014		2015		2014
Compensation and benefits	$	5,190	$	4,520	$	3,732	$	3,728
Occupancy and depreciation		1,446		1,284		464		515
Professional services and marketing		484		503		373		464
Other expenses		799		635		146		135
Total noninterest expense	$	7,919	$	6,942	$	4,715	$	4,842

The $1.0 million increase in noninterest expense in Banking in the first quarter of 2015 as compared to the first quarter of 2014, was due primarily to increases in staffing and costs associated with the Bank’s continued growth of loans and deposits. Compensation and benefits for Banking increased $0.7 million during in the first quarter of 2015 as compared to the first quarter of 2014 as the number of full-time equivalent employees, (or FTE) in Banking increased to 158.0 during the first quarter of 2015 from 136.3 during the first quarter of 2014. The $0.3 million combined increase in occupancy and depreciation and other expenses in the first quarter of 2015 as compared to the first quarter of 2014, reflected additional costs related to the higher level of employees and the larger balances of loans and deposits.

Noninterest expense in Wealth Management in the first quarter of 2015 was comparable to the first quarter of 2014 as increased costs related to our continuing growth were offset by the reduced costs related to the transfer of foundation and family consulting activities to Banking in June of 2014.

23

Financial Condition

The following table shows the financial position for each of our business segments, and of FFI and elimination entries used to arrive at our consolidated totals which are included in the column labeled Other, as of:

(dollars in thousands)	Banking		Wealth Management		Other and Eliminations			Total
March 31, 2015:
Cash and cash equivalents	$	35,184	$	3,434	$	(3,300	)	$	35,318
Securities AFS		136,640		—		—			136,640
Loans, net		1,258,643		186		—			1,258,829
Premises and equipment		1,762		622		100			2,484
FHLB Stock		17,061		—		—			17,061
Deferred taxes		8,503		632		278			9,413
REO		334		—		—			334
Other assets		5,131		403		988			6,522
Total assets	$	1,463,258	$	5,277	$	(1,934	)	$	1,466,601
Deposits	$	978,081	$	—	$	(16,924	)	$	961,157
Borrowings		363,000		—		30,000			393,000
Intercompany balances		1,041		522		(1,563	)		—
Other liabilities		4,617		1,472		2,833			8,922
Shareholders’ equity		116,519		3,283		(16,280	)		103,522
Total liabilities and equity	$	1,463,258	$	5,277	$	(1,934	)	$	1,466,601
December  31, 2014:
Cash and cash equivalents	$	29,585	$	3,750	$	(3,643	)	$	29,692
Securities AFS		138,270		—		—			138,270
Loans, net		1,156,021		221		—			1,156,242
Premises and equipment		1,539		548		100			2,187
FHLB Stock		12,361		—		—			12,361
Deferred taxes		9,196		601		(49	)		9,748
REO		334		—		—			334
Other assets		4,827		500		1,263			6,590
Total assets	$	1,352,133	$	5,620	$	(2,329	)	$	1,355,424
Deposits	$	972,319	$	—	$	(9,365	)	$	962,954
Borrowings		263,000		—		19,886			282,886
Intercompany balances		1,287		73		(1,360	)		—
Other liabilities		6,352		2,486		1,250			10,088
Shareholders’ equity		109,175		3,061		(12,740	)		99,496
Total liabilities and equity	$	1,352,133	$	5,620	$	(2,329	)	$	1,355,424

Our consolidated balance sheet is primarily affected by changes occurring in our Banking operations as our Wealth Management operations do not maintain significant levels of assets. Banking has experienced and is expected to continue to experience increases in its total assets as a result of our growth strategy.

During the first quarter of 2015, total assets for the Company and FFB increased by $111 million. For FFB, during the first quarter of 2015, loans and deposits increased $103 million and $6 million, respectively, cash and cash equivalents increased by $5.6 million, securities AFS decreased by $1.6 million and FHLB advances increased by $100 million. Borrowings at FFI increased by $10 million during the first quarter of 2015.

Cash and cash equivalents, certificates of deposit and securities: Cash and cash equivalents, which primarily consist of funds held at the Federal Reserve Bank or at correspondent banks, including fed funds, increased $5.6 million during the first quarter of 2015. Changes in cash equivalents are primarily affected by the funding of loans, investments in securities, and changes in our sources of funding: deposits, FHLB advances and FFI borrowings.  

24

Securities available for sale: The following table provides a summary of the Company’s AFS securities portfolio as of:

	Amortized		Gross Unrealized					Estimated
(dollars in thousands)	Cost		Gains		Losses			Fair Value
March 31, 2015:
US Treasury security	$	300	$	—	$	—		$	300
FNMA and FHLB Agency notes		10,496		11		(63	)		10,444
Agency mortgage-backed securities		123,049		2,847		—			125,896
Total	$	133,845	$	2,858	$	(63	)	$	136,640
December 31, 2014:
US Treasury security	$	300	$	—	$	—		$	300
FNMA and FHLB Agency notes		10,496		—		(219	)		10,277
Agency mortgage-backed securities		125,944		1,881		(132	)		127,693
Total	$	136,740	$	1,881	$	(351	)	$	138,270

The US Treasury Securities are pledged as collateral to the State of California to meet regulatory requirements related to FFB’s trust operations.

The scheduled maturities of securities AFS, other than agency mortgage backed securities, and the related weighted average yield is as follows as of March 31, 2015:

(dollars in thousands)	Less than 1 Year			1 Through 5 years			5 Through 10 Years			After 10 Years			Total
Amortized Cost:
US Treasury securities	$	—		$	300		$	—		$	—		$	300
FNMA and FHLB Agency notes		—			5,000			5,496			—			10,496
Total	$	—		$	5,300		$	5,496		$	—		$	10,796
Weighted average yield		0.00	%		1.60	%		1.89	%		0.00	%		1.75	%
Estimated Fair Value:
US Treasury securities	$	—		$	300		$	—		$	—		$	300
FNMA and FHLB Agency notes		—			4,964			5,480			—			10,444
Total	$	—		$	5,264		$	5,480		$	—		$	10,744

Agency mortgage backed securities are excluded from the above table because such securities are not due at a single maturity date. The weighted average yield of the agency mortgage backed securities as of March 31, 2015 was 2.48%.

Loans. The following table sets forth our loans, by loan category, as of:

	March 31, 2015			December 31, 2014
Recorded investment balance:
Loans secured by real estate:
Residential properties:
Multifamily	$	508,732		$	481,491
Single family		393,168			360,644
Total real estate loans secured by residential properties		901,900			842,135
Commercial properties		224,481			205,320
Land and construction		5,325			4,309
Total real estate loans		1,131,706			1,051,764
Commercial and industrial loans		95,419			93,537
Consumer loans		42,077			21,125
Total loans		1,269,202			1,166,426
Premiums, discounts and deferred fees and expenses		(73	)		(34	)
Total	$	1,269,129		$	1,166,392

The $103 million increase in loans during the first quarter of 2015 was the result of loan originations and funding of existing credit commitments of $163 million, offset by $60 million of payoffs and scheduled principal payments.

25

The scheduled maturities, as of December 31, 2014 of the performing loans categorized as land loans and as commercial and industrial loans, are as follows:

	Scheduled Maturity						Loans With a Scheduled Maturity After One Year
(dollars in thousands)	Due in One Year or Less		Due After One Year Through  Five Years		Due After Five Years		Loans With Fixed Rates		Loan With Adjustable Rates
Land and construction loans	$	653	$	—	$	1,426	$	645	$	781
Commercial and industrial loans	$	55,301	$	20,826	$	17,067	$	29,768	$	8,125

Deposits: The following table sets forth information with respect to our deposits and the average rates paid on deposits, as of:

	March 31, 2015					December 31, 2014
(dollars in thousands)	Amount		Weighted Average Rate			Amount		Weighted Average Rate
Demand deposits:
Noninterest-bearing	$	252,397		—		$	246,137		—
Interest-bearing		280,610		0.447	%		291,509		0.502	%
Money market and savings		187,644		0.599	%		171,958		0.626	%
Certificates of deposits		240,506		0.548	%		253,350		0.619	%
Total	$	961,157		0.385	%	$	962,954		0.427	%

As market interest rates have continued to decline, during the first quarter of 2015 we were able to reduce the weighted average rate of our interest bearing deposits from 0.57% at December 31, 2014 to 0.52% at March 31, 2015, while the weighted average interest rates of both interest-bearing and noninterest-bearing deposits have decreased from 0.43% at December 31, 2014 to 0.39% at March 31, 2015.

The maturities of our certificates of deposit of $100,000 or more were as follows as of March 31, 2015:

(dollars in thousands)
3 months or less	$	70,818
Over 3 months through 6 months		67,598
Over 6 months through 12 months		70,147
Over 12 months		18,346
Total	$	226,909

FFB utilizes a third party program called CDARs which allows FFB to transfer funds of its clients in excess of the FDIC insurance limit (currently $250,000) to other institutions in exchange for an equal amount of funds from clients of these other institutions. This has allowed FFB to provide FDIC insurance coverage to its clients. As of March 31, 2015, FFB held $74.4 million of CDARs deposits. Under certain regulatory guidelines, these deposits are considered brokered deposits. As of March 31, 2015, FFB did not have any other brokered certificates of deposit.

Borrowings: At March 31, 2015, our borrowings consisted of $363.0 million of overnight FHLB advances at FFB and a $30.0 million term loan at FFI. At December 31, 2014, our borrowings consisted of $263 million of overnight FHLB advances at FFB and a $20 million term loan at FFI. The FHLB advances were paid in full in the early parts of April 2015 and January 2015, respectively. Because FFB utilizes overnight borrowings, the balance of outstanding borrowings fluctuates on a daily basis. The average balance of overnight borrowings during the first quarter of 2015 was $282.4 million, as compared to $144.5 million during the first quarter of 2014. The weighted average interest rate on these overnight borrowings was 0.18% for the first quarter of 2015, as compared to 0.13% during the first quarter of 2014. The maximum amount of overnight borrowings outstanding at any month-end during the first quarter of 2015 and during the entirety of 2014, was $363 million and $263 million, respectively.

26

Term Loan. In the second quarter of 2013, we entered into a secured loan agreement with an unaffiliated lender to borrow $7.5 million for a term of five years. In the first quarter of 2014, we entered into an amendment to this loan agreement pursuant to which we obtained an additional $15.0 million of borrowings. This amendment did not alter any of the terms of the loan agreement or the loan, other than to increase the principal amount and to correspondingly increase the amount of the monthly installments of principal and interest payable on the loan. In the first quarter of 2015, we entered into a second amendment to this loan agreement pursuant to which, we obtained an additional $10.3 million of borrowings, bringing the outstanding balance of this loan to $30.0 million as of February 28, 2015. This second amendment also reduced the interest rate on this loan to 3.75% over ninety day LIBOR from 4.00% over ninety day LIBOR, extended the maturity date of this loan to May 1, 2022 and made corresponding changes to the amount of the principal payments required to be made by us on this loan. This loan, as amended, is payable by us in 96 monthly installments of principal, each in the amount of $0.25 million, plus accrued and unpaid interest, which commenced on April 1, 2015 and will continue to and including April 1, 2022, with a final installment in the amount of $8.75 million, plus all remaining accrued but unpaid interest, due and payable on May 1, 2022. We have the right, however, to prepay the principal amount of the Term Loan, at any time in whole or from time to time in part, without our having to pay any premium or penalty. We have pledged all of the common stock of FFB to the lender as security for the performance of our payment and other obligations under the loan agreement. The loan agreement obligates us to meet certain financial covenants, including the following:

· a Tier 1 capital (leverage) ratio at FFB of at least 5.0% at the end of each calendar quarter;

· a total risk-based capital ratio at FFB of not less than 10.0% at the end of each calendar quarter;

· a ratio at FFB of nonperforming assets to net tangible capital, as adjusted, plus our ALLL, of not more than 40.0% at the end of each calendar quarter;

· a ratio at FFB of classified assets to tier 1 capital, plus our ALLL, of no more than 50.0% at the end of each calendar quarter;

· a consolidated fixed charge coverage ratio of not less than 1.50 to 1.0, measured quarterly for the immediately preceding 12 months; and

· minimum liquidity at all times of not less than $1.0 million.

As of March 31, 2015, we were in compliance with all of those financial covenants and we expect to be in compliance with those covenants for the foreseeable future.

The loan agreement also prohibits FFI (but not FFB or FFA) from doing any of the following without the lender’s prior approval: (i) paying any cash dividends to our shareholders, (ii) incurring any other indebtedness, (iii) granting any security interests or permitting the imposition of any liens, other than certain permitted liens, on any of FFI’s assets, or (iv) entering into significant merger or acquisition transactions outside of our banking operations. The loan agreement provides that if we fail to pay principal or interest when due, or we commit a breach of any of our other obligations or covenants in the loan agreement, or certain events occur that adversely affect us, then, unless we are able to cure such a breach, we will be deemed to be in default of the loan agreement and the lender will become entitled to require us to immediately pay in full the then principal amount of and all unpaid interest on the loan. If in any such event we fail to repay the loan and all accrued but unpaid interest, then the lender would become entitled to sell our FFB shares which we pledged as security for the loan in order to recover the amounts owed to it.

27

Delinquent Loans, Nonperforming Assets and Provision for Credit Losses

Loans are considered past due following the date when either interest or principal is contractually due and unpaid. Loans on which the accrual of interest has been discontinued are designated as nonaccrual loans. Accrual of interest on loans is discontinued when reasonable doubt exists as to the full, timely collection of interest or principal and, generally, when a loan becomes contractually past due for 90 days or more with respect to principal or interest. However, the accrual of interest may be continued on a well-secured loan contractually past due 90 days or more with respect to principal or interest if the loan is in the process of collection or collection of the principal and interest is deemed probable. The following tables provide a summary of past due and nonaccrual loans as of:

	Past Due and Still Accruing												Total Past
(dollars in thousands)	30–59 Days			60-89 Days			90 Days or More			Nonaccrual			Due and Nonaccrual			Current		Total
March 31, 2015:
Real estate loans:
Residential properties	$	—		$	—		$	—		$	—		$	—		$	901,900	$	901,900
Commercial properties		1,194			—			805			770			2,769			221,712		224,481
Land and construction		—			—			—			—			—			5,325		5,325
Commercial and industrial loans		1,445			1,373			357			349			3,524			91,895		95,419
Consumer loans		—			—			793			113			906			41,171		42,077
Total	$	2,639		$	1,373		$	1,955		$	1,232		$	7,199		$	1,262,003	$	1,269,202
Percentage of total loans		0.21	%		0.11	%		0.15	%		0.10	%		0.57	%
December 31, 2014:
Real estate loans:
Residential properties	$	—		$	—		$	—		$	—		$	—		$	842,135	$	842,135
Commercial properties		—			805			200			596			1,601			203,719		205,320
Land and construction		—			—			651			—			651			3,658		4,309
Commercial and industrial loans		2,092			289			700			342			3,423			90,114		93,537
Consumer loans		—			—			637			163			800			20,325		21,125
Total	$	2,092		$	1,094		$	2,188		$	1,101		$	6,475		$	1,159,951	$	1,166,426
Percentage of total loans		0.18	%		0.09	%		0.19	%		0.09	%		0.56	%

As of March 31, 2015 and December 31, 2014, the Company had two loans with an aggregate balance of $0.5 million classified as troubled debt restructurings (“TDR”), all of which are included as nonaccrual in the table above.

The following is a breakdown of our loan portfolio by the risk category of loans as of:

(dollars in thousands)	Pass		Special Mention		Substandard		Impaired		Total
March 31, 2015:
Real estate loans:
Residential properties	$	899,807	$	2,051	$	—	$	42	$	901,900
Commercial properties		217,339		—		200		6,942		224,481
Land and construction		5,325		—		—		—		5,325
Commercial and industrial loans		83,599		1,744		1,544		8,532		95,419
Consumer loans		41,964		—		—		113		42,077
Total	$	1,248,034	$	3,795	$	1,744	$	15,629	$	1,269,202
December 31, 2014:
Real estate loans:
Residential properties	$	841,538	$	554	$	—	$	43	$	842,135
Commercial properties		198,112		1,266		200		5,742		205,320
Land and construction		4,309		—		—		—		4,309
Commercial and industrial loans		81,067		5,276		1,559		5,635		93,537
Consumer loans		20,962		—		47		116		21,125
Total	$	1,145,988	$	7,096	$	1,806	$	11,536	$	1,166,426

28

We consider a loan to be impaired when, based upon current information and events, we believe that it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan. We measure impairment using either the present value of the expected future cash flows discounted at the loan’s effective interest rate, or the fair value of the properties collateralizing the loan. Impairment losses are included in the ALLL through a charge to provision for loan losses. Adjustments to impairment losses due to changes in the fair value of the property collateralizing an impaired loan are considered in computing the provision for loan losses. Loans collectively reviewed for impairment include all loans except for loans which are individually reviewed based on specific criteria, such as delinquency, debt coverage, adequacy of collateral and condition of property collateralizing the loans. Impaired loans include nonaccrual loans (excluding those collectively reviewed for impairment), certain restructured loans and certain performing loans less than 90 days delinquent (“other impaired loans”) which we believe are not likely to be collected in accordance with the contractual terms of the loans.

In 2012, we purchased loans, for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of these purchased credit impaired loans is as follows as of:

(dollars in thousands)	March 31, 2015			December 31, 2014
Outstanding principal balance:
Loans secured by real estate:
Commercial properties	$	204		$	206
Land and construction		—			—
Total real estate loans		204			206
Commercial and industrial loans		1,971			2002
Consumer loans		5			249
Total loans		2,180			2,457
Unaccreted discount on purchased credit impaired loans		(436	)		(651	)
Total	$	1,744		$	1,806

 Allowance for Loan Losses.

The following table summarizes the activity in our ALLL for the periods indicated:

(dollars in thousands)	Beginning Balance		Provision for Loan Losses			Charge-offs		Recoveries		Ending Balance
Quarter ended March 31, 2015:
Real estate loans:
Residential properties	$	6,586	$	(139	)	$	—	$	—	$	6,447
Commercial properties		1,526		(57	)		—		—		1,469
Commercial and industrial loans		1,897		183			—		—		2,080
Consumer loans		141		163			—		—		304
Total	$	10,150	$	150		$	—	$	—	$	10,300
Year ended December 31, 2014:
Real estate loans:
Residential properties	$	6,157	$	429		$	—	$	—	$	6,586
Commercial properties		1,440		86			—		—		1,526
Commercial and industrial loans		2,149		(252	)		—		—		1,897
Consumer loans		169		(28	)		—		—		141
Total	$	9,915	$	235		$	—	$	—	$	10,150

Excluding the loans acquired in an acquisition and any ALLL allocated to these loans, our ALLL as a percentage of total loans was 0.81%, and 0.87% as of March 31, 2015 and December 31, 2014, respectively.

29

The amount of the ALLL is adjusted periodically by charges to operations (referred to in our income statement as the “provision for loan losses”) (i) to replenish the ALLL after it has been reduced due to loan write-downs or charge-offs, (ii) to reflect increases in the volume of outstanding loans, and (iii) to take account of changes in the risk of potential loan losses due to a deterioration in the condition of borrowers or in the value of property securing non–performing loans or adverse changes in economic conditions. The amounts of the provisions we make for loan losses are based on our estimate of losses in our loan portfolio. In estimating such losses, we use economic and loss migration models that are based on bank regulatory guidelines and industry standards, and our historical charge-off experience and loan delinquency rates, local and national economic conditions, a borrower’s ability to repay its borrowings, and the value of any property collateralizing the loan, as well as a number of subjective factors. However, these determinations involve judgments about changes and trends in current economic conditions and other events that can affect the ability of borrowers to meet their loan obligations to us and a weighting among the quantitative and qualitative factors we consider in determining the sufficiency of the ALLL. Moreover, the duration and anticipated effects of prevailing economic conditions or trends can be uncertain and can be affected by a number of risks and circumstances that are outside of our control. If changes in economic or market conditions or unexpected subsequent events were to occur, or if changes were made to bank regulatory guidelines or industry standards that are used to assess the sufficiency of the ALLL, it could become necessary for us to incur additional, and possibly significant, charges to increase the ALLL, which would have the effect of reducing our income.

In addition, the FDIC and the DBO, as an integral part of their examination processes, periodically review the adequacy of our ALLL. These agencies may require us to make additional provisions for loan losses, over and above the provisions that we have already made, the effect of which would be to reduce our income.

The following table presents the balance in the ALLL and the recorded investment in loans by impairment method as of:

(dollars in thousands)	Allowance for Loan Losses								Unaccreted Credit
	Evaluated for Impairment				Purchased				Component
	Individually		Collectively		Impaired		Total		Other Loans
March 31, 2015:
Allowance for loan losses:
Real estate loans:
Residential properties	$	21	$	6,426	$	—	$	6,447	$	25
Commercial properties		40		1,429		—		1,469		158
Land and construction		—		—		—		—		4
Commercial and industrial loans		1,178		902		—		2,080		30
Consumer loans		—		304		—		304		—
Total	$	1,239	$	9,061	$	—	$	10,300	$	217
Loans:
Real estate loans:
Residential properties	$	42	$	901,858	$	—	$	901,900	$	2,732
Commercial properties		6,942		217,339		200		224,481		19,257
Land and construction		—		5,325		—		5,325		436
Commercial and industrial loans		8,532		85,343		1,544		95,419		5,037
Consumer loans		113		41,964		—		42,077		7
Total	$	15,629	$	1,251,829	$	1,744	$	1,269,202	$	27,469

30

(dollars in thousands)	Allowance for Loan Losses								Unaccreted Credit
	Evaluated for Impairment				Purchased				Component
	Individually		Collectively		Impaired		Total		Other Loans
December 31, 2014:
Allowance for loan losses:
Real estate loans:
Residential properties	$	—	$	6,586	$	—	$	6,586	$	26
Commercial properties		26		1,500		—		1,526		193
Land and construction		—		—		—		—		4
Commercial and industrial loans		686		1,211		—		1,897		45
Consumer loans		—		141		—		141		—
Total	$	712	$	9,438	$	—	$	10,150	$	268
Loans:
Real estate loans:
Residential properties	$	43	$	842,092	$	—	$	842,135	$	2,861
Commercial properties		5,742		199,378		200		205,320		21,126
Land and construction		—		4,309		—		4,309		1,099
Commercial and industrial loans		5,635		86,343		1,559		93,537		5,893
Consumer loans		116		20,962		47		21,125		8
Total	$	11,536	$	1,153,084	$	1,806	$	1,166,426	$	30,987

The column labeled “Unaccreted Credit Component Other Loans” represents the amount of unaccreted credit component discount for the other loans acquired in the DCB acquisition, and the stated principal balance of the related loans. The discount is equal to 0.79% and 0.86% of the stated principal balance of these loans as of March 31, 2015 and December 31, 2014, respectively. In addition to this unaccreted credit component discount, an additional $0.2 million and of the ALLL has been provided for these loans as of March 31, 2015.

Liquidity

Liquidity management focuses on our ability to generate, on a timely and cost-effective basis, cash sufficient to meet the funding needs of current loan demand, deposit withdrawals, principal and interest payments with respect to outstanding borrowings and to pay operating expenses. Our liquidity management is both a daily and long-term function of funds management. Liquid assets are generally invested in marketable securities or held as cash at the FRB or other financial institutions.

We monitor our liquidity in accordance with guidelines established by our Board of Directors and applicable regulatory requirements. Our need for liquidity is affected by our loan activity, net changes in deposit levels and the maturities of our borrowings. The principal sources of our liquidity consist of deposits, loan interest and principal payments and prepayments, investment management and consulting fees, FHLB advances and proceeds from borrowings and sales of shares by FFI. The remaining balances of the Company’s lines of credit available to draw down totaled $78.8 million at March 31, 2015.

Cash Flows Provided by Operating Activities. During the quarter ended March 31, 2015, operating activities provided net cash of $2.3 million, comprised primarily of our net income of $2.6 million. During the year ended December 31, 2014, operating activities provided net cash of $9.4 million, comprised primarily of our net income of $8.4 million.

Cash Flows Used in Investing Activities. During the quarter ended March 31, 2015, investing activities used net cash of $105.0 million, primarily to fund a $102.5 million net increase in loans. During the year ended December 31, 2014, investing activities used net cash of $340.3 million, primarily to fund a $262.3 million net increase in loans and a $83.5 million net increase in securities AFS.

Cash Flow Provided by Financing Activities. During the quarter ended March 31, 2015, financing activities provided net cash of $108.4 million, consisting primarily of a $10.1 million borrowing under a term note and a $100.0 million increase in FHLB advances. During the year ended December 31, 2014, financing activities provided net cash of $303.7 million, consisting primarily of a net increase of $160.9 million in deposits and a net increase of $141.8 million in borrowings.

Ratio of Loans to Deposits. The relationship between gross loans and total deposits can provide a useful measure of a bank’s liquidity. Since repayment of loans tends to be less predictable than the maturity of investments and other liquid resources, the higher the loan-to-deposit ratio the less liquid are our assets. On the other hand, since we realize greater yields on loans than we do on other interest-earning assets, a lower loan-to-deposit ratio can adversely affect interest income and earnings. As a result, our goal is to achieve a loan-to-deposit ratio that appropriately balances the requirements of liquidity and the need to generate a fair return on our assets. At March 31, 2015 and December 31, 2014, the loan-to-deposit ratios at FFB were 128.7% and 118.9%, respectively.

31

Off-Balance Sheet Arrangements

The following table provides the off-balance sheet arrangements of the Company as of March 31, 2015:

(dollars in thousands)
Commitments to fund new loans	$	48,337
Commitments to fund under existing loans, lines of credit		117,729
Commitments under standby letters of credit		7,252

Some of the commitments to fund existing loans, lines of credit and letters of credit are expected to expire without being drawn upon. Therefore, the total commitments do not necessarily represent future cash requirements. As of March 31, 2015, FFB was obligated on $68.5 million of letters of credit to the FHLB which were being used as collateral for public fund deposits, including $56.0 million of deposits from the State of California.

Capital Resources and Dividends

Under federal banking regulations that apply to all United States based bank holding companies and federally insured banks, the Company (on a consolidated basis) and FFB (on a stand-alone basis) must meet specific capital adequacy requirements that, for the most part, involve quantitative measures, primarily in terms of the ratios of their capital to their assets, liabilities, and certain off-balance sheet items, calculated under regulatory accounting practices. Under those regulations, which are based primarily on those quantitative measures, each bank holding company must meet a minimum capital ratio and each federally insured bank is determined by its primary federal bank regulatory agency to come within one of the following capital adequacy categories on the basis of its capital ratios: (i) well capitalized; (ii) adequately capitalized; (iii) undercapitalized; (iv) significantly undercapitalized; or (v) critically undercapitalized.

Certain qualitative assessments also are made by a banking institution’s primary federal regulatory agency that could lead the agency to determine that the banking institution should be assigned to a lower capital category than the one indicated by the quantitative measures used to assess the institution’s capital adequacy. At each successive lower capital category, a banking institution is subject to greater operating restrictions and increased regulatory supervision by its federal bank regulatory agency.

The following table sets forth the capital and capital ratios of FFI (on a consolidated basis) and FFB as of the respective dates indicated below, as compared to the respective regulatory requirements applicable to them:

	Actual					For Capital Adequacy Purposes					To Be Well Capitalized Under Prompt Corrective Action Provisions
(dollars in thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio
FFI
March 31, 2015
CET1 capital ratio	$	99,685		10.02	%	$	44,766		4.50	%
Tier 1 leverage ratio		99,685		7.19	%		55,431		4.00	%
Tier 1 risk-based capital ratio		99,685		10.02	%		59,688		6.00	%
Total risk-based capital ratio		110,436		11.10	%		79,584		8.00	%
December 31, 2014
Tier 1 leverage ratio	$	95,582		7.32	%	$	52,200		4.00	%
Tier 1 risk-based capital ratio		95,582		11.02	%		34,700		4.00	%
Total risk-based capital ratio		106,132		12.23	%		69,399		8.00	%
FFB
March 31, 2015
CET1 capital ratio	$	112,193		11.40	%	$	44,285		4.50	%	$	63,967		6.50	%
Tier 1 leverage ratio		112,193		8.13	%		55,222		4.00	%		69,028		5.00	%
Tier 1 risk-based capital ratio		112,193		11.40	%		59,046		6.00	%		78,728		8.00	%
Total risk-based capital ratio		122,944		12.49	%		78,728		8.00	%		98,411		10.00	%
December 31, 2014
Tier 1 leverage ratio	$	105,261		8.09	%	$	52,036		4.00	%	$	65,045		5.00	%
Tier 1 risk-based capital ratio		105,261		12.18	%		34,572		4.00	%		51,858		6.00	%
Total risk-based capital ratio		115,811		13,40	%		69,144		8.00	%		86,340		10.00	%

As of each of the dates set forth in the above table, the Company (on a consolidated basis) exceeded the minimum required capital ratios applicable to it and FFB (on a stand-alone basis) qualified as a well-capitalized depository institution under the capital adequacy guidelines described above.

32

The CET-1 capital ratio means the ratio of Common Equity Tier 1 to risk weighted assets.  It is a new capital measure that became applicable to most banking institutions in the United States, including the Company and FFB, as of January 1, 2015, pursuant to what is commonly referred to as the “Basel III” rules adopted by the Federal Reserve Board and the FDIC.

As of March 31, 2015, the amount of capital at FFB in excess of amounts required to be Well Capitalized was $43.2 million for the Tier 1 Leverage Ratio, $33.3 million for the Tier 1 risk-based capital ratio and $24.4 million for the Total risk-based capital ratio. No conditions or events have occurred since March 31, 2015 which we believe have changed FFI’s or FFB’s capital adequacy classifications from those set forth in the above table.

During the first quarter of 2015, and during the entirety of 2014, FFI made capital contributions to FFB of $3.0 million and $10.0 million, respectively. As of March 31, 2015, FFI had $16.1 million of available capital and, therefore, has the ability and financial resources to contribute additional capital to FFB, if needed.

We did not pay dividends in 2015 or 2014 and we have no plans to pay dividends at least for the foreseeable future. Instead, it is our intention to retain internally generated cash flow to support our growth. Moreover, the payment of dividends is subject to certain regulatory restrictions and the agreement governing the term loan requires the consent of the lender before we  may pay dividends to our shareholders.

We had no material commitments for capital expenditures as of March 31, 2015.

33

ITEM 4. CONTROLS AND PROCEDURES

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, our management recognized that any system of controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as ours are designed to do, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

In accordance with SEC rules, an evaluation was performed under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer of the effectiveness, as of March 31 2015, of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act). Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2015, the Company’s disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed in our reports that we file under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

There was no change in our internal control over financial reporting that occurred during the quarter ended March 31, 2015 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II—OTHER INFORMATION

ITEM 1A RISK FACTORS

There have been no material changes in the risk factors that were disclosed in Item 1A, under the caption “Risk Factors” in Part I of our Annual Report on Form 10-K for the year ended December 31, 2014, which we filed with the Commission on March 16, 2015.

ITEM 5. OTHER INFORMATION

As reported in a Current Report on Form 8-K that we filed with the SEC on May 8, 2015, David S. DePillo has been appointed as President of FFB, our wholly-owned banking subsidiary, pursuant to an employment agreement which was entered into and became effective on May 11, 2015 and, unless sooner terminated, will continue in effect until December 31, 2018.  A summary of the material terms of that employment agreement is contained in Item 1.01 of the above-referenced Current Report on Form 8-K and that summary is incorporated herein by this reference.  However, that summary was not intended to be complete and is qualified in its entirety by reference to the employment agreement and the change in control agreement, copies of which are attached as Exhibits 10.21 and 10.22 to this Quarterly Report on Form 10-Q.

34

ITEM  6. EXHIBITS

(a) Exhibits.

Exhibit No.	Description of Exhibit
10.21#	Employment Agreement, dated May 11, 2015 by and between First Foundation Bank and David DePillo.
10.22#	Change of Control Agreement, dated May 11, 2015, by and between First Foundation Inc. and David DePillo.
31.1	Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002
31.2	Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002
32.1*	Certification of Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of 2002
32.2*	Certification of Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002
101	XBRL (eXtensive Business Reporting Language). The following financial materials from the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2015, formatted in XBRL: (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Loss, (iv) Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements.

* Furnished and not filed.

# Management contract or compensatory plan.

35

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	FIRST FOUNDATION INC.
Dated: May 11, 2015	By:	/s/    JOHN M. MICHEL
		John M. Michel
		Executive Vice President and Chief Financial Officer

S-1

INDEX TO EXHIBITS

Exhibit No.	Description of Exhibits
10.21#	Employment Agreement, dated May 11, 2015 by and between First Foundation Bank and David DePillo.
10.22#	Change of Control Agreement, dated May 11, 2015, by and between First Foundation Inc. and David DePillo.
31.1	Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002
31.2	Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002
32.1*	Certification of Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of 2002
32.2*	Certification of Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002
101	XBRL (eXtensive Business Reporting Language). The following financial materials from the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2015, formatted in XBRL: (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Loss, (iv) Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements.

* Furnished and not filed.

# Management contract or compensatory plan.

E-1