UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2012
or
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 0-10140
CVB FINANCIAL CORP.
(Exact name of registrant as specified in its charter)
California | 95-3629339 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
701 North Haven Ave, Suite 350, Ontario, California |
91764 | |
(Address of Principal Executive Offices) | (Zip Code) |
(909) 980-4030
(Registrants telephone number, including area code)
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 Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T 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, accelerated filer, non-accelerated filer or smaller reporting company. See definition of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | x | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Number of shares of common stock of the registrant: 104,825,389 outstanding as of October 31, 2012.
CVB FINANCIAL CORP.
2012 QUARTERLY REPORT ON FORM 10-Q
4 | ||||
4 | ||||
9 | ||||
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONAND RESULTS OF OPERATIONS |
39 | |||
39 | ||||
39 | ||||
41 | ||||
49 | ||||
51 | ||||
63 | ||||
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
67 | |||
72 | ||||
73 | ||||
73 | ||||
74 | ||||
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
74 | |||
75 | ||||
75 | ||||
75 | ||||
76 | ||||
77 |
2
GENERAL
Forward Looking Statements
Certain statements in this Report on Form 10-Q, including, but not limited to, statements under the heading Management Discussion and Analysis of Financial Condition and Results of Operations constitute forward-looking statements under the Private Securities Litigation Reform Act of 1995, including but not limited to, statements about anticipated future operating and financial performance, financial position and liquidity, business prospects, strategic alternatives, business strategies, regulatory and competitive outlook, capital and financing needs and availability, acquisition and divestiture opportunities, investment and expenditure plans, plans and objectives of management for future operations and other similar forecasts and statements of expectations of assumptions underlying any of the foregoing. Words such as will likely result, aims, anticipates, believes, could, estimates, expects, hopes, intends, may, plans, projects, seeks, should, will and variations of these words and similar expressions are intended to identify these forward looking statements, which involve risks and uncertainties. Our actual results may differ significantly from the results discussed in such forward-looking statements. Factors that might cause such a difference include, but are not limited to, local, regional, national and international economic conditions and events and the impact they may have on us and our customers; ability to attract deposits and other sources of liquidity; oversupply of property inventory and continued deterioration in values of California real estate, both residential and commercial; a prolonged slowdown or decline in construction activity; changes in the financial performance and/or condition of our borrowers; changes in the level of non-performing assets and charge-offs; the cost or effect of acquisitions we may make; the effect of changes in laws and regulations (including laws, regulations and judicial decisions concerning financial reform, taxes, banking, securities, employment, executive compensation, insurance, and information security) with which we and our subsidiaries must comply; changes in estimates of future reserve requirements and minimum capital requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; inflation, interest rate, securities market and monetary fluctuations; internal and external fraud and cyber-security threats including theft or loss of bank or customer funds loss of system functionality or theft or loss of data; political instability; acts of war or terrorism, or natural disasters, such as earthquakes, or the effects of pandemic flu; the timely development and acceptance of new banking products and services and perceived overall value of these products and services by users; changes in consumer spending, borrowing and savings habits; technological changes; the ability to increase market share, retain customers and control expenses; changes in the competitive environment among financial and bank holding companies and other financial service providers; continued volatility in the credit and equity markets and its effect on the general economy; the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; changes in our organization, management, compensation and benefit plans, and our ability to retain or expand our management team; the costs and effects of legal and regulatory developments including the resolution of legal proceedings or regulatory or other governmental inquiries, including, but not limited to, the current investigation by the Securities and Exchange Commission and the related class-action lawsuits filed against us, and the results of regulatory examinations or reviews. The Company cautions that the foregoing factors are not exclusive. For additional information concerning these factors and other factors which may cause actual results to differ from the results discussed in our forward-looking statements, see the periodic filings the Company makes with the Securities and Exchange Commission, and, in particular, the information set forth in Item 1A herein and in Item 1A. Risk Factors contained in the Companys Annual Report on Form 10-K for the year ended December 31, 2011. The Company does not undertake, and specifically disclaims, any obligation to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements except as required by law.
3
PART IFINANCIAL INFORMATION (UNAUDITED)
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share data)
(Unaudited)
September 30, 2012 |
December 31, 2011 |
|||||||
ASSETS |
||||||||
Cash and due from banks |
$ | 99,881 | $ | 35,407 | ||||
Interest-earning balances due from Federal Reserve |
148,304 | 309,936 | ||||||
|
|
|
|
|||||
Total cash and cash equivalents |
248,185 | 345,343 | ||||||
Interest-earning balances due from depository institutions |
70,000 | 60,000 | ||||||
Investment securities available-for-sale, at fair value (with amortized cost of $2,173,946 at September 30, 2012 and $ 2,130,029 at December 31, 2011) |
2,257,507 | 2,201,526 | ||||||
Investment securities held-to-maturity |
2,122 | 2,383 | ||||||
Investment in stock of Federal Home Loan Bank (FHLB) |
62,428 | 72,689 | ||||||
Non-covered loans held-for-sale |
996 | 348 | ||||||
Covered loans held-for-sale |
| 5,664 | ||||||
Loans and lease finance receivables, excluding covered loans |
3,227,405 | 3,219,727 | ||||||
Allowance for credit losses |
(92,067 | ) | (93,964 | ) | ||||
|
|
|
|
|||||
Net non-covered loans and lease finance receivables |
3,135,338 | 3,125,763 | ||||||
|
|
|
|
|||||
Covered loans and lease finance receivables, net |
207,307 | 256,869 | ||||||
Premises and equipment, net |
35,577 | 36,280 | ||||||
Bank owned life insurance |
118,384 | 116,132 | ||||||
Accrued interest receivable |
22,885 | 23,512 | ||||||
Intangibles |
3,830 | 5,548 | ||||||
Goodwill |
55,097 | 55,097 | ||||||
FDIC loss sharing asset |
22,271 | 59,453 | ||||||
Non-covered other real estate owned |
10,473 | 13,820 | ||||||
Covered other real estate owned |
1,288 | 9,782 | ||||||
Income taxes |
19,447 | 48,033 | ||||||
Other assets |
48,206 | 44,673 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 6,321,341 | $ | 6,482,915 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Liabilities: |
||||||||
Deposits: |
||||||||
Noninterest-bearing |
$ | 2,324,401 | $ | 2,027,876 | ||||
Interest-bearing |
2,456,715 | 2,576,672 | ||||||
|
|
|
|
|||||
Total deposits |
4,781,116 | 4,604,548 | ||||||
Customer repurchase agreements |
448,788 | 509,370 | ||||||
Borrowings |
198,866 | 448,662 | ||||||
Accrued interest payable |
1,574 | 3,526 | ||||||
Deferred compensation |
8,957 | 8,735 | ||||||
Junior subordinated debentures |
67,012 | 115,055 | ||||||
Other liabilities |
60,821 | 78,205 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES |
5,567,134 | 5,768,101 | ||||||
|
|
|
|
|||||
COMMITMENTS AND CONTINGENCIES |
||||||||
Stockholders Equity: |
||||||||
Preferred stock, authorized, 20,000,000 shares without par; none issued or outstanding |
| | ||||||
Common stock, authorized, 225,000,000 shares without par; issued and outstanding 104,813,389 at September 30, 2012 and 104,482,271 at December 31, 2011 |
483,951 | 479,973 | ||||||
Retained earnings |
221,791 | 193,372 | ||||||
Accumulated other comprehensive income, net of tax |
48,465 | 41,469 | ||||||
|
|
|
|
|||||
Total stockholders equity |
754,207 | 714,814 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 6,321,341 | $ | 6,482,915 | ||||
|
|
|
|
See accompanying notes to the condensed consolidated financial statements.
4
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME
(Dollars in thousands, except per share amounts)
(Unaudited)
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Interest income: |
||||||||||||||||
Loans held-for-sale |
$ | 6 | $ | 17 | $ | 16 | $ | 46 | ||||||||
Loans and leases, including fees |
45,553 | 48,791 | 139,273 | 147,116 | ||||||||||||
Accretion on acquired loans |
7,045 | 3,980 | 19,258 | 11,638 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loans, including fees |
52,604 | 52,788 | 158,547 | 158,800 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Investment securities: |
||||||||||||||||
Taxable |
7,246 | 9,407 | 25,202 | 28,397 | ||||||||||||
Tax-advantaged |
5,640 | 5,951 | 17,221 | 17,791 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total investment income |
12,886 | 15,358 | 42,423 | 46,188 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Dividends from FHLB |
79 | 52 | 263 | 183 | ||||||||||||
Federal funds sold and interest-bearing deposits with other institutions |
276 | 332 | 856 | 1,053 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest income |
65,845 | 68,530 | 202,089 | 206,224 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
1,398 | 1,979 | 4,605 | 6,987 | ||||||||||||
Borrowings |
4,086 | 5,748 | 13,933 | 17,286 | ||||||||||||
Junior subordinated debentures |
617 | 823 | 2,245 | 2,467 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
6,101 | 8,550 | 20,783 | 26,740 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income before provision for credit losses |
59,744 | 59,980 | 181,306 | 179,484 | ||||||||||||
Provision for credit losses |
| | | 7,068 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income after provision for credit losses |
59,744 | 59,980 | 181,306 | 172,416 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest income: |
||||||||||||||||
Net impairment loss on investment securities recognized in earnings |
| (427 | ) | | (546 | ) | ||||||||||
Service charges on deposit accounts |
4,040 | 4,021 | 12,232 | 11,773 | ||||||||||||
Trust and investment services |
2,037 | 2,056 | 6,264 | 6,468 | ||||||||||||
Bankcard services |
962 | 771 | 2,888 | 2,295 | ||||||||||||
BOLI Income |
781 | 733 | 2,271 | 2,589 | ||||||||||||
Decrease in FDIC loss sharing asset, net |
(7,059 | ) | (844 | ) | (19,339 | ) | (1,118 | ) | ||||||||
Other |
1,865 | 1,204 | 5,858 | 2,025 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest income |
2,626 | 7,514 | 10,174 | 23,486 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest expense: |
||||||||||||||||
Salaries and employee benefits |
17,489 | 17,579 | 50,856 | 53,459 | ||||||||||||
Occupancy and equipment |
4,010 | 4,152 | 11,582 | 12,554 | ||||||||||||
Professional services |
1,522 | 3,728 | 5,215 | 12,365 | ||||||||||||
Software licenses and maintenance |
1,062 | 795 | 2,960 | 2,830 | ||||||||||||
Promotion |
1,176 | 1,271 | 3,741 | 3,801 | ||||||||||||
Amortization of Intangibles |
449 | 862 | 1,717 | 2,629 | ||||||||||||
Provision for unfunded commitments |
| (1,650 | ) | | (918 | ) | ||||||||||
Debt termination |
20,379 | | 20,379 | | ||||||||||||
OREO expense |
405 | 2,247 | 1,458 | 5,023 | ||||||||||||
Other |
3,528 | 3,874 | 11,273 | 14,575 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest expense |
50,020 | 32,858 | 109,181 | 106,318 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings before income taxes |
12,350 | 34,636 | 82,299 | 89,584 | ||||||||||||
Income taxes |
3,093 | 12,253 | 27,155 | 29,563 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings |
$ | 9,257 | $ | 22,383 | $ | 55,144 | $ | 60,021 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income: |
||||||||||||||||
Unrealized (loss) gain on securities arising during the period |
$ | 8,417 | $ | 23,975 | $ | 12,064 | $ | 56,582 | ||||||||
Less: Reclassification adjustment for net gain on securities included in net income |
| (283 | ) | | (402 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income, before tax |
8,417 | 24,258 | 12,064 | 56,984 | ||||||||||||
Income tax related to items of other comprehensive income |
(3,536 | ) | (10,188 | ) | (5,068 | ) | (23,933 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income, net of tax |
$ | 4,881 | $ | 14,070 | $ | 6,996 | $ | 33,051 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income |
$ | 14,138 | $ | 36,453 | $ | 62,140 | $ | 93,072 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings per common share |
$ | 0.09 | $ | 0.21 | $ | 0.53 | $ | 0.57 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per common share |
$ | 0.09 | $ | 0.21 | $ | 0.53 | $ | 0.57 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash dividends per common share |
$ | 0.085 | $ | 0.085 | $ | 0.255 | $ | 0.255 | ||||||||
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
5
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
Nine Months Ended September 30, 2012 and 2011
(Unaudited)
Common Shares Outstanding |
Common Stock |
Retained Earnings |
Accumulated Other Comprehensive Income/(Loss) |
Total | ||||||||||||||||
(Dollars and shares in thousands) | ||||||||||||||||||||
Balance January 1, 2011 |
106,076 | $ | 490,226 | $ | 147,444 | $ | 6,185 | $ | 643,855 | |||||||||||
Repurchase of common stock |
(1,503 | ) | $ | (11,837 | ) | (11,837 | ) | |||||||||||||
Exercise of stock options |
9 | 57 | 57 | |||||||||||||||||
Tax benefit from exercise of stock options |
2 | 2 | ||||||||||||||||||
Stock-based Compensation Expense |
1,673 | 1,673 | ||||||||||||||||||
Cash dividends declared |
||||||||||||||||||||
Common ($0.255 per share) |
(26,947 | ) | (26,947 | ) | ||||||||||||||||
Net earnings |
60,021 | 60,021 | ||||||||||||||||||
Other comprehensive income |
33,051 | 33,051 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance September 30, 2011 |
104,582 | $ | 480,121 | $ | 180,518 | $ | 39,236 | $ | 699,875 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance January 1, 2012 |
104,482 | $ | 479,973 | $ | 193,372 | $ | 41,469 | $ | 714,814 | |||||||||||
Exercise of stock options |
331 | 2,412 | 2,412 | |||||||||||||||||
Tax benefit from exercise of stock options |
179 | 179 | ||||||||||||||||||
Stock-based Compensation Expense |
1,387 | 1,387 | ||||||||||||||||||
Cash dividends declared |
||||||||||||||||||||
Common ($0.255 per share) |
(26,725 | ) | (26,725 | ) | ||||||||||||||||
Net earnings |
55,144 | 55,144 | ||||||||||||||||||
Other comprehensive income |
6,996 | 6,996 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance September 30, 2012 |
104,813 | $ | 483,951 | $ | 221,791 | $ | 48,465 | $ | 754,207 | |||||||||||
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements.
6
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(unaudited)
For the Nine Months | ||||||||
Ended September 30, | ||||||||
2012 | 2011 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
Interest and dividends received |
$ | 200,601 | $ | 203,106 | ||||
Service charges and other fees received |
28,144 | 24,889 | ||||||
Interest paid |
(22,531 | ) | (27,279 | ) | ||||
Cash paid to vendors and employees |
(105,347 | ) | (91,806 | ) | ||||
Income taxes paid |
(3,455 | ) | (57,000 | ) | ||||
Proceeds from FDIC loss sharing agreement |
17,842 | 43,891 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
115,254 | 95,801 | ||||||
|
|
|
|
|||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||
Proceeds from redemption of FHLB Stock |
10,261 | 10,537 | ||||||
Proceeds from repayment of investment securities |
401,229 | 239,791 | ||||||
Proceeds from maturity of investment securities |
74,287 | 84,410 | ||||||
Purchases of investment securities |
(567,391 | ) | (631,043 | ) | ||||
Net decrease in loans and lease finance receivables |
61,475 | 258,064 | ||||||
Proceeds from sales of premises and equipment |
26 | 180 | ||||||
Proceeds from sales of other real estate owned |
17,274 | 11,917 | ||||||
Purchase of premises and equipment |
(3,382 | ) | (679 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(6,221 | ) | (26,823 | ) | ||||
|
|
|
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||
Net increase in transaction deposits |
275,109 | 315,291 | ||||||
Net decrease in time deposits |
(98,541 | ) | (244,975 | ) | ||||
Repayment of advances from Federal Home Loan Bank |
(250,000 | ) | | |||||
Net decrease in other borrowings |
| 13 | ||||||
Net decrease in customer repurchase agreements |
(60,582 | ) | (56,915 | ) | ||||
Repayment of FCB Statutory Trust II |
(6,805 | ) | (5,000 | ) | ||||
Repayment of CBB Statutory Trust I |
(41,238 | ) | | |||||
Cash dividends on common stock |
(26,725 | ) | (26,947 | ) | ||||
Repurchase of common stock |
| (11,837 | ) | |||||
Proceeds from exercise of stock options |
2,412 | 57 | ||||||
Tax benefit related to exercise of stock options |
179 | 2 | ||||||
|
|
|
|
|||||
Net cash used in financing activities |
(206,191 | ) | (30,311 | ) | ||||
|
|
|
|
|||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
(97,158 | ) | 38,667 | |||||
CASH AND CASH EQUIVALENTS, beginning of period |
345,343 | 404,275 | ||||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS, end of period |
$ | 248,185 | $ | 442,942 | ||||
|
|
|
|
See accompanying notes to the condensed consolidated financial statements.
7
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Dollars in thousands)
(unaudited)
For the Nine Months | ||||||||
Ended September 30, | ||||||||
2012 | 2011 | |||||||
RECONCILIATION OF NET EARNINGS TO NET CASH PROVIDED BY OPERATING ACTIVITIES |
||||||||
Net earnings |
$ | 55,144 | $ | 60,021 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: |
||||||||
Amortization of capitalized prepayment penalty on borrowings |
204 | 204 | ||||||
(Gain)/loss on sale of premises and equipment |
(1 | ) | 11 | |||||
Gain on sale of other real estate owned |
(1,341 | ) | (202 | ) | ||||
Credit-related impairment loss on investment securities held-to-maturity |
| 546 | ||||||
Increase from bank owned life insurance |
(2,252 | ) | (2,589 | ) | ||||
Net amortization of premiums on investment securities |
17,578 | 9,130 | ||||||
Accretion of SJB Discount |
(19,258 | ) | (11,638 | ) | ||||
Provisions for credit losses |
| 7,068 | ||||||
Valuation adjustment for losses on other real estate owned |
490 | 3,849 | ||||||
Change in FDIC loss sharing Asset |
19,339 | 1,118 | ||||||
Stock-based compensation |
1,387 | 1,673 | ||||||
Depreciation and amortization |
5,776 | 7,313 | ||||||
Proceeds from FDIC loss sharing agreement |
17,842 | 43,891 | ||||||
Change in accrued interest receivable |
627 | 507 | ||||||
Change in accrued interest payable |
(1,952 | ) | (742 | ) | ||||
Change in other assets and liabilities |
21,671 | (24,359 | ) | |||||
|
|
|
|
|||||
Total adjustments |
60,110 | 35,780 | ||||||
|
|
|
|
|||||
NET CASH PROVIDED BY OPERATING ACTIVITIES |
$ | 115,254 | $ | 95,801 | ||||
|
|
|
|
|||||
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING ACTIVITIES |
||||||||
Securities purchased and not settled |
$ | | $ | 20,883 | ||||
Transfer from loans to Other Real Estate Owned |
$ | 4,582 | $ | 29,117 |
See accompanying notes to the condensed consolidated financial statements.
8
CVB FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
For the Nine Months Ended September 30, 2012, and 2011
(unaudited)
1. BUSINESS
The condensed consolidated financial statements include the accounts of CVB Financial Corp. and its wholly owned subsidiaries (the Company): Citizens Business Bank (the Bank) after elimination of all intercompany transactions and balances. The Company also has three inactive subsidiaries; CVB Ventures, Inc.; Chino Valley Bancorp; and ONB Bancorp. The Company is also the common stockholder of CVB Statutory Trust II, and CVB Statutory Trust III. CVB Statutory Trust II was created in December 2003 and CVB Statutory Trust III was created in January 2006 to issue trust preferred securities in order to raise capital for the Company. In accordance with ASC 810 Consolidation (previously Financial Accounting Standards Board (FASB) Interpretation No. 46R Consolidation of Variable Interest Entities), these trusts do not meet the criteria for consolidation.
The Companys primary operations are related to traditional banking activities, including the acceptance of deposits and the lending and investing of money through the operations of the Bank. The Bank also provides automobile and equipment leasing to customers through its Citizens Financial Services Group and trust and investment-related services to customers through its CitizensTrust Division. The Banks customers consist primarily of small to mid-sized businesses and individuals located in San Bernardino County, Riverside County, Orange County, Los Angeles County, Madera County, Fresno County, Tulare County, Kern County and San Joaquin County, California. The Bank operates 41 Business Financial Centers, five Commercial Banking Centers, and two trust office locations with its headquarters located in the city of Ontario, California.
2. BASIS OF PRESENTATION
The accompanying condensed consolidated unaudited financial statements and notes thereto have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (SEC) for Form 10-Q and conform to practices within the banking industry and include all of the information and disclosures required by accounting principles generally accepted in the United States of America (GAAP) for interim financial reporting. The results of operations for the nine months ended September 30, 2012 are not necessarily indicative of the results for the full year. These unaudited financial statements should be read in conjunction with the financial statements, accounting policies and financial notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2011 filed with the Securities and Exchange Commission. In the opinion of management, the accompanying condensed consolidated unaudited financial statements reflect all adjustments (consisting only of normal recurring adjustments), which are necessary for a fair presentation of financial results for the interim periods presented. A summary of the significant accounting policies consistently applied in the preparation of the accompanying condensed consolidated financial statements follows.
ReclassificationCertain amounts in the prior periods financial statements and related footnote disclosures have been reclassified to conform to the current presentation with no impact on previously reported net income or stockholders equity.
3. SIGNIFICANT ACCOUNTING POLICIES
Investment SecuritiesThe Company classifies as held-to-maturity those debt securities that the Company has the positive intent and ability to hold to maturity. Securities classified as trading are those securities that are bought and held principally for the purpose of selling them in the near term. All other debt and equity securities are classified as available-for-sale. Securities held-to-maturity are accounted for at cost and adjusted for amortization of premiums and accretion of discounts. Trading securities are accounted for at fair value with the unrealized gains and losses being included in current earnings. Available-for-sale securities are accounted for at fair value, with the net unrealized gains and losses, net of income tax effects, presented as a separate component of stockholders equity. Realized gains and losses on sales of securities are recognized in earnings at the time of sale and are determined on a specific-identification basis. Purchase premiums and discounts are recognized in interest income using the effective-yield method over the terms of the securities. For mortgage-backed securities (MBS), the amortization or accretion is based on estimated average lives of the securities. The lives of these securities can fluctuate based on the amount of prepayments received on the underlying collateral of the securities. The Companys investment in the Federal Home Loan Bank of San Francisco (FHLB) stock is carried at cost.
9
At each reporting date, securities are assessed to determine whether there is an other-than-temporary impairment (OTTI). Other-than-temporary impairment on investment securities is recognized in earnings when there are credit losses on a debt security for which management does not intend to sell and for which it is more-likely-than-not that the Company will not have to sell prior to recovery of the noncredit impairment. In those situations, the portion of the total impairment that is attributable to the credit loss would be recognized in earnings, and the remaining difference between the debt securitys amortized cost and its fair value would be included in other comprehensive income.
Loans Held-for-SaleLoans held-for-sale include mortgage loans originated for resale and other non-covered or covered loans transferred from our held-for-investment portfolio when a decision is made to sell a loan(s) and are reported at the lower of cost or fair value. Normally a formal marketing strategy or plan for sale is developed at the time the decision to sell the loan(s) is made. Cost generally approximates fair value at any reporting date, as the mortgage loans were recently originated. The transfer of the loan(s) to held-for-sale is done at the lower of cost or fair value and if a reduction in value is required at time of the transfer, a charge-off is recorded against the allowance for credit losses (ALLL). Any subsequent decline in value or any subsequent gain on sale of the loan is recorded to current earnings and reported as part of other non-interest income. Gains or losses on the sale of loans that are held-for-sale are recognized at the time of sale and determined by the difference between net sale proceeds and the net book value of the loans. We do not currently retain servicing on any mortgage loans sold.
Loans and Lease Finance ReceivablesNon-covered loans and lease finance receivables that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding, less deferred net loan origination fees. In the ordinary course of business, the Company enters into commitments to extend credit to its customers. To the extent that such commitments are unfunded amounts are not reflected in the accompanying condensed consolidated financial statements.
Interest on non-covered loans and lease finance receivables is credited to income based on the principal amount outstanding. Non-covered loans are considered delinquent when principal or interest payments are past due 30 days or more and generally remain on accrual status between 30 and 89 days past due. Interest income is not recognized on non-covered loans and lease finance receivables when collection of interest is deemed by management to be doubtful. Non-covered loans on which the accrual of interest has been discontinued are designated as nonaccrual loans. In general, the accrual of interest on non-covered loans is discontinued when the loan becomes 90 days past due, or when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Factors considered in determining that the full collection of principal and interest is no longer probable include cash flow and liquidity of the borrower or property, the financial position of the guarantors and their willingness to support the loan as well as other factors and involve significant judgment. When an asset is placed on nonaccrual status, previously accrued but unpaid interest is reversed against income. Subsequent collections of cash are applied as reductions to the principal balance unless the loan is returned to accrual status. Interest is not recognized using a cash-basis method. Nonaccrual loans may be restored to accrual status when principal and interest become current and when the borrower is able to demonstrate payment performance for a sustained period, typically for six months. A nonaccrual loan may return to accrual status sooner based on other significant events or mitigating circumstances. This policy is consistently applied to all classes of non-covered financing receivables.
The Company receives collateral to support loans, lease finance receivables, and commitments to extend credit for which collateral is deemed necessary. The most significant categories of collateral are real estate, principally commercial and industrial income-producing properties, real estate mortgages, and assets utilized in dairy, livestock and agribusiness, and various personal property assets utilized in commercial and industrial business governed under the Uniform Commercial Code.
Nonrefundable fees and direct costs associated with the origination or purchase of non-covered loans are deferred and netted against outstanding loan balances. The deferred net loan fees and costs are recognized in interest income over the loan term using the effective-yield method.
Troubled Debt RestructuringsLoans are reported as a Troubled Debt Restructuring (TDR) if the Company for economic or legal reasons related to the debtors financial difficulties grants a concession to the debtor that it would not otherwise consider. Types of modifications that may be considered concessions that result in a TDR include, but are not limited to, (i) a reduction of the stated interest rate for the remaining original life of the
10
debt, (ii) an extension of the maturity date or dates at a stated interest rate lower than the current market rate for new debt with similar risk, (iii) a reduction of the face amount or maturity amount of the debt as stated in the instrument or other agreement, or (iv) a reduction of interest. Where collateral is offered by a borrower and it is significant in proportion to the nature of the concession requested, to the extent that it substantially reduces the Companys risk of loss we may provide a concession. In such cases, these modifications are not considered a TDR as, in substance, no concession was made as a result of the significant additional collateral obtained.
When determining whether or not a loan modification is a TDR under ASC 310-40, the Company evaluates loan modification requests from borrowers experiencing financial difficulties on a case-by-case basis. Any such modifications granted are unique to the borrowers circumstances, and because the Companys focus in the commercial lending sector with its unique attributes are dependent on the characteristics of each business customer, modifications of loans to those customers are not easily categorized by type, key features, or other terms, but are evaluated individually based on all relevant facts and circumstances pertaining to the modification request and the borrowers/guarantors financial condition at the time of the request. The evaluation of whether or not the borrower is experiencing financial difficulties will include, among other relevant factors considered by the Company, a review of significant factors such as (i) whether the borrower is in default on any of its debt, (ii) whether the borrower is experiencing payment delinquency, (iii) whether the global cash flows of the borrower and the owner guarantor(s) of the borrower have diminished below what is necessary to service existing debt obligations, (iv) whether the borrowers forecasted cash flows will be insufficient to service the debt in future periods or in accordance with the contractual terms of the existing agreement through maturity, (v) whether the borrower is unable to refinance the subject debt from other financing sources with similar terms, and (vi) whether the borrower is in jeopardy as a going-concern and/or considering bankruptcy. In any case, the debtor is presumed to be experiencing financial difficulties if the Company determines it is probable the debtor will default on the original loan if the modification is not granted.
The types of loans subject to modification vary greatly, but during the subject period are concentrated in commercial and industrial loans, dairy and agricultural loans, and term loans to commercial real estate investors. Some examples of key features include payment deferrals and delays, interest rate reductions, and extensions or renewals where the contract rate may or may not be below the market rate of interest for debt with similar characteristics as those of the modified debt. The typical length of the modified terms ranges from three (3) to twelve (12) months; however, all actual modified terms will depend on the facts, circumstances and attributes of the specific borrower requesting a modification. In general, after a careful evaluation of all relevant facts and circumstances taken together, including the nature of any concession, certain modification requests will result in troubled debt restructurings while certain other modifications will not, pursuant to the criteria and judgments as discussed throughout this report. In certain cases, modification requests for delays or deferrals of principal were evaluated and determined to be exempt from TDR reporting because they constituted insignificant delays under ASC 310-40-15.
In situations where the Company has determined that the borrower is experiencing financial difficulties and is evaluating whether a concession is insignificant, and therefore does not result in a troubled debt restructuring, the analysis is based on an evaluation of both the amount and the timing of the restructured payments, including the following factors:
1. | Whether the amount of the restructured payments subject to delay is insignificant relative to the unpaid principal balance or collateral value of the debt and will result in an insignificant shortfall in the contractual amount due; and |
2. | The delay is insignificant relative to any of the following: |
| The frequency of payments due; |
| The debts original contractual maturity; or |
| The debts original expected duration. |
Most modified loans not classified and accounted for as troubled debt restructurings were performing and paying as agreed under their original terms in the six-month period immediately preceding a request for modification. Subsequently, these modified loans continue to perform under the modified terms and deferrals that amounted to insignificant delays which is supported by the fact and circumstances of each individual loan as described above. Payment performance continues to be monitored once modifications are made. The Companys favorable experience regarding re-defaults under modified terms, or upon return of the loan to its original terms, indicates that such relief may improve ultimate collection and reduces the Companys risk of loss.
11
A loan is generally considered impaired when based on current events and information it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. A loan including a restructured loan, for which there is an insignificant delay relative to the frequency of payments due, and/or original contractual maturity is not considered an impaired loan. Generally, impaired loans include loans on nonaccrual status and TDRs.
The Companys policy is to record a specific valuation allowance, which is included in the allowance for credit losses, or charge off that portion of an impaired loan that represents the impairment or shortfall amount as determined utilizing one of the three methods described in ASC 310-10-35-22. Impairment on non-collateral dependent restructured loans is measured by comparing the present value of expected future cash flows on the restructured loans discounted at the interest rate of the original loan agreement to the loans carrying value. The impairment amount, if any, is generally charged off and recorded against the allowance for credit losses at the time impairment is measurable and a probable loss is determined. As a result, most of the TDRs have no specific allowance allocated because, consistent with the Companys stated practice, any impairment is typically charged-off in the period in which it is identified. Impairment on collateral dependent restructured loans is measured by determining the amount the impaired loan exceeds the fair value of the collateral less estimated selling costs. The fair value is generally determined by an appraisal of the collateral performed by a Company approved third-party independent appraiser. The majority of impaired loans that are collateral dependent are charged off down to their estimated fair value of the collateral (less selling costs) at each reporting date based on current appraised value.
Appraisals of the collateral for impaired collateral dependent loans are typically ordered at the time the loan is identified as showing signs of inherent weakness. These appraisals are normally updated at least annually, or more frequently, if there are concerns or indications that the value of the collateral may have changed significantly since the previous appraisal. On exception, a specific valuation allowance is only recorded on collateral dependent impaired loans when a current appraisal is not yet available, a recent appraisal is still under review or on single-family mortgage loans if the loans are currently under review for a loan modification. Such valuation allowances are generally based on previous appraisals adjusted for current market conditions, based on preliminary appraisal values that are still being reviewed or for single-family loans under review for modification on an appraisal or indications of comparable home sales from external sources.
Charge-offs of unsecured consumer loans are recorded when the loan reaches 120 days past due or sooner as circumstances dictate. Except for the charge-offs of unsecured consumer loans, the charge-off policy is applied consistently across all portfolio segments.
The Company measures impairment based on the present value of expected future cash flows discounted at the loans effective interest rate, except that as a practical expedient, the Company may measure impairment based on a loans observable market price, or the fair value of the collateral if the loan is a collateral-dependent loan. Impaired single-family mortgage loans that have been modified in accordance with the various government modification programs are also measured based on the present value of the expected cash flows discounted at the loans pre-modification interest rate. The Company recognizes the change in present value attributable to the passage of time as interest income on such performing single-family mortgage loans and the amount of interest income recognized has been insignificant.
Covered LoansWe refer to covered loans as those loans that we acquired in the San Joaquin Bank (SJB) acquisition for which we will be reimbursed for a substantial portion of any future losses under the terms of the Federal Deposit Insurance Corporation (FDIC) loss sharing agreement. We account for loans under ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (acquired impaired loan accounting) when (i) we acquire loans deemed to be impaired when there is evidence of credit deterioration since their origination and it is probable at the date of acquisition that we would be unable to collect all contractually required payments and (ii) as a general policy election for non-impaired loans that we acquire in a distressed bank acquisition. Acquired impaired loans are accounted for individually or in pools of loans based on common risk characteristics. The excess of the loans or pools scheduled contractual principal and interest payments over all cash flows expected at acquisition is the nonaccretable difference. The remaining amount, representing the excess of the loans cash flows expected to be collected over the fair value is the accretable yield (accreted into interest income over the remaining life of the loan or pool).
Provision and Allowance for Credit LossesThe allowance for credit losses is managements estimate of probable losses inherent in the loan and lease receivables portfolio. The allowance is increased by the provision for losses and decreased by charge-offs when management believes the uncollectability of a loan is confirmed. Subsequent recoveries, if any, are credited to the allowance. The determination of the balance in the
12
allowance for credit losses is based on an analysis of the loan and lease finance receivables portfolio using a systematic methodology and reflects an amount that, in managements judgment, is appropriate to provide for probable credit losses inherent in the portfolio, after giving consideration to the character of the loan portfolio, current economic conditions, past credit loss experience, and such other factors that would deserve current recognition in estimating inherent credit losses.
There are different qualitative risks for the loans in each portfolio segment. The construction and real estate segments predominant risk characteristic is the collateral and the geographic location of the property collateralizing the loan as well as the operating cash flow for commercial real estate properties. The commercial and industrial segments predominant risk characteristics are the cash flow of the businesses we lend to, the global cash flows and liquidity of the guarantors as well as economic and market conditions. The dairy and livestock segments predominant risk characteristics are milk and beef prices in the market as well as the cost of feed and cattle. The municipal lease segments predominant risk characteristics are the municipalitys general financial condition and tax revenues or if applicable the specific project related financial condition. The consumer, auto and other segments predominant risk characteristics are employment and income levels as it relates to consumers and cash flows of the businesses as it relates to equipment and vehicle leases to businesses. The Agribusiness segments predominant risk characteristics are the supply and demand conditions of the product, production seasonality, the scale of operations and ability to control costs, the availability and cost of water, and operator experience.
The Companys methodology is consistently applied across all portfolio segments taking into account the applicable historical loss rates and the qualitative factors applicable to each pool of loans. A key factor in the Companys methodology is the loan risk rating (Pass, Special Mention, Substandard, Doubtful and Loss). Loan risk ratings are updated as facts related to the loan or borrower become available. In addition, all term loans in excess of $1.0 million are subject to an annual internal credit review process where all factors underlying the loan, borrower and guarantors are reviewed and may result in changes to the loans risk rating. Periodically, we assess various attributes utilized in adjusting our historical loss factors to reflect our view of current economic conditions. The estimate is reviewed quarterly by the Board of Directors and management and periodically by various regulatory agencies and, as adjustments become necessary, they are reported in earnings in the periods in which they become known.
A provision for credit losses on the covered portfolio will be recorded if there is deterioration in the expected cash flows on covered loans as a result of deteriorated credit quality compared to those previously estimated without regard to the reimbursement from the FDIC under the FDIC loss sharing agreement. The portion of the loss on covered loans reimbursable from the FDIC is recorded in noninterest income as an increase in FDIC loss sharing asset. Decreases in expected cash flows on the acquired impaired loans as of the measurement date compared to previously estimated are recognized by recording a provision for credit losses on acquired impaired loans. Loans accounted for as part of a pool are measured based on the expected cash flows of the entire pool.
FDIC Loss Sharing AssetOn October 16, 2009, the Bank acquired substantially all of the assets and assumed substantially all of the liabilities of San Joaquin Bank (SJB) from the FDIC in an FDIC-assisted transaction. The Bank entered into a loss sharing agreement with the FDIC, whereby the FDIC will cover a substantial portion of any future losses on certain acquired assets. The acquired assets subject to the loss sharing agreement are referred to collectively as covered assets. Under the terms of such loss sharing agreement, the FDIC will absorb 80% of losses and share in 80% of loss recoveries up to $144.0 million with respect to covered assets, after a first loss amount of $26.7 million. The FDIC will reimburse the Bank for 95% of losses and share in 95% of loss recoveries in excess of $144.0 million with respect to covered assets. The loss sharing agreement is in effect for 5 years for commercial loans and 10 years for single-family residential loans from the October 16, 2009 acquisition date and the loss recovery provisions are in effect for 8 and 10 years, respectively, for commercial and single-family residential loans from the acquisition date.
The FDIC loss sharing asset was initially recorded at fair value which represents the present value of the estimated cash payments from the FDIC for future losses on covered loans. The ultimate collectability of this asset is dependent upon the performance of the underlying covered loans, the passage of time and claims paid by the FDIC. The loss estimates used in calculating the FDIC loss sharing asset are determined on the same basis as the loss estimates on the related covered loans and is the present value of the cash flows the Company expects to collect from the FDIC under the loss sharing agreement. The difference between the present value and the undiscounted cash flow the Company expects to collect from the FDIC is accreted into noninterest income over the life of the FDIC indemnification asset. The FDIC indemnification asset is adjusted for any changes in expected cash flows based on the loan performance. Any increases in cash flow of the loans over those expected will reduce the FDIC indemnification asset and any decreases in cash flow of the loans over those expected will increase the FDIC indemnification asset with the remaining balance amortized on the same basis as the discount, not to exceed its remaining contract life. These increases and decreases to the FDIC indemnification asset are recorded as adjustments to noninterest income.
13
Goodwill and Intangible AssetsGoodwill resulting from business combinations prior to January 1, 2009, represents the excess of the purchase price over the fair value of the net assets of the businesses acquired. Goodwill resulting from business combinations after January 1, 2009, is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any noncontrolling interest in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually, or more frequently if events and circumstances exists that indicate that a goodwill impairment test should be performed. The Company selected July 1 as the date to perform the annual impairment test. Intangible assets with definite useful lives are amortized over their estimated useful lives to their estimated residual values. Goodwill is the only intangible asset with an indefinite life on our balance sheet. There was zero recorded impairment as of September 30, 2012.
Other intangible assets consist of core deposit intangible assets arising from business combinations and are amortized using an accelerated method over their estimated useful lives.
At September 30, 2012, goodwill was $55.1 million. As of September 30, 2012, intangible assets that continue to be subject to amortization include core deposit premiums of $3.8 million (net of $28.2 million of accumulated amortization). Amortization expense for such intangible assets was $1.7 million for the nine months ended September 30, 2012. Estimated amortization expense for the remainder of 2012 is expected to be $442,000. Estimated amortization expense for the succeeding years is $1.1 million for 2013, $475,000 for 2014, $437,000 for 2015, $395,000 for 2016 and $955,000 for the period from 2017 to 2019. The weighted average remaining life of intangible assets is approximately 1.7 years.
Fair Value of Financial InstrumentsWe use fair value measurements to record fair value adjustments to certain financial instruments and to determine fair value disclosures. Investment securities available-for-sale and interest-rate swaps are financial instruments recorded at fair value on a recurring basis. Additionally, from time to time, we may be required to record at fair value other financial assets on a non-recurring basis, such as impaired loans and OREO. These nonrecurring fair value adjustments typically involve application of lower-of-cost-or-market accounting or writedowns of individual assets. Further, we include in Note 7 to the condensed consolidated financial statements information about the extent to which fair value is used to measure assets and liabilities, the valuation methodologies used and its impact to earnings. Additionally, for financial instruments not recorded at fair value we disclose the estimate of their fair value.
Earnings per Common ShareThe Company calculates earnings per common share (EPS) using the two-class method. The two-class method requires the Company to present EPS as if all of the earnings for the period are distributed to common shareholders and any participating securities, regardless of whether any actual dividends or distributions are made. All outstanding unvested share-based payment awards that contain rights to non-forfeitable dividends are considered participating securities. The Company grants restricted shares under the 2008 Equity Incentive Plan that qualify as participating securities. Restricted shares issued under this plan are entitled to dividends at the same rate as common stock.
Basic earnings per common share are computed by dividing income allocated to common stockholders by the weighted-average number of common shares outstanding during each period. The computation of diluted earnings per common share considers the number of tax-effected shares issuable upon the assumed exercise of outstanding common stock options. Share and per share amounts have been retroactively restated to give effect to all stock dividends and splits. The number of shares outstanding at September 30, 2012 was 104,813,389. The tables below presents the reconciliation of earnings per share for the periods indicated.
14
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(In thousands, except per share amount) | ||||||||||||||||
Earnings per common share |
||||||||||||||||
Net earnings available to common shareholders |
$ | 9,257 | $ | 22,383 | $ | 55,144 | $ | 60,021 | ||||||||
Less: Net earnings allocated to restricted stock |
30 | 81 | 179 | 229 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings allocated to common shareholders (numerator) |
$ | 9,227 | $ | 22,302 | $ | 54,965 | 59,792 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted Average Shares Outstanding (denominator) |
104,456 | 105,117 | 104,380 | 105,474 | ||||||||||||
Earnings per common share |
$ | 0.09 | $ | 0.21 | $ | 0.53 | 0.57 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per common share |
||||||||||||||||
Net income allocated to common shareholders (numerator) |
$ | 9,227 | $ | 22,302 | $ | 54,965 | $ | 59,792 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted Average Shares Outstanding |
104,456 | 105,117 | 104,380 | 105,474 | ||||||||||||
Incremental shares from assumed exercise of outstanding options |
320 | 89 | 259 | 81 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted Weighted Average Shares Outstanding (denominator) |
104,776 | 105,206 | 104,639 | 105,555 | ||||||||||||
Diluted earnings per common share |
$ | 0.09 | $ | 0.21 | $ | 0.53 | 0.57 | |||||||||
|
|
|
|
|
|
|
|
Stock-Based CompensationAt September 30, 2012, the Company has three stock-based employee compensation plans, which are described more fully in Note 18 in the Companys Annual Report on Form 10-K. The Company accounts for stock compensation using the modified prospective method. Under this method, awards that are granted, modified, or settled after December 31, 2005, are fair valued as of grant date and compensation costs recognized over the vesting period on a straight-lined basis. Also under this method, unvested stock awards as of January 1, 2006 are recognized over the remaining service period with no change in historical reported earnings.
Derivative Financial InstrumentsAll derivative instruments, including certain derivative instruments embedded in other contracts, are recognized on the condensed consolidated balance sheet at fair value. For derivatives designated as fair value hedges, changes in the fair value of the derivative and the hedged item related to the hedged risk are recognized in earnings. Changes in fair value of derivatives designated and accounted for as cash flow hedges, to the extent they are effective as hedges, are recorded in Other Comprehensive Income, net of deferred taxes, and are subsequently reclassified to earnings when the hedged transaction affects earnings. Any hedge ineffectiveness would be recognized in the income statement line item pertaining to the hedged item.
Use of Estimates in the Preparation of Financial StatementsThe preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. A material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for credit losses. Other significant estimates which may be subject to change include fair value determinations and disclosures, impairment of investments, goodwill, loans, determining the amount and realization of the FDIC loss sharing asset, and valuation of deferred tax assets, other intangibles and OREO.
Other ContingenciesIn the ordinary course of business, the Company becomes involved in litigation. Based upon the Companys internal records and discussions with legal counsel, the Company records reserves as appropriate, for estimates of the probable outcome of all cases brought against the Company. Except as discussed in Part II Other Information Item 1. Legal Proceedings, at September 30, 2012 the Company does not have any litigation reserves and is not aware of any material pending legal actions or complaints asserted against the Company.
15
4. FEDERALLY ASSISTED ACQUISITION OF SAN JOAQUIN BANK
On October 16, 2009 the Bank acquired SJB and entered into a loss sharing agreement with the FDIC that is more fully discussed in the Significant Accounting Policies (Note 3) included herein.
Loans acquired from the SJB acquisition have been performing better than originally expected. At September 30, 2012, the remaining discount associated with the SJB loans approximates $28.6 million. Based on the current re-forecast of expected cash flows, approximately $14.0 million of the discount is expected to accrete into interest income over the remaining average lives of the respective pools and individual loans, which approximates 4.25 years and 1.75 years, respectively. Due to the decrease in estimated losses to be incurred in the remaining portfolio, the expected reimbursement from the FDIC under the loss sharing agreement decreased. The FDIC loss sharing asset of $22.3 million at September 30, 2012 will be reduced by loss claims submitted to the FDIC with the remaining balance amortized on the same basis as the discount, not to exceed its remaining contract life of approximately 2 years.
16
5. INVESTMENT SECURITIES
The amortized cost and estimated fair value of investment securities are summarized below. The majority of securities held are publicly traded, and the estimated fair values were obtained from an independent pricing service based upon market quotes.
September 30, 2012 | ||||||||||||||||||||
Amortized Cost |
Gross Unrealized Holding Gain |
Gross Unrealized Holding Loss |
Fair Value | Total Percent |
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Investment Securities Available-for-Sale: |
||||||||||||||||||||
Government agency & government-sponsored enterprises |
$ | 93,660 | $ | 247 | $ | (64 | ) | $ | 93,843 | 4.16 | % | |||||||||
Residential mortgage-backed securities |
839,474 | 30,123 | | 869,597 | 38.52 | % | ||||||||||||||
CMOs / REMICsResidential |
643,150 | 7,944 | (1,325 | ) | 649,769 | 28.78 | % | |||||||||||||
Municipal bonds |
592,662 | 46,685 | (124 | ) | 639,223 | 28.32 | % | |||||||||||||
Other securities |
5,000 | 75 | | 5,075 | 0.22 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Investment Securities |
$ | 2,173,946 | $ | 85,074 | $ | (1,513 | ) | $ | 2,257,507 | 100.00 | % | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
December 31, 2011 | ||||||||||||||||||||
Amortized Cost |
Gross Unrealized Holding Gain |
Gross Unrealized Holding Loss |
Fair Value | Total Percent |
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Investment Securities Available-for-Sale: |
||||||||||||||||||||
Government agency & government-sponsored enterprises |
$ | 46,273 | $ | 234 | $ | | $ | 46,507 | 2.11 | % | ||||||||||
Residential mortgage-backed securities |
869,847 | 18,487 | (334 | ) | 888,000 | 40.33 | % | |||||||||||||
CMOs / REMICsResidential |
594,866 | 10,307 | (665 | ) | 604,508 | 27.46 | % | |||||||||||||
Municipal bonds |
608,575 | 43,665 | (203 | ) | 652,037 | 29.62 | % | |||||||||||||
Other securities |
10,468 | 10 | (4 | ) | 10,474 | 0.48 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Investment Securities |
$ | 2,130,029 | $ | 72,703 | $ | (1,206 | ) | $ | 2,201,526 | 100.00 | % | |||||||||
|
|
|
|
|
|
|
|
|
|
Approximately 69% of the available-for-sale portfolio at September 30, 2012 represents securities issued by the U.S government or U.S. government-sponsored enterprises, with the implied guarantee of payment of principal and interest. The remaining CMO/REMICs are backed by agency-pooled collateral or whole loan collateral. All non-agency available-for-sale CMO/REMIC issues held are rated investment grade or better by either Standard & Poors or Moodys, as of September 30, 2012 and December 31, 2011. We have $2.9 million in CMO/REMICs backed by whole loans issued by private-label companies (non-government sponsored).
There were zero realized gains or losses for the first nine months of 2012, compared to an impairment loss of $546,000 for the same period in 2011.
17
September 30, 2012 | ||||||||||||||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
Description of Securities | Fair Value | Gross Unrealized Holding Losses |
Fair Value |
Gross Unrealized Holding Losses |
Fair Value | Gross Unrealized Holding Losses |
||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Held-To-Maturity |
||||||||||||||||||||||||
CMO |
$ | 2,122 | $ | | $ | | $ | | $ | 2,122 | $ | | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Available-for-Sale |
||||||||||||||||||||||||
Government agency |
$ | 25,454 | $ | 64 | $ | | $ | | $ | 25,454 | $ | 64 | ||||||||||||
Residential mortgage-backed securities |
22 | | | | 22 | | ||||||||||||||||||
CMO/REMICsResidential |
155,051 | 1,325 | | | 155,051 | 1,325 | ||||||||||||||||||
Municipal bonds |
11,347 | 124 | | | 11,347 | 124 | ||||||||||||||||||
Other Securities |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 191,874 | $ | 1,513 | $ | | $ | | $ | 191,874 | $ | 1,513 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 2011 | ||||||||||||||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
Description of Securities | Fair Value | Gross Unrealized Holding Losses |
Fair Value |
Gross Unrealized Holding Losses |
Fair Value | Gross Unrealized Holding Losses |
||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Held-To-Maturity |
||||||||||||||||||||||||
CMO |
$ | 2,383 | $ | | $ | | $ | | $ | 2,383 | $ | | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Available-for-Sale |
||||||||||||||||||||||||
Government agency |
$ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||
Residential mortgage-backed securities |
75,754 | 334 | | | 75,754 | 334 | ||||||||||||||||||
CMO/REMICsResidential |
133,471 | 665 | | | 133,471 | 665 | ||||||||||||||||||
Municipal bonds |
22,184 | 203 | | | 22,184 | 203 | ||||||||||||||||||
Other Securities |
2,500 | 4 | | | 2,500 | 4 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 233,909 | $ | 1,206 | $ | | $ | | $ | 233,909 | $ | 1,206 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The tables above show the Companys investment securities gross unrealized losses and fair value by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2012 and December 31, 2011. The Company has reviewed individual securities to determine whether a decline in fair value below the amortized cost basis is other-than-temporary.
The following summarizes our analysis of these securities and the unrealized losses. This assessment was based on the following factors: i) the length of the time and the extent to which the fair value has been less than amortized cost; ii) adverse condition specifically related to the security, an industry, or a geographic area and whether or not the Company expects to recover the entire amortized cost, iii) historical and implied volatility of the fair value of the security; iv) the payment structure of the security and the likelihood of the issuer being able to make payments in the future; v) failure of the issuer of the security to make scheduled interest or principal payments, vi) any changes to the rating of the security by a rating agency, and vii) recoveries or additional declines in fair value subsequent to the balance sheet date.
CMO Held-to-Maturity We have one investment security classified as held-to-maturity. This security was issued by Countrywide Financial and is collateralized by Alt-A mortgages. The mortgages are primarily fixed-rate, 30-year loans, originated in early 2006 with average FICO scores of 715 and an average LTV of 71% at origination. The security was a senior security in the securitization, was rated triple AAA at origination and was supported by subordinate securities. This security is classified as held-to-maturity as we have both the intent and ability to hold this debt security to maturity. We acquired this security in February 2008 at a price of 98.25%. The significant decline in the fair value of the security first appeared in August 2008 at the time the financial crisis in the markets occurred and the market for securities collateralized by Alt-A mortgages diminished.
As of September 30, 2012, the unrealized loss on this security was zero and the fair value on the security was 76% of the current par value. The security is rated non-investment grade. We evaluated the security for an other-than-temporary decline in fair value as of September 30, 2012. The key assumptions include default rates, loss severities and prepayment rates. This security was determined to be credit impaired during 2009 due to continued degradation in expected cash flows primarily due to higher loss forecasts. We determined the amount of the credit impairment by discounting the expected future cash flows of the underlying collateral. In 2009, we recognized an other-than-
18
temporary impairment of $2.0 million reduced by $1.7 million for the non-credit portion which was reflected in other comprehensive income. The remaining loss of $323,000 was recognized in earnings for the year ended December 31, 2009. This Alt-A bond, with a book value of $2.1 million as of September 30, 2012, has had $1.9 million in net impairment losses to date. These losses have been recorded as a reduction to noninterest income.
There were no changes in credit related other-than temporary impairment recognized in earnings for the nine months ended September 30, 2012, compared to an other-than-temporary impairment loss of $546,000 recognized during the same period in 2011.
Government Agency & Government-Sponsored Enterprise The government agency bonds are backed by the full faith and credit of Agencies of the U.S. Government. As of September 30, 2012, approximately $12.1 million in U.S. government agency bonds are callable. These securities are bullet securities, that is, they have a defined maturity date on which the principal is paid. The contractual term of these investments provides that the Company will receive the face value of the bond at maturity which will equal the amortized cost of the bond. Interest is received throughout the life of the security.
Mortgage-Backed Securities and CMO/REMICs Almost all of the available-for-sale mortgage-backed and CMO/REMICs securities are issued by the government-sponsored enterprises such as Ginnie Mae, Fannie Mae and Freddie Mac. These securities are collateralized or backed by the underlying residential mortgages. All mortgage-backed securities are considered to be rated investment grade with a weighted average life of approximately 3.5 years. Of the total MBS/CMO, 99.81% have the implied guarantee of U.S. government-sponsored agencies. The remaining 0.19% are issued by banks. Accordingly, it is expected the securities would not be settled at a price less than the amortized cost of the bonds.
Municipal BondsThe majority of our municipal bonds are insured by the largest bond insurance companies with maturities of approximately 9.7 years. The Company seeks to diversify its holdings by owning selections of securities from different issuers and by holding securities from geographically diversified municipal issuers, thus reducing the Companys exposure to any single adverse event. Because we believe the decline in fair value is attributable to the changes in interest rates and not credit quality, and because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized costs, which may be at maturity, management does not consider these investments to be other than temporarily impaired at September 30, 2012.
We are periodically monitoring the quality of our municipal bond portfolio in light of the current financial problems exhibited by certain monoline insurance companies. Many of the securities that would not be rated without insurance are pre-refunded and/or are general obligation bonds. We continue to periodically monitor municipalities, which includes a review of the respective municipalities audited financial statements to determine whether we believe there are any audit or performance issues. We use outside brokers to assist us in these analyses. Based on our monitoring of the municipal marketplace, to our knowledge, none of the municipalities appear to be exhibiting financial problems that would lead us to believe that there is an OTTI for any given security.
At September 30, 2012 and December 31, 2011, investment securities having an amortized cost of approximately $2.00 billion and $1.85 billion, respectively, were pledged to secure public deposits, short and long-term borrowings, and for other purposes as required or permitted by law.
The amortized cost and fair value of debt securities at September 30, 2012, by contractual maturity, are shown below. Although mortgage-backed securities and CMO/REMICs have contractual maturities through 2041, expected maturities may differ from contractual maturities because borrowers may have the right to prepay such obligations without penalty. Mortgage-backed securities and CMO/REMICs are included in maturity categories based upon estimated prepayment speeds.
19
Available-for-sale | ||||||||||||
Amortized Cost |
Fair Value | Weighted- Average Yield |
||||||||||
(Dollars in thousands) | ||||||||||||
Due in one year or less |
$ | 107,507 | $ | 108,817 | 2.07 | % | ||||||
Due after one year through five years |
1,748,952 | 1,810,289 | 2.66 | % | ||||||||
Due after five years through ten years |
290,605 | 308,207 | 3.14 | % | ||||||||
Due after ten years |
26,882 | 30,194 | 3.69 | % | ||||||||
|
|
|
|
|||||||||
$ | 2,173,946 | $ | 2,257,507 | 2.71 | % | |||||||
|
|
|
|
The investment in FHLB stock is periodically evaluated for impairment based on, among other things, the capital adequacy of the FHLB and its overall financial condition. No impairment losses have been recorded through September 30, 2012.
6. LOAN AND LEASE FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES
The following is a summary of the components of loan and lease finance receivables:
As of September 30, 2012 | ||||||||||||
Non-Covered Loans |
Covered Loans | Total | ||||||||||
(Dollars in thousands) | ||||||||||||
Commercial and Industrial |
$ | 525,801 | $ | 28,199 | $ | 554,000 | ||||||
Real Estate: |
||||||||||||
Construction |
70,740 | 1,745 | 72,485 | |||||||||
Commercial Real Estate |
2,012,119 | 194,220 | 2,206,339 | |||||||||
SFR Mortgage |
158,074 | 1,656 | 159,730 | |||||||||
Consumer |
46,769 | 7,379 | 54,148 | |||||||||
Municipal lease finance receivables |
109,005 | | 109,005 | |||||||||
Auto and equipment leases, net of unearned discount |
13,302 | | 13,302 | |||||||||
Dairy and Livestock |
288,437 | | 288,437 | |||||||||
Agribusiness |
9,495 | 2,698 | 12,193 | |||||||||
|
|
|
|
|
|
|||||||
Gross loans |
$ | 3,233,742 | $ | 235,897 | $ | 3,469,639 | ||||||
Less: |
||||||||||||
Purchase accounting discount |
| (28,590 | ) | (28,590 | ) | |||||||
Deferred loan fees, net |
(6,337 | ) | | (6,337 | ) | |||||||
|
|
|
|
|
|
|||||||
Gross loans, net of deferred loan fees |
$ | 3,227,405 | $ | 207,307 | $ | 3,434,712 | ||||||
Less: Allowance for credit losses |
(92,067 | ) | | (92,067 | ) | |||||||
|
|
|
|
|
|
|||||||
Net loans and lease finance receivables |
$ | 3,135,338 | $ | 207,307 | $ | 3,342,645 | ||||||
|
|
|
|
|
|
20
As of December 31, 2011 | ||||||||||||
Non-Covered Loans |
Covered Loans | Total | ||||||||||
(Dollars in thousands) | ||||||||||||
Commercial and Industrial |
$ | 494,299 | $ | 29,651 | $ | 523,950 | ||||||
Real Estate: |
||||||||||||
Construction |
76,146 | 18,685 | 94,831 | |||||||||
Commercial Real Estate |
1,948,292 | 223,107 | 2,171,399 | |||||||||
SFR Mortgage |
176,442 | 3,289 | 179,731 | |||||||||
Consumer |
51,436 | 8,353 | 59,789 | |||||||||
Municipal lease finance receivables |
113,460 | 169 | 113,629 | |||||||||
Auto and equipment leases, net of unearned discount |
17,370 | | 17,370 | |||||||||
Dairy and Livestock |
343,350 | 199 | 343,549 | |||||||||
Agribusiness |
4,327 | 24,196 | 28,523 | |||||||||
|
|
|
|
|
|
|||||||
Gross loans |
$ | 3,225,122 | $ | 307,649 | $ | 3,532,771 | ||||||
Less: |
||||||||||||
Purchase accounting discount |
| (50,780 | ) | (50,780 | ) | |||||||
Deferred loan fees, net |
(5,395 | ) | | (5,395 | ) | |||||||
|
|
|
|
|
|
|||||||
Gross loans, net of deferred loan fees |
$ | 3,219,727 | $ | 256,869 | $ | 3,476,596 | ||||||
Less: Allowance for credit losses |
(93,964 | ) | | (93,964 | ) | |||||||
|
|
|
|
|
|
|||||||
Net loans and lease finance receivables |
$ | 3,125,763 | $ | 256,869 | $ | 3,382,632 | ||||||
|
|
|
|
|
|
As of September 30, 2012, 63.59% of the total loan portfolio consisted of commercial real estate loans and 2.09% of the total loan portfolio consisted of construction loans, respectively. Substantially all of the Companys real estate loans and construction loans are secured by real properties located in California. At September 30, 2012, the Company held approximately $1.54 billion of fixed rate loans.
At September 30, 2012 and December 31, 2011, loans totaling $2.37 billion and $2.31 billion, respectively, were pledged to secure the borrowings from the FHLB and the Federal Reserve Bank.
The following is the activity of loans held-for-sale for the periods indicated:
Non-Covered Loans Held for Sale Activity
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Balance, beginning of period |
$ | 2,880 | $ | 7,341 | $ | 348 | $ | 2,954 | ||||||||
Originations of mortage loans |
5,853 | 17,031 | 22,035 | 33,512 | ||||||||||||
Sales of mortgage loans |
(4,150 | ) | (11,258 | ) | (17,800 | ) | (27,279 | ) | ||||||||
Transfer of mortgage loans to held for investment |
(3,587 | ) | (2,875 | ) | (3,587 | ) | (3,292 | ) | ||||||||
Sales of other loans |
(6,000 | ) | (6,000 | ) | ||||||||||||
Transfers of other loans to held for sale |
| 6,000 | ||||||||||||||
Write-down of loans held for sale |
| (1,656 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period |
$ | 996 | $ | 4,239 | $ | 2,880 | $ | 4,239 | ||||||||
|
|
|
|
|
|
|
|
Covered Loans Held for Sale Activity
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Balance, beginning of period |
$ | | $ | | $ | 5,664 | $ | | ||||||||
Originations of mortage loans |
| | | |||||||||||||
Sales of mortgage loans |
| | | |||||||||||||
Transfer of other loans to held for investment |
| | | |||||||||||||
Sales of other loans |
| | (3,745 | ) | | |||||||||||
Transfers of other loans to held for sale |
| 5,726 | | 5,726 | ||||||||||||
Write-down of loans held for sale |
| | (1,219 | ) | | |||||||||||
Payment on other loans |
| (700 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period |
$ | | $ | 5,726 | $ | | $ | 5,726 | ||||||||
|
|
|
|
|
|
|
|
21
Occasionally, the Company may decide to retain and not sell certain mortgage loans originated and will transfer them to its held-for-investment loan portfolio. This is generally done for customer service purposes.
Credit Quality Indicators
Central to our credit risk management is our loan risk rating system. The originating credit officer assigns borrowers an initial risk rating, which is reviewed and possibly changed by Credit Management, which is based primarily on a thorough analysis of each borrowers financial capacity in conjunction with industry and economic trends. Approvals are made based upon the amount of inherent credit risk specific to the transaction and are reviewed for appropriateness by senior line and credit management personnel. Credits are monitored by line and credit management personnel for deterioration in a borrowers financial condition, which would impact the ability of the borrower to perform under the contract. Risk ratings are adjusted as necessary.
Loans are risk rated into the following categories (Credit Quality Indicators): Pass, Pass Watch List, Special Mention, Substandard, Doubtful and Loss. Each of these groups is assessed for the proper amount to be used in determining the adequacy of our allowance for losses. These categories can be described as follows:
PassThese loans range from minimal credit risk to lower than average, but still acceptable, credit risk.
Pass Watch ListPass Watch list loans usually require more than normal management attention. Loans which qualify for the Pass Watch List may involve borrowers with adverse financial trends, higher debt/equity ratios, or weaker liquidity positions, but not to the degree of being considered a defined weakness or problem loan where risk of loss may be apparent.
Special MentionLoans assigned to this category are currently protected but are weak. Although concerns exist, the Company is currently protected and loss is unlikely. Such loans have potential weaknesses that may, if not checked or corrected, weaken the asset or inadequately protect the Companys credit position at some future date.
SubstandardLoans classified as substandard include poor liquidity, high leverage, and erratic earnings or losses. The primary source of repayment is no longer realistic, and asset or collateral liquidation may be the only source of repayment. Loans are marginal and require continuing and close supervision by credit management. Substandard loans have the distinct possibility that the Company will sustain some loss if deficiencies are not corrected.
DoubtfulLoans classified doubtful have all the weaknesses inherent in those classified substandard with the added provision that the weaknesses make collection or the liquidation, on the basis of currently existing facts, conditions and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors which may work to the advantage and strengthening of the assets, their classifications as losses are deferred until their more exact status may be determined.
LossLoans classified as loss are considered uncollectible and of such little value that their continuance as active assets of the Company is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future.
22
The following table summarizes our internal risk grouping by loan class as of September 30, 2012 and December 31, 2011:
Credit Quality Indicators
As of September 30, 2012 and December 31, 2011
(Dollars in thousands)
Credit Risk Profile by Internally Assigned Grade
September 30, 2012 | ||||||||||||||||||||||||
Pass | Watch List |
Special Mention |
Substandard | Doubtful & Loss |
Total | |||||||||||||||||||
Commercial & Industrial |
$ | 347,463 | $ | 110,144 | $ | 46,246 | $ | 21,068 | $ | 880 | $ | 525,801 | ||||||||||||
ConstructionSpeculative |
1,855 | | 19,522 | 28,575 | | 49,952 | ||||||||||||||||||
ConstructionNon-Speculative |
6,408 | 5,161 | | 9,219 | | 20,788 | ||||||||||||||||||
Commercial Real EstateOwner-Occupied |
442,706 | 117,652 | 67,178 | 82,421 | | 709,957 | ||||||||||||||||||
Commercial Real EstateNon-Owner-Occupied |
842,031 | 253,749 | 124,668 | 81,714 | | 1,302,162 | ||||||||||||||||||
Residential Real Estate (SFR 1-4) |
133,325 | 6,512 | 4,148 | 14,089 | | 158,074 | ||||||||||||||||||
Dairy & Livestock |
51,476 | 98,531 | 78,074 | 60,185 | 171 | 288,437 | ||||||||||||||||||
Agribusiness |
5,262 | 3,168 | 1,065 | | | 9,495 | ||||||||||||||||||
Municipal Lease Finance Receivables |
74,163 | 21,473 | 11,147 | 2,222 | | 109,005 | ||||||||||||||||||
Consumer |
39,701 | 3,484 | 2,054 | 1,530 | | 46,769 | ||||||||||||||||||
Auto & Equipment Leases |
9,517 | 3,190 | 143 | 452 | | 13,302 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Non-covered Loans |
1,953,907 | 623,064 | 354,245 | 301,475 | 1,051 | 3,233,742 | ||||||||||||||||||
Covered Loans |
90,469 | 68,672 | 38,944 | 37,812 | | 235,897 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Loans excluding held-for-sale |
2,044,376 | 691,736 | 393,189 | 339,287 | 1,051 | 3,469,639 | ||||||||||||||||||
Non-covered loans held-for-sale |
996 | | | | | 996 | ||||||||||||||||||
Covered loans held-for-sale |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Gross Loans |
$ | 2,045,372 | $ | 691,736 | $ | 393,189 | $ | 339,287 | $ | 1,051 | $ | 3,470,635 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 2011 | ||||||||||||||||||||||||
Pass | Watch List |
Special Mention |
Substandard | Doubtful & Loss |
Total | |||||||||||||||||||
Commercial & Industrial |
$ | 323,653 | $ | 94,059 | $ | 55,140 | $ | 21,447 | $ | | $ | 494,299 | ||||||||||||
ConstructionSpeculative |
2,654 | | 25,610 | 35,191 | | 63,455 | ||||||||||||||||||
ConstructionNon-Speculative |
1,314 | 137 | 687 | 10,553 | | 12,691 | ||||||||||||||||||
Commercial Real EstateOwner-Occupied |
370,801 | 176,958 | 74,315 | 77,884 | | 699,958 | ||||||||||||||||||
Commercial Real EstateNon-Owner-Occupied |
836,465 | 193,751 | 108,798 | 108,482 | 838 | 1,248,334 | ||||||||||||||||||
Residential Real Estate (SFR 1-4) |
143,841 | 8,336 | 6,807 | 17,458 | | 176,442 | ||||||||||||||||||
Dairy & Livestock |
73,074 | 106,024 | 91,416 | 72,619 | 217 | 343,350 | ||||||||||||||||||
Agribusiness |
2,800 | 860 | 667 | | | 4,327 | ||||||||||||||||||
Municipal Lease Finance Receivables |
70,781 | 23,106 | 8,927 | 10,646 | | 113,460 | ||||||||||||||||||
Consumer |
42,295 | 3,474 | 3,906 | 1,740 | 21 | 51,436 | ||||||||||||||||||
Auto & Equipment Leases |
11,742 | 39 | 3,506 | 522 | 1,561 | 17,370 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Non-covered Loans |
1,879,420 | 606,744 | 379,779 | 356,542 | 2,637 | 3,225,122 | ||||||||||||||||||
Covered Loans |
48,440 | 73,718 | 20,728 | 164,198 | 565 | 307,649 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Loans excluding held-for-sale |
1,927,860 | 680,462 | 400,507 | 520,740 | 3,202 | 3,532,771 | ||||||||||||||||||
Non-covered loans held-for-sale |
348 | | | | | 348 | ||||||||||||||||||
Covered loans held-for-sale |
| | | 5,664 | | 5,664 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Gross Loans |
$ | 1,928,208 | $ | 680,462 | $ | 400,507 | $ | 526,404 | $ | 3,202 | $ | 3,538,783 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Credit Losses
The Companys Credit Management Division is responsible for regularly reviewing the allowance for credit losses (ALLL) methodology, including loss factors and economic risk factors. The Banks Director Loan Committee provides Board oversight of the ALLL process and approves the ALLL methodology on a quarterly basis.
Our methodology for assessing the appropriateness of the allowance is conducted on a regular basis and considers all loans. The Banks methodology consists of two major phases.
In the first phase, individual loans are reviewed to identify loans for impairment. A loan is generally considered impaired when principal and interest are deemed uncollectible in accordance with the contractual terms of the loan. A loan for which there is an insignificant delay or shortfall in the amount of payments due is not considered an impaired loan. Impairment is measured as either the expected future cash flows discounted at each loans effective interest rate, the fair value of the loans collateral if the loan is collateral dependent, or an observable market price of the loan (if one exists). If we determine that the value of the impaired loan is less than the recorded investment of the loan, we either recognize an impairment reserve as a Specific Allowance to be provided for in the allowance for credit losses or charge off the impaired balance if it is determined that such amount represents a confirmed loss. Loans determined to be impaired are excluded from the formula allowance so as not to double count the loss exposure.
23
The second phase is conducted by evaluating or segmenting the remainder of the loan portfolio into groups or pools of loans with similar characteristics. In this second phase, groups or pools of homogeneous loans are reviewed to determine a portfolio formula allowance. In the case of the portfolio formula allowance, homogeneous portfolios, such as small business loans, consumer loans, agricultural loans, and real estate loans, are aggregated or pooled in determining the appropriate allowance. The risk assessment process in this case emphasizes trends in the different portfolios for delinquency, loss, and other behavioral characteristics of the subject portfolios.
Included in this second phase is our considerations of qualitative factors, including, all known relevant internal and external factors that may affect the collectability of a loan. This includes our estimates of the amounts necessary for concentrations, economic uncertainties, the volatility of the market value of collateral, and other relevant factors. These qualitative factors are used to adjust the historical loan loss rates for each pool of loans to determine the probable credit losses inherent in the portfolio.
The methodology is consistently applied across all the portfolio segments taking into account the applicable historical loss rates and the qualitative factors applicable to each pool of loans. Periodically, we assess various attributes utilized in adjusting our historical loss factors to reflect current economic conditions. During the nine months ended September 30, 2012, many of our dairy and livestock borrowers experienced an increase in feed costs, a decrease in milk prices, and tightened profit margins. As part of our qualitative analysis during the nine months ended September 30, 2012, we adjusted the attributes used in the allowance for credit losses to account for challenges evident in the current economic environment of the dairy and livestock industry.
Management believes that the ALLL was adequate at September 30, 2012. No assurance can be given that economic conditions which adversely affect our service areas or other circumstances will not be reflected in increased provisions for credit losses in the future.
24
The following table presents the balance and activity in the allowance for credit losses; and the recorded investment in held-for-investment loans by portfolio segment and based upon our impairment method as of September 30, 2012 and 2011:
Allowance for Credit Losses and Recorded Investment in Financing Receivables
(Dollars in thousands)
Commercial and Industrial |
Construction | Real Estate | Municipal Lease Finance Receivables |
Dairy and Livestock |
Consumer, Auto & Other |
Covered Loans (1) |
Unallocated | Total | ||||||||||||||||||||||||||||
Three and Nine Months Ended September 30, 2012 |
||||||||||||||||||||||||||||||||||||
Allowance for Credit Losses: |
||||||||||||||||||||||||||||||||||||
Beginning balance, July 1, 2012 |
$ | 12,332 | $ | 3,029 | $ | 48,358 | $ | 1,656 | $ | 16,867 | $ | 1,510 | $ | | $ | 8,140 | $ | 91,892 | ||||||||||||||||||
Charge-offs |
(294 | ) | | (526 | ) | | | (66 | ) | | | (886 | ) | |||||||||||||||||||||||
Recoveries |
106 | 77 | 138 | | 9 | 3 | 728 | | 1,061 | |||||||||||||||||||||||||||
Provision/Reallocation of ALLL |
(13 | ) | 265 | 86 | (110 | ) | 2,860 | (51 | ) | (728 | ) | (2,309 | ) | | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance, September 30, 2012 |
$ | 12,131 | $ | 3,371 | $ | 48,056 | $ | 1,546 | $ | 19,736 | $ | 1,396 | $ | | $ | 5,831 | $ | 92,067 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Beginning balance, January 1, 2012 |
$ | 10,654 | $ | 4,947 | $ | 51,873 | $ | 2,403 | $ | 17,230 | $ | 1,638 | $ | | $ | 5,219 | $ | 93,964 | ||||||||||||||||||
Charge-offs |
(977 | ) | | (2,482 | ) | | (1,150 | ) | (154 | ) | (81 | ) | | (4,844 | ) | |||||||||||||||||||||
Recoveries |
694 | 1,129 | 373 | | 11 | 12 | 728 | | 2,947 | |||||||||||||||||||||||||||
Provision/Reallocation of ALLL |
1,760 | (2,705 | ) | (1,708 | ) | (857 | ) | 3,645 | (100 | ) | (647 | ) | 612 | | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance, September 30, 2012 |
$ | 12,131 | $ | 3,371 | $ | 48,056 | $ | 1,546 | $ | 19,736 | $ | 1,396 | $ | | $ | 5,831 | $ | 92,067 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Individually evaluated for impairment |
$ | 481 | $ | | $ | 373 | $ | | $ | 1,043 | $ | 113 | $ | | $ | | $ | 2,010 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Collectively evaluated for impairment |
$ | 11,650 | $ | 3,371 | $ | 47,683 | $ | 1,546 | $ | 18,693 | $ | 1,283 | $ | | $ | 5,831 | $ | 90,057 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Loans and financing receivables: (2) |
||||||||||||||||||||||||||||||||||||
Ending balance, September 30, 2012 |
$ | 525,801 | $ | 70,740 | $ | 2,170,193 | $ | 109,005 | $ | 288,437 | $ | 69,566 | $ | 207,307 | $ | | $ | 3,441,049 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Individually evaluated for impairment |
$ | 6,976 | $ | 37,794 | $ | 49,233 | $ | 472 | $ | 22,762 | $ | 364 | $ | | $ | | $ | 117,601 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Collectively evaluated for impairment |
$ | 518,825 | $ | 32,946 | $ | 2,120,960 | $ | 108,533 | $ | 265,675 | $ | 69,202 | $ | | $ | | $ | 3,116,141 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Acquired loans, net of discount, with deteriorated credit quality |
$ | | $ | | $ | | $ | | $ | | $ | | $ | 207,307 | $ | | $ | 207,307 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Commercial and Industrial |
Construction | Real Estate | Municipal Lease Finance Receivables |
Dairy and Livestock |
Consumer, Auto & Other |
Covered Loans (1) |
Unallocated | Total | ||||||||||||||||||||||||||||
Three and Nine Months Ended September 30, 2011 |
||||||||||||||||||||||||||||||||||||
Allowance for Credit Losses: |
||||||||||||||||||||||||||||||||||||
Beginning balance, July 1, 2011 |
$ | 11,286 | $ | 4,338 | $ | 45,265 | $ | 2,618 | $ | 23,511 | $ | 1,608 | $ | | $ | 8,269 | $ | 96,895 | ||||||||||||||||||
Charge-offs |
(392 | ) | (559 | ) | (562 | ) | | | (187 | ) | (256 | ) | | (1,956 | ) | |||||||||||||||||||||
Recoveries |
73 | 343 | 148 | | | 23 | 2 | | 589 | |||||||||||||||||||||||||||
Provision/Reallocation of ALLL |
(116 | ) | (88 | ) | 5,470 | (89 | ) | (5,045 | ) | 144 | 254 | (530 | ) | | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance, September 30, 2011 |
$ | 10,851 | $ | 4,034 | $ | 50,321 | $ | 2,529 | $ | 18,466 | $ | 1,588 | $ | | $ | 7,739 | $ | 95,528 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Beginning balance, January 1, 2011 |
$ | 11,472 | $ | 10,188 | $ | 43,529 | $ | 2,172 | $ | 36,061 | $ | 1,034 | $ | | $ | 803 | $ | 105,259 | ||||||||||||||||||
Charge-offs |
(1,275 | ) | (7,976 | ) | (4,945 | ) | | (3,291 | ) | (439 | ) | (674 | ) | | (18,600 | ) | ||||||||||||||||||||
Recoveries |
244 | 746 | 582 | | 39 | 183 | 7 | | 1,801 | |||||||||||||||||||||||||||
Provision/Reallocation of ALLL |
410 | 1,076 | 11,155 | 357 | (14,343 | ) | 810 | 667 | 6,936 | 7,068 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance, September 30, 2011 |
$ | 10,851 | $ | 4,034 | $ | 50,321 | $ | 2,529 | $ | 18,466 | $ | 1,588 | $ | | $ | 7,739 | $ | 95,528 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Individually evaluated for impairment |
$ | 415 | $ | | $ | 1,275 | $ | | $ | 1,372 | $ | 34 | $ | | $ | | $ | 3,096 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Collectively evaluated for impairment |
$ | 10,436 | $ | 4,034 | $ | 49,046 | $ | 2,529 | $ | 17,094 | $ | 1,554 | $ | | $ | 7,739 | $ | 92,432 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Loans and financing receivables: (2) |
||||||||||||||||||||||||||||||||||||
Ending balance, September 30, 2011 |
$ | 477,766 | $ | 77,364 | $ | 2,146,353 | $ | 115,532 | $ | 292,049 | $ | 66,416 | $ | 280,337 | $ | | $ | 3,455,817 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Individually evaluated for impairment |
$ | 6,014 | $ | 34,854 | $ | 53,782 | $ | | $ | 2,574 | $ | 197 | $ | | $ | | $ | 97,421 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Collectively evaluated for impairment |
$ | 471,752 | $ | 42,510 | $ | 2,092,571 | $ | 115,532 | $ | 289,475 | $ | 66,219 | $ | | $ | | $ | 3,078,059 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Ending balance: Acquired loans, net of discount, with deteriorated credit quality |
$ | | $ | | $ | | $ | | $ | | $ | | $ | 280,337 | $ | | $ | 280,337 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Represents the allowance and related loan balance determined in accordance with ASC 310-30. |
(2) | Net of purchase accounting discount and deferred loan fees. |
25
Past Due and Non-Performing Loans
We seek to manage asset quality and control credit risk through diversification of the non-covered loan portfolio and the application of policies designed to promote sound underwriting and loan monitoring practices. The Banks Credit Management Division is in charge of monitoring asset quality, establishing credit policies and procedures and enforcing the consistent application of these policies and procedures across the Bank. Reviews of non-performing, past due non-covered loans and larger credits, designed to identify potential charges to the allowance for credit losses, and to determine the adequacy of the allowance, are conducted on an ongoing basis. These reviews consider such factors as the financial strength of borrowers and any guarantors, the value of the applicable collateral, loan loss experience, estimated loan losses, growth in the loan portfolio, prevailing economic conditions and other factors.
Loans are reported as a troubled debt restructuring when the Bank grants a concession(s) to a borrower experiencing financial difficulties that it would not otherwise consider. Examples of such concessions include a reduction in the loan rate, deferral of principal or accrued interest, extending the payment due dates or loan maturity date(s), or providing a lower interest rate than would be normally available for new debt of similar risk. As a result of these concessions, restructured loans are classified as impaired. Impairment reserves on non-collateral dependent restructured loans are measured by comparing the present value of expected future cash flows on the restructured loans discounted at the interest rate of the original loan agreement to the loans carrying value. These impairment reserves are recognized as a specific component to be provided for in the allowance for loan and credit losses.
Generally, when loans are identified as impaired they are moved to our Special Assets Division. When we identify a loan as impaired, we measure the loan for potential impairment using discounted cash flows, except when the sole remaining source of the repayment for the loan is the liquidation of the collateral. In these cases, we use the current fair value of collateral, less selling costs. The starting point for determining the fair value of collateral is through obtaining external appraisals.
The accrual of interest on loans is discontinued when the loan becomes 90 days or more past due based on the contractual term of the loan, or when the full collection of principal and interest is in doubt. When an asset is placed on nonaccrual status, previously accrued but unpaid interest is reversed against income. Subsequent collections of cash are applied as reductions to the principal balance unless the loan is returned to accrual status. Nonaccrual loans may be restored to accrual status when principal and interest become current and full payment of principal and interest is expected.
Speculative construction loans are generally for properties where there is no identified buyer or renter.
26
The following table presents the recorded investment in non-covered past due and nonaccrual loans and loans past due by class of loans as of September 30, 2012 and December 31, 2011:
Non-Covered Past Due and Nonaccrual Loans
As of September 30, 2012 and December 31, 2011
(Dollars in Thousands)
September 30, 2012 |
30-59 Days Past Due |
60-89 Days Past Due |
Greater Than 90 Days Past Due and Accruing |
Total Past Due and Accruing |
Nonaccrual | Current | Total Loans and Financing Receivables |
|||||||||||||||||||||
Commercial & Industrial |
$ | 282 | $ | 4 | $ | | $ | 286 | $ | 3,896 | $ | 521,619 | 525,801 | |||||||||||||||
ConstructionSpeculative |
| | | | 17,708 | 32,244 | 49,952 | |||||||||||||||||||||
ConstructionNon-Speculative |
| | | | | 20,788 | 20,788 | |||||||||||||||||||||
Commercial Real EstateOwner-Occupied |
| | | | 5,603 | 704,354 | 709,957 | |||||||||||||||||||||
Commercial Real EstateNon-Owner-Occupied |
298 | | | 298 | 15,751 | 1,286,113 | 1,302,162 | |||||||||||||||||||||
Residential Real Estate (SFR 1-4) |
| 650 | | 650 | 12,321 | 145,103 | 158,074 | |||||||||||||||||||||
Dairy & Livestock |
| | | | 10,345 | 278,092 | 288,437 | |||||||||||||||||||||
Agribusiness |
170 | | | 170 | | 9,325 | 9,495 | |||||||||||||||||||||
Municipal Lease Finance Receivables |
| | | | | 109,005 | 109,005 | |||||||||||||||||||||
Consumer |
72 | | | 72 | 364 | 46,333 | 46,769 | |||||||||||||||||||||
Auto & Equipment Leases |
209 | 4 | | 213 | | 13,089 | 13,302 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total Non-covered Loans excluding held-for-sale |
1,031 | 658 | | 1,689 | 65,988 | 3,166,065 | 3,233,742 | |||||||||||||||||||||
Loans Held-for-Sale Residential Real Estate |
| | | | | 996 | 996 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 1,031 | $ | 658 | $ | | $ | 1,689 | $ | 65,988 | $ | 3,167,061 | $ | 3,234,738 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
December 31, 2011 |
30-59 Days Past Due |
60-89 Days Past Due |
Greater Than 90 Days Past Due and Accruing |
Total Past Due and Accruing |
Nonaccrual | Current | Total Loans and Financing Receivables |
|||||||||||||||||||||
Commercial & Industrial |
$ | 2,872 | $ | 150 | $ | | 3,022 | $ | 3,432 | $ | 487,845 | $ | 494,299 | |||||||||||||||
ConstructionSpeculative |
| | | | 13,317 | 42,203 | 55,520 | |||||||||||||||||||||
ConstructionNon-Speculative |
| | | | | 20,626 | 20,626 | |||||||||||||||||||||
Commercial Real EstateOwner-Occupied |
133 | 280 | | 413 | 9,474 | 690,071 | 699,958 | |||||||||||||||||||||
Commercial Real EstateNon-Owner-Occupied |
374 | | | 374 | 16,518 | 1,231,442 | 1,248,334 | |||||||||||||||||||||
Residential Real Estate (SFR 1-4) |
1,568 | | | 1,568 | 16,970 | 157,904 | 176,442 | |||||||||||||||||||||
Dairy & Livestock |
| | | | 2,475 | 340,875 | 343,350 | |||||||||||||||||||||
Agribusiness |
| | | | | 4,327 | 4,327 | |||||||||||||||||||||
Municipal Lease Finance Receivables |
| | | | | 113,460 | 113,460 | |||||||||||||||||||||
Consumer |
59 | | | 59 | 382 | 50,995 | 51,436 | |||||||||||||||||||||
Auto & Equipment Leases |
14 | 6 | | 20 | 104 | 17,246 | 17,370 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total Non-covered Loans excluding held-for-sale |
5,020 | 436 | | 5,456 | 62,672 | 3,156,994 | 3,225,122 | |||||||||||||||||||||
Loans Held-for-Sale Residential Real Estate |
| | | | | 348 | 348 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 5,020 | $ | 436 | $ | | $ | 5,456 | $ | 62,672 | $ | 3,157,342 | $ | 3,225,470 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Covered Impaired Loans
At September 30, 2012, the Company had non-covered impaired loans of $117.6 million. Of this amount, $17.7 million in nonaccrual commercial construction loans, $12.3 million of nonaccrual single family mortgage loans, $21.4 million of nonaccrual commercial real estate loans, $3.9 million of nonaccrual commercial and industrial loans, $10.3 million of nonaccrual dairy and livestock loans and $364,000 of other loans. These non-covered impaired loans included $84.7 million of loans whose terms were modified in a troubled debt restructure, of which $33.1 million are classified as nonaccrual. The remaining balance of $51.6 million consists of 32 loans performing according to the restructured terms. The impaired loans had a specific allowance of $2.0 million at September 30, 2012. At December 31, 2011, the Company had classified as impaired, non-covered loans with a balance of $101.2 million with a related allowance of $3.0 million.
27
The following table presents held-for-investment and held-for-sale loans, individually evaluated for impairment by class of loans, as of September 30, 2012 and December 31, 2011:
Non-Covered Impaired Loans
As of September 30, 2012 and December 31, 2011
(Dollars in Thousands)
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||||||
September 30, 2012 |
||||||||||||||||||||
With no related allowance recorded: |
||||||||||||||||||||
Commercial & Industrial |
$ | 3,923 | $ | 5,371 | $ | | $ | 4,504 | $ | 36 | ||||||||||
ConstructionSpeculative |
17,708 | 19,489 | | 18,225 | | |||||||||||||||
ConstructionNon-Speculative |
20,086 | 20,086 | | 20,086 | 843 | |||||||||||||||
Commercial Real EstateOwner-Occupied |
26,077 | 26,952 | | 27,283 | 736 | |||||||||||||||
Commercial Real EstateNon-Owner-Occupied |
15,654 | 24,361 | | 16,966 | 1 | |||||||||||||||
Residential Real Estate (SFR 1-4) |
10,537 | 13,935 | | 11,179 | 46 | |||||||||||||||
Dairy & Livestock |
14,067 | 15,600 | | 11,935 | 104 | |||||||||||||||
Municipal Lease Finance Receivables |
471 | 471 | | 507 | 4 | |||||||||||||||
Consumer |
144 | 196 | | 147 | | |||||||||||||||
Auto & Equipment Leases |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
108,667 | 126,461 | | 110,832 | 1,770 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
With a related allowance recorded: |
||||||||||||||||||||
Commercial & Industrial |
$ | 534 | $ | 540 | $ | 481 | $ | 547 | $ | | ||||||||||
ConstructionSpeculative |
| | | | | |||||||||||||||
ConstructionNon-Speculative |
| | | | | |||||||||||||||
Commercial Real EstateOwner-Occupied |
127 | 130 | 19 | 130 | | |||||||||||||||
Commercial Real EstateNon-Owner-Occupied |
97 | 97 | 6 | 98 | | |||||||||||||||
Residential Real Estate (SFR 1-4) |
3,315 | 3,394 | 348 | 3,551 | | |||||||||||||||
Dairy, Livestock & Agribusiness |
4,641 | 4,641 | 1,043 | 4,833 | 57 | |||||||||||||||
Municipal Lease Finance Receivables |
| | | | | |||||||||||||||
Consumer |
220 | 227 | 113 | 224 | | |||||||||||||||
Auto & Equipment Leases |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
8,934 | 9,029 | 2,010 | 9,383 | 57 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 117,601 | $ | 135,490 | $ | 2,010 | $ | 120,215 | $ | 1,827 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
December 31, 2011 |
||||||||||||||||||||
With no related allowance recorded: |
||||||||||||||||||||
Commercial & Industrial |
$ | 3,566 | $ | 4,630 | $ | | $ | 4,649 | $ | 93 | ||||||||||
ConstructionSpeculative |
13,317 | 15,718 | | 15,434 | | |||||||||||||||
ConstructionNon-Speculative |
20,085 | 20,085 | | 16,437 | 1,123 | |||||||||||||||
Commercial Real EstateOwner-Occupied |
13,567 | 14,013 | | 11,941 | 449 | |||||||||||||||
Commercial Real EstateNon-Owner-Occupied |
16,435 | 23,656 | | 21,096 | 67 | |||||||||||||||
Residential Real Estate (SFR 1-4) |
14,069 | 17,411 | | 15,120 | 47 | |||||||||||||||
Dairy & Livestock |
8,879 | 10,358 | | 10,535 | 446 | |||||||||||||||
Municipal Lease Finance Receivables |
| | | | | |||||||||||||||
Consumer |
104 | 150 | | 127 | | |||||||||||||||
Auto & Equipment Leases |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
90,022 | 106,021 | | 95,339 | 2,225 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
With a related allowance recorded: |
||||||||||||||||||||
Commercial & Industrial |
$ | 1,388 | $ | 1,410 | $ | 165 | $ | 1,554 | $ | | ||||||||||
ConstructionSpeculative |
| | | | | |||||||||||||||
ConstructionNon-Speculative |
| | | | | |||||||||||||||
Commercial Real EstateOwner-Occupied |
3,900 | 3,900 | 928 | 3,900 | | |||||||||||||||
Commercial Real EstateNon-Owner-Occupied |
83 | 85 | 5 | 86 | | |||||||||||||||
Residential Real Estate (SFR 1-4) |
4,087 | 4,369 | 406 | 3,967 | | |||||||||||||||
Dairy, Livestock & Agribusiness |
1,372 | 3,324 | 1,372 | 2,402 | | |||||||||||||||
Municipal Lease Finance Receivables |
| | | | | |||||||||||||||
Consumer |
270 | 278 | 77 | 276 | | |||||||||||||||
Auto & Equipment Leases |
104 | 110 | 15 | 141 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
11,204 | 13,476 | 2,968 | 12,326 | | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 101,226 | $ | 119,497 | $ | 2,968 | $ | 107,665 | $ | 2,225 | ||||||||||
|
|
|
|
|
|
|
|
|
|
The Company recognizes the charge-off of impairment allowance on impaired loans in the period it arises for collateral dependent loans. Therefore, the majority of the nonaccrual loans as of September 30, 2012 and December 31, 2011 have already been written down to their estimated net realizable value. The impaired loans with a related allowance recorded are on nonaccrual loans where a charge-off is not yet processed, on nonaccrual SFR loans where there is a potential modification in process, or on smaller balance non-collateral dependent loans.
Impaired construction speculative loans increased in the second quarter of 2012 due to a participating interest in the Companys only Shared National Credit loan that was transferred to nonaccrual status. The outstanding balance was $10.6 million as of September 30, 2012.
The allowance for off-balance sheet credit exposure relates to commitments to extend credit, letters of credit and undisbursed funds on lines of credit. The Company evaluates credit risk associated with the off-balance sheet commitments at the same time it evaluates credit risk associated with the loan and lease portfolio. The Company recorded zero provision for unfunded commitments for the first nine months ended September 30, 2012, compared to a decrease of $918,000 in the provision for the same period of 2011. As of September 30, 2012 and December 31, 2011, the balance in this reserve was $9.6 million and was included in other liabilities.
28
As a result of adopting the amendments in ASU 2011-02, the Company reassessed all restructurings that occurred on or after January 1, 2011 for identification as troubled debt restructurings. Loans that are reported as TDRs are considered impaired and charge-off amounts are taken an individual loan basis, as deemed appropriate. The majority of restructured loans are loans for which the terms of repayment have been renegotiated, resulting in a reduction in interest rate or deferral of principal.
As of September 30, 2012, we had loans of $84.7 million classified as a troubled debt restructured, of which $33.1 million are non-performing and $51.6 million are performing. TDRs on accrual status are comprised of loans that were accruing at the time of restructuring or have demonstrated repayment performance in compliance with the restructured terms for a sustained period and for which the Company anticipates full repayment of both principal and interest. TDRs on accrual status at September 30, 2012 were mainly comprised of commercial real estate loans including construction loans.
The majority of TDRs have no specific allowance allocated as any impairment amount is normally charged off at the time a probable loss is determined. We have allocated $1.1 million and $27,000 specific allowance to TDRs as of September 30, 2012 and December 31, 2011.
The following are the loans modified as troubled debt restructuring for the nine months ended September 30, 2012:
Modifications
(Dollars in thousands)
For the Three Months Ended September 30, | ||||||||||||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||||||||||||
Number of Loans |
Pre-modification Outstanding Recorded Investment |
Post-Modification Outstanding Recorded Investment |
Outstanding Recorded Investment at September 30, 2012 |
Number of Loans |
Pre-modification Outstanding Recorded Investment |
Post-Modification Outstanding Recorded Investment |
Outstanding Recorded Investment at September 30, 2011 |
|||||||||||||||||||||||||
Troubled Debt Restructurings |
||||||||||||||||||||||||||||||||
Commercial & Industrial |
2 | $ | 268 | $ | 135 | $ | 121 | | $ | | $ | | $ | | ||||||||||||||||||
ConstructionSpeculative |
| | | | | | | | ||||||||||||||||||||||||
ConstructionNon-Speculative |
| | | | | | | | ||||||||||||||||||||||||
Commercial Real EstateOwner-Occupied |
1 | 853 | 853 | 853 | | | | | ||||||||||||||||||||||||