UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2013
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 001-35522
BANC OF CALIFORNIA, INC.
(Exact name of registrant as specified in its charter)
Maryland
(State or other jurisdiction of
incorporation or organization)
04-3639825
(IRS Employer Identification No.)
18500 Von Karman Ave, Suite 1100, Irvine, California
(Address of principal executive offices)
92612
(Zip Code)
(949) 236-5211
(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 (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | ¨ | Accelerated filer | x | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | 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
Indicate the number of shares outstanding of each of the issuers classes of common stock as of the latest practicable date.
As of July 31, 2013 the registrant had outstanding 17,437,784 shares of voting common stock and 579,490 shares of Class B non-voting common stock.
Form 10-Q Quarterly Report
Index
Page | ||||||
Item 1 |
Financial Statements | 4 | ||||
Item 2 |
Managements Discussion and Analysis of Financial Condition and Results of Operations | 50 | ||||
Item 3 |
Quantitative and Qualitative Disclosure About Market Risk | 80 | ||||
Item 4 |
Controls and Procedures | 81 | ||||
Item 1 |
Legal Proceedings | 83 | ||||
Item 1A |
Risk Factors | 83 | ||||
Item 2 |
Unregistered Sales of Equity Securities and Use of Proceeds | 83 | ||||
Item 3 |
Defaults Upon Senior Securities. | 84 | ||||
Item 4 |
Mine Safety Disclosures. | 84 | ||||
Item 5 |
Other Information. | 84 | ||||
Item 6 |
Exhibits | 85 | ||||
90 |
2
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
When used in this report and in public shareholder communications, in other documents of Banc of California, Inc. (the Company, we, us and our) filed with or furnished to the Securities and Exchange Commission (the SEC), or in oral statements made with the approval of an authorized executive officer, the words or phrases believe, will, should, will likely result, are expected to, will continue, is anticipated, estimate, project, plans, guidance or similar expressions are intended to identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date made. These statements may relate to our future financial performance, strategic plans or objectives, revenue, expense or earnings projections, or other financial items. By their nature, these statements are subject to numerous uncertainties that could cause actual results to differ materially from those anticipated in the statements.
Factors that could cause actual results to differ materially from the results anticipated or projected include, but are not limited to, the following: (i) the occurrence of any event, change or other circumstances that could give rise to the termination of the agreement for the pending sale of certain branches to American West Bank (AWB); (ii) the inability to complete the pending sale of certain branches to AWB due to the failure to satisfy the conditions to completion; (iii) risks that the pending sale of certain branches to AWB, or the Companys recently completed acquisitions of Beach Business Bank, Gateway Bancorp and the Private Bank of California (PBOC), may disrupt current plans and operations, the potential difficulties in customer and employee retention as a result of the transactions and the amount of the costs, fees, expenses and charges related to the transactions; (iv) continuation or worsening of current recessionary conditions, as well as continued turmoil in the financial markets; (v) the credit risks of lending activities, which may be affected by further deterioration in real estate markets and the financial condition of borrowers, may lead to increased loan and lease delinquencies, losses and nonperforming assets in our loan portfolio, and may result in our allowance for loan and lease losses not being adequate to cover actual losses and require us to materially increase our loan and lease loss reserves; (vi) the quality and composition of our securities portfolio; (vii) changes in general economic conditions, either nationally or in our market areas; (viii) continuation of the historically low short-term interest rate environment, changes in the levels of general interest rates, and the relative differences between short- and long-term interest rates, deposit interest rates, our net interest margin and funding sources; (ix) fluctuations in the demand for loans and leases, the number of unsold homes and other properties and fluctuations in commercial and residential real estate values in our market area; (x) results of examinations of us by regulatory authorities and the possibility that any such regulatory authority may, among other things, require us to increase our allowance for loan and lease losses, write-down asset values, increase our capital levels, or affect our ability to borrow funds or maintain or increase deposits, which could adversely affect our liquidity and earnings; (xi) legislative or regulatory changes that adversely affect our business, including changes in regulatory capital or other rules; (xii) our ability to control operating costs and expenses; (xiii) staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our work force and potential associated charges; (xiv) errors in our estimates in determining fair value of certain of our assets, which may result in significant declines in valuation; (xv) the network and computer systems on which we depend could fail or experience a security breach; (xvi) our ability to attract and retain key members of our senior management team; (xvii) costs and effects of litigation, including settlements and judgments; (xviii) increased competitive pressures among financial services companies; (xix) changes in consumer spending, borrowing and saving habits; (xx) adverse changes in the securities markets; (xxi) earthquake, fire or other natural disasters affecting the condition of real estate collateral; (xxii) the availability of resources to address changes in laws, rules or regulations or to respond to regulatory actions; (xxiii) inability of key third-party providers to perform their obligations to us; (xxiv) changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board or their application to our business, including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; (xxv) war or terrorist activities; and (xxvi) other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services and the other risks described in this report and from time to time in other documents that we file with or furnish to the SEC, including, without limitation, the risks described under Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2012. You should not place undue reliance on forward-looking statements, and we undertake no obligation to update any such statements to reflect circumstances or events that occur after the date on which the forward-looking statement is made.
3
PART I FINANCIAL INFORMATION
Banc of California, Inc.
Consolidated Statements of Financial Condition
(In thousands of dollars except share and per share data)
(Unaudited)
June 30, 2013 |
December 31, 2012 |
|||||||
ASSETS | ||||||||
Cash and due from banks |
$ | 8,153 | $ | 8,254 | ||||
Interest-bearing deposits |
454,182 | 100,389 | ||||||
|
|
|
|
|||||
Total cash and cash equivalents |
462,335 | 108,643 | ||||||
Time deposits in financial institutions |
2,589 | 5,027 | ||||||
Securities available for sale, at fair value |
106,751 | 121,419 | ||||||
Loans held for sale, carried at fair value |
257,949 | 113,158 | ||||||
Loans and leases receivable, net of allowance of $16,979 at June 30, 2013 and $14,448 at December 31, 2012 |
1,597,367 | 1,234,023 | ||||||
Federal Home Loan Bank and other bank stock, at cost |
10,838 | 8,842 | ||||||
Servicing rights, net ($4,620 measured at fair value at June 30, 2013 and $1,739 at December 31, 2012) |
5,040 | 2,278 | ||||||
Accrued interest receivable |
7,887 | 5,002 | ||||||
Other real estate owned (OREO), net |
1,537 | 4,527 | ||||||
Premises, equipment, and capital leases, net |
15,533 | 16,147 | ||||||
Premises and equipment held-for-sale |
3,139 | | ||||||
Bank-owned life insurance |
18,792 | 18,704 | ||||||
Deferred income tax, net |
7,199 | 7,572 | ||||||
Goodwill |
7,048 | 7,048 | ||||||
Income tax receivable |
738 | 5,545 | ||||||
Other intangible assets, net |
4,740 | 5,474 | ||||||
Other assets |
25,632 | 19,293 | ||||||
|
|
|
|
|||||
Total assets |
$ | 2,535,114 | $ | 1,682,702 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Deposits: |
||||||||
Noninterest-bearing deposits |
132,855 | 194,662 | ||||||
Interest-bearing deposits |
1,519,948 | 1,111,680 | ||||||
Deposits held for sale |
457,028 | | ||||||
|
|
|
|
|||||
Total deposits |
2,109,831 | 1,306,342 | ||||||
Advances from Federal Home Loan Bank |
45,000 | 75,000 | ||||||
Notes payable, net |
82,127 | 81,935 | ||||||
Reserve for loss on repurchased loans |
3,974 | 3,485 | ||||||
Accrued expenses and other liabilities |
25,697 | 27,183 | ||||||
|
|
|
|
|||||
Total liabilities |
2,266,629 | 1,493,945 | ||||||
Commitments and contingent liabilities |
||||||||
SHAREHOLDERS EQUITY | ||||||||
Preferred stock, $.01 par value per share, $1,000 per share liquidation preference for a total of $32,000; 50,000,000 shares authorized, 32,000 shares issued and outstanding at June 30, 2013 and December 31, 2012 |
31,934 | 31,934 | ||||||
Perpetual preferred stock, $.01 par value per share; Series C, 8% non-cumulative, $1,000 per share liquidation preference, 1,610,000 shares authorized and 1,400,000 and 0 shares outstanding at June 30, 2013 at December 31, 2012 |
33,734 | | ||||||
Common stock, $.01 par value per share, 196,863,844 shares authorized; 16,134,900 shares issued and 14,976,979 shares outstanding at June 30, 2013; 12,013,717 shares issued and 10,780,427 shares outstanding at December 31, 2012 |
162 | 120 | ||||||
Class B non-voting non-convertible Common stock, $.01 par value per share, 3,136,156 shares authorized; 574,258 shares issued and outstanding at June 30, 2013 and 1,112,188 shares issued and outstanding at December 31, 2012 |
5 | 11 | ||||||
Additional paid-in capital |
197,272 | 154,563 | ||||||
Retained earnings |
28,678 | 26,550 | ||||||
Treasury stock, at cost (1,157,921 shares at June 30, 2013 and 1,233,290 shares at December 31, 2012) |
(24,088 | ) | (25,818 | ) | ||||
Accumulated other comprehensive income, net |
788 | 1,397 | ||||||
|
|
|
|
|||||
Total shareholders equity |
268,485 | 188,757 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 2,535,114 | $ | 1,682,702 | ||||
|
|
|
|
See accompanying notes to consolidated financial statements (Unaudited)
4
Banc of California, Inc.
Consolidated Statements of Operations
(In thousands of dollars except share and per share data)
(Unaudited)
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Interest and dividend income |
||||||||||||||||
Loans, including fees |
$ | 26,153 | $ | 9,604 | $ | 44,690 | $ | 19,132 | ||||||||
Securities |
369 | 694 | 867 | 1,431 | ||||||||||||
Dividends and other interest-earning assets |
219 | 80 | 352 | 140 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest and dividend income |
26,741 | 10,378 | 45,909 | 20,703 | ||||||||||||
Interest expense |
||||||||||||||||
Deposits |
3,303 | 1,358 | 5,302 | 2,707 | ||||||||||||
Federal Home Loan Bank advances |
58 | 92 | 121 | 192 | ||||||||||||
Capital leases |
20 | 2 | 32 | 2 | ||||||||||||
Notes payable |
1,735 | 495 | 3,470 | 495 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
5,116 | 1,947 | 8,925 | 3,396 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income |
21,625 | 8,431 | 36,984 | 17,307 | ||||||||||||
Provision for loan and lease losses |
1,918 | 279 | 4,086 | 970 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income after provision for loan and lease losses |
19,707 | 8,152 | 32,898 | 16,337 | ||||||||||||
Noninterest income |
||||||||||||||||
Customer service fees |
509 | 378 | 1,055 | 739 | ||||||||||||
Loan servicing income |
458 | | 646 | | ||||||||||||
Income from bank owned life insurance |
50 | 60 | 88 | 129 | ||||||||||||
Net gain (loss) on sales of securities available for sale |
1 | (32 | ) | 309 | (71 | ) | ||||||||||
Net gain on sale of loans |
3,724 | 145 | 4,036 | 145 | ||||||||||||
Net gain on mortgage banking activities |
20,261 | | 36,631 | | ||||||||||||
Other income |
1,069 | 88 | 1,235 | 200 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest income |
26,072 | 639 | 44,000 | 1,142 | ||||||||||||
Noninterest expense |
||||||||||||||||
Salaries and employee benefits |
25,311 | 5,177 | 44,391 | 10,044 | ||||||||||||
Occupancy and equipment |
3,630 | 1,321 | 6,823 | 2,320 | ||||||||||||
Professional fees |
2,947 | 987 | 5,244 | 1,530 | ||||||||||||
Data processing |
1,365 | 502 | 2,275 | 909 | ||||||||||||
Advertising |
890 | 214 | 1,412 | 453 | ||||||||||||
Regulatory assessments |
211 | 362 | 592 | 680 | ||||||||||||
Loan servicing and foreclosure expense |
148 | 367 | 352 | 705 | ||||||||||||
Operating loss on equity investment |
131 | 77 | 290 | 153 | ||||||||||||
Valuation allowance for OREO |
| 155 | 79 | 169 | ||||||||||||
Net gain on sales of other real estate owned |
(37 | ) | (192 | ) | (151 | ) | (508 | ) | ||||||||
Provision for loan repurchases |
732 | | 988 | | ||||||||||||
Amortization of intangible assets |
367 | | 734 | | ||||||||||||
All other expense |
3,899 | 973 | 6,123 | 1,706 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest expense |
39,594 | 9,943 | 69,152 | 18,161 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
6,185 | (1,152 | ) | 7,746 | (682 | ) | ||||||||||
Income tax expense (benefit) |
1,822 | (413 | ) | 2,454 | (320 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | 4,363 | $ | (739 | ) | $ | 5,292 | $ | (362 | ) | ||||||
Preferred stock dividends and discount accretion |
| 314 | 288 | 714 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) available to common shareholders |
$ | 4,363 | $ | (1,053 | ) | $ | 5,004 | $ | (1,076 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings (loss) per common share |
$ | 0.36 | $ | (0.09 | ) | $ | 0.41 | $ | (0.09 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings (loss) per common share |
$ | 0.36 | $ | (0.09 | ) | $ | 0.41 | $ | (0.09 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings (loss) per class B common share |
$ | 0.36 | $ | (0.09 | ) | $ | 0.41 | $ | (0.09 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings (loss) per class B common share |
$ | 0.36 | $ | (0.09 | ) | $ | 0.41 | $ | (0.09 | ) | ||||||
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements (Unaudited)
5
Banc of California, Inc.
Consolidated Statements of Comprehensive Income/(loss)
(In thousands of dollars, except share and per share data)
(Unaudited)
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net income (loss) |
$ | 4,363 | $ | (739 | ) | $ | 5,292 | $ | (362 | ) | ||||||
Other comprehensive income (loss), before tax: |
||||||||||||||||
Change in net unrealized gains (losses) on securities: |
||||||||||||||||
Unrealized holding gains (losses) arising during the period, net of tax (expense) benefit of $0 and $210 for the three months ended $0 and $551 for the six months ended June 30, 2013 and 2012, respectively |
(400 | ) | 299 | (300 | ) | 787 | ||||||||||
Less: reclassification adjustment for (gains) losses included in net income, net of tax (expense) benefit of $0 and $13 for the three months ended and $0 and $29 for the six months ended June 30, 2013 and 2012, respectively |
(1 | ) | 19 | (309 | ) | 42 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other comprehensive (loss) income, net of tax |
$ | (401 | ) | $ | 318 | $ | (609 | ) | $ | 829 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
$ | 3,962 | $ | (421 | ) | $ | 4,683 | $ | 467 | |||||||
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements (Unaudited)
6
Banc of California, Inc.
Consolidated Statements of Shareholders Equity
(In thousands of dollars, except share and per share data)
(Unaudited)
Preferred Stock |
Perpetual Preferred Stock |
Common Stock |
Class
B Non-voting Non-convertible Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Treasury Stock |
Accumulated Other Comprehensive Income (Loss) |
Total | ||||||||||||||||||||||||||||
Balance at January 1, 2012 |
$ | 31,934 | $ | | $ | 117 | $ | 11 | $ | 150,786 | $ | 27,623 | $ | (25,037 | ) | $ | (939 | ) | $ | 184,495 | ||||||||||||||||
Comprehensive income (loss): |
||||||||||||||||||||||||||||||||||||
Net loss |
| | | | | (362 | ) | | | (362 | ) | |||||||||||||||||||||||||
Other comprehensive income, net |
| | | | | | | 829 | 829 | |||||||||||||||||||||||||||
Forfeiture and retirement of 200 shares of common stock |
| | | | 3 | | (3 | ) | | | ||||||||||||||||||||||||||
Stock option compensation expense |
| | | | 427 | | | | 427 | |||||||||||||||||||||||||||
Restricted stock compensation expense |
| | | | 104 | | | 104 | ||||||||||||||||||||||||||||
Issuance of 5,000 stock awards |
| | (106 | ) | | 106 | | | ||||||||||||||||||||||||||||
Purchase of 228 shares of treasury stock |
| | | | | | (73 | ) | | (73 | ) | |||||||||||||||||||||||||
Dividends declared ($0.24 per common share) |
| | 1 | | 421 | (2,801 | ) | | | (2,379 | ) | |||||||||||||||||||||||||
Preferred stock issuance cost |
(9 | ) | | | | | | | | (9 | ) | |||||||||||||||||||||||||
Preferred stock dividends |
| | | | | (714 | ) | | | (714 | ) | |||||||||||||||||||||||||
Tax loss of restricted share awards vesting |
| | | | (17 | ) | | | | (17 | ) | |||||||||||||||||||||||||
Capital raising expenses |
| | | | (6 | ) | | | | (6 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at June 30, 2012 |
$ | 31,925 | $ | | $ | 118 | $ | 11 | $ | 151,612 | $ | 23,746 | $ | (25,007 | ) | $ | (110 | ) | $ | 182,295 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at January 1, 2013 |
$ | 31,934 | $ | | $ | 120 | $ | 11 | $ | 154,563 | $ | 26,550 | $ | (25,818 | ) | $ | 1,397 | $ | 188,757 | |||||||||||||||||
Net income |
| | | | | 5,292 | | | 5,292 | |||||||||||||||||||||||||||
Other comprehensive income, net |
| | | | | | | (609 | ) | (609 | ) | |||||||||||||||||||||||||
Issuance of common stock |
| | 42 | (6 | ) | 43,450 | | | | 43,486 | ||||||||||||||||||||||||||
Issuance of preferred stock |
| 33,734 | | | | | | | 33,734 | |||||||||||||||||||||||||||
Purchase of 6,216 shares of treasury stock |
| | | | | | (69 | ) | | (69 | ) | |||||||||||||||||||||||||
Issuance of stock awards from treasury stock |
| | | | (1,799 | ) | | 1,799 | | | ||||||||||||||||||||||||||
Shares purchased under the Dividend Reinvestment Plan |
| | | | 186 | (186 | ) | | | | ||||||||||||||||||||||||||
Stock option compensation expense |
| | | | 215 | | | | 215 | |||||||||||||||||||||||||||
Restricted stock compensation expense |
| | | | 657 | | | | 657 | |||||||||||||||||||||||||||
Dividends declared ($0.24 per common share) |
| | | | | (2,690 | ) | | | (2,690 | ) | |||||||||||||||||||||||||
Preferred stock dividends |
| | | | | (288 | ) | | | (288 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at June 30, 2013 |
$ | 31,934 | $ | 33,734 | $ | 162 | $ | 5 | $ | 197,272 | $ | 28,678 | $ | (24,088 | ) | $ | 788 | $ | 268,485 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements (Unaudited)
7
Banc of California, Inc.
Consolidated Statements of Cash Flows
(In thousands of dollars)
(Unaudited)
Six months ended June 30, |
||||||||
2013 | 2012 | |||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
$ | 5,292 | $ | (362 | ) | |||
Adjustments to reconcile net income (loss) to net cash from operating activities |
||||||||
Provision for loan losses |
4,086 | 970 | ||||||
Provision for loan repurchases |
988 | | ||||||
Net gain on mortgage banking activities |
(36,631 | ) | | |||||
Gain on sale of loans |
(4,036 | ) | | |||||
Net amortization (accretion) of securities |
576 | 433 | ||||||
Depreciation |
1,510 | 535 | ||||||
Amortization of intangibles |
734 | | ||||||
Amortization of debt |
192 | 34 | ||||||
Stock option compensation expense |
215 | 427 | ||||||
Restricted stock compensation expense |
657 | 104 | ||||||
Stock appreciation right expense |
298 | | ||||||
Bank owned life insurance income |
(88 | ) | (129 | ) | ||||
Operating loss on equity investment |
290 | 153 | ||||||
Net (gain) loss on sale of securities available for sale |
(309 | ) | 71 | |||||
Gain on sale of other real estate owned |
(151 | ) | (508 | ) | ||||
Gain on sale of property and equipment |
(2 | ) | | |||||
Deferred income tax expense |
| 517 | ||||||
Increase in valuation allowances on other real estate owned |
79 | 169 | ||||||
Originations of loans held for sale |
(867,640 | ) | | |||||
Proceeds from sales of loans held for sale |
752,478 | | ||||||
Deferred loan (costs) fees |
(399 | ) | 355 | |||||
Premiums and discounts on purchased loans |
(8,001 | ) | (425 | ) | ||||
Accrued interest receivable |
(2,885 | ) | (146 | ) | ||||
Other assets |
8,710 | 8,074 | ||||||
Accrued interest payable and other liabilities |
863 | (1,023 | ) | |||||
|
|
|
|
|||||
Net cash from operating activities |
(143,174 | ) | 9,249 | |||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Proceeds from sales of securities available-for-sale |
8,539 | 5,682 | ||||||
Proceeds from maturities, calls, principal repayments of securities available-for-sale |
53,897 | 21,932 | ||||||
Purchases of securities available-for-sale |
(48,626 | ) | (42,229 | ) | ||||
Purchases of equity investment |
| (375 | ) | |||||
Loan originations and principal collections, net |
(144,707 | ) | (65,714 | ) | ||||
Purchase of loans |
(374,878 | ) | (22,385 | ) | ||||
Redemption of Federal Home Loan Bank stock |
25 | 661 | ||||||
Purchase of Federal Home Loan Bank and Other Bank Stocks |
(2,021 | ) | | |||||
Net change in other interest-bearing deposits |
2,438 | | ||||||
Proceeds from sale of loans held for investment |
155,209 | 22,947 | ||||||
Proceeds from sale of other real estate owned |
3,474 | 7,015 | ||||||
Additions to premises and equipment |
(4,033 | ) | (3,092 | ) | ||||
Payment of capital lease obligations |
(113 | ) | (10 | ) | ||||
|
|
|
|
|||||
Net cash from investing activities |
(350,796 | ) | (75,568 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Net increase in deposits |
803,489 | 65,997 | ||||||
Repayments of Federal Home Loan Bank advances |
(55,000 | ) | (20,000 | ) | ||||
Proceeds from Federal Home Loan Bank advances |
25,000 | 35,000 | ||||||
SBLF expense |
| (7 | ) | |||||
Net proceeds from issuance of common stock |
43,486 | | ||||||
Net proceeds from issuance of preferred stock |
33,734 | | ||||||
Net proceeds from issuance of long term debt |
| 31,680 | ||||||
Purchase of treasury stock |
(69 | ) | (82 | ) | ||||
Tax benefit (expenses) from restricted stock vesting |
| (17 | ) | |||||
Dividends paid on preferred stock |
(288 | ) | (714 | ) | ||||
Dividends paid on common stock |
(2,690 | ) | (1,186 | ) | ||||
|
|
|
|
|||||
Net cash from financing activities |
847,662 | 110,671 | ||||||
|
|
|
|
|||||
Net change in cash and cash equivalents |
353,692 | 44,352 | ||||||
Cash and cash equivalents at beginning of year |
108,643 | 44,475 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of year |
$ | 462,335 | $ | 88,827 | ||||
|
|
|
|
|||||
Supplemental cash flow information |
||||||||
Interest paid on deposits and borrowed funds |
$ | 8,893 | $ | 3,380 | ||||
Income taxes paid |
| | ||||||
Income tax refunds received |
2,305 | | ||||||
Supplemental disclosure of noncash activities |
||||||||
Transfer from loans to other real estate owned, net |
| 3,614 | ||||||
Equipment acquired under capital leases |
714 | 179 | ||||||
Transfer of loans receivable to loans held for sale |
10,358 | |
See accompanying notes to consolidated financial statements (Unaudited)
8
BANC OF CALIFORNIA, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
June 30, 2013
(Amounts in thousands of dollars, except share and per share data)
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation: The accompanying unaudited consolidated financial statements include the accounts of Banc of California, Inc. (the Company) and its wholly owned subsidiaries, Pacific Trust Bank (PacTrust Bank), Beach Business Bank (Beach, and together with PacTrust Bank, the Banks) and PTB Property Holdings, LLC, as of June 30, 2013 and December 31, 2012 and for the six months ended June 30, 2013 and 2012, except that the accounts of Beach Business Bank were not included for amounts prior to July 1, 2012. Significant intercompany accounts and transactions have been eliminated in consolidation. Unless the context requires otherwise, all references to the Company include its wholly owned subsidiaries. As discussed in Note 19, on July 1, 2013, the Company completed its acquisition of The Private Bank of California, a California-chartered bank (PBOC), through the merger of PBOC with and into Beach, with Beach surviving the merger and changing its name to The Private Bank of California.
Nature of Operations: The principal business of the Company is the ownership of the Banks. PacTrust Bank is a federally chartered stock savings bank and Beach is a California state chartered commercial bank. The Banks are members of the Federal Home Loan Bank (FHLB) system, and maintain insurance on deposit accounts with the Federal Deposit Insurance Corporation (FDIC). PTB Property Holdings, LLC manages and disposes of other real estate owned properties.
The Banks are engaged in the business of retail banking, with operations conducted through 19 banking offices serving San Diego, Los Angeles, Orange and Riverside counties, California and forth-two loan production offices in California, Arizona, Oregon, , Washington and Montana. As of June 30, 2013, single family residential (SFR) loans and Green loans, SFR mortgage lines of credit, accounted for approximately 51.1 percent and 10.9 percent, respectively, of the Companys loan and lease portfolio, with a high percentage of such loans concentrated in Southern California. The customers ability to repay their loans or leases is dependent on the real estate market and general economic conditions in the area.
The accounting and reporting polices of the Company are based upon U.S. generally accepted accounting principles (GAAP) and conform to predominant practices within the banking industry. The Company has not made any significant changes in its critical accounting policies or in its estimates and assumptions from those disclosed in its 2012 Annual Report on Form 10-K other than the adoption of new accounting pronouncements and other authoritative guidance that became effective for the Company on or after January 1, 2013. Refer to Accounting Pronouncements for discussion of accounting pronouncements adopted in 2013.
Basis of Presentation: The accompanying unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations for reporting on Form 10-Q. Accordingly, certain disclosures required by GAAP are not included herein. These interim statements should be read in conjunction with the consolidated financial statements and notes included in the Annual Report on Form 10-K for the year ended December 31, 2012 filed by the Company with the Securities and Exchange Commission. The December 31, 2012 balance sheet presented herein has been derived from the audited financial statements included in the Annual Report on Form 10-K for the year ended December 31, 2012 filed with the Securities and Exchange Commission, but does not include all of the disclosures required by GAAP.
In the opinion of management of the Company, the accompanying unaudited interim consolidated financial statements reflect all of the adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the consolidated financial position and consolidated results of operations for the periods presented. Certain reclassifications have been made in the prior period financial statements to conform to the current period presentation.
The results of operations for the three and six months ended June 30, 2013 are not necessarily indicative of the results to be expected for the full year.
Use of Estimates in the Preparation of Financial Statements: The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and disclosures provided, and actual results could differ. The allowance for loan and lease losses, reserve for loss on repurchased loans, servicing rights, other real estate owned, realization of deferred tax assets, goodwill, other intangible assets, mortgage banking derivatives, fair value of assets and liabilities acquired in business combinations, fair value estimate of private label residential mortgage-backed securities, and the fair value of financial instruments are particularly subject to change and such change could have a material effect on the consolidated financial statements.
Income Taxes: Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. The Company had $8.0 million and $8.4 million of valuation allowance related to its deferred tax assets at June 30, 2013 and December 31, 2012 (See further discussion in Note 11, Income Taxes).
9
Accounting Pronouncements: During the six months ended June 30, 2013, the following pronouncements applicable to the company were issued or became effective:
In January 2013, the FASB issued ASU 2013-01, Balance Sheet (Topic 210), Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities (ASU 2013-01 ). ASU 2013-01 clarifies that ordinary trade receivables and other receivables are not in the scope of ASU 2011-11, Balance Sheet (Topic 210), Disclosures about Offsetting Assets and Liabilities (2011- 11). Specifically, ASU 2011-11 applies only to derivatives, repurchase agreements and reverse repurchase agreements, and securities borrowing and securities lending transactions that are either offset in accordance with specific criteria contained in the ASC or subject to a master netting arrangement or similar agreement. The amendments in ASU 2013-01 are effective for fiscal years beginning on or after January 1, 2013, and interim periods within those annual periods. Adoption of the new guidance is not expected to have a significant impact on the Companys consolidated financial statements.
In February 2013, the FASB issued ASU 2013-02, Other Comprehensive Income (Topic 220), Reporting of Amounts Reclassified out of Other Comprehensive Income (ASU 2013-02). The provisions in the ASU supersede and replace the presentation requirements for reclassifications out of accumulated other comprehensive income (AOCI) in ASUs 2011-05 and 2011-12. ASU 2013-02 requires entities to disclose additional information about reclassification adjustments, including (1) changes in AOCI balances by component and (2) significant items reclassified out of AOCI. The new disclosure requirements are effective for fiscal years, and interim periods within those years, beginning after December 15, 2012. Adoption of the new guidance did not have a significant impact on the Companys consolidated financial statements.
NOTE 2 BUSINESS COMBINATIONS AND BRANCH SALES
Beach Business Bank Merger
Effective July 1, 2012, the Company acquired Beach Business Bank pursuant to the terms of the Agreement and Plan of Merger (the Merger Agreement) dated August 30, 2011, as amended October 31, 2011. At the effective time of the transaction, a newly formed and wholly owned subsidiary of the Company (Merger Sub) merged with and into Beach (the Merger), with Beach continuing as the surviving entity in the Merger and a wholly owned subsidiary of the Company. Pursuant and subject to the terms of the Merger Agreement, each outstanding share of Beach common stock (other than specified shares owned by the Company, Merger Sub or Beach, and other than in the case of shares in respect of, or underlying, certain Beach options and other equity awards, which were treated as set forth in the Merger Agreement) was converted into the right to receive $9.21415 in cash and one warrant. Each warrant entitled the holder to purchase 0.33 of a share of Company common stock at an exercise price of $14.00 per share for a period of one year. All of the warrants expired on June 30, 2013 without being exercised. The aggregate cash consideration paid to Beach shareholders in the Merger was approximately $39.1 million. In addition, Beach shareholders received in aggregate warrants to purchase the equivalent of 1,401,959 shares of the Companys common stock with an estimated fair value of $1.0 million.
Beach (re-named The Private Bank of California effective July 1, 2013) operates branches in Manhattan Beach, Long Beach, and Costa Mesa, California. Beach also has a division named The Doctors Bank®, which serves physicians and dentists nationwide. Additionally, Beach provides loans to small businesses based on Small Business Administration (SBA) lending programs. Beachs consolidated assets and equity (unaudited) as of June 30, 2012 totaled $311.9 million and $33.3 million, respectively. The acquired assets and liabilities were recorded at fair value at the date of acquisition and were reflected in the Companys consolidated June 30, 2013 and December 31, 2012 financial statements as such.
In accordance with GAAP guidance for business combinations, the Company recorded $7.0 million of goodwill and $4.5 million of other intangible assets during the year ended December 31, 2012. The other intangible assets are primarily related to core deposits and are being amortized on an accelerated basis over 27 years. For tax purposes purchase accounting adjustments, including goodwill are all non-taxable and/or non-deductible.
The unique market opportunity that was created with the acquisition is that it creates for our Company the opportunity to leverage Beachs branch network, SBA lending platform, the Doctors Bank product offerings and other programs that can be deployed throughout our market which we expect will help augment our customer base. This acquisition was consistent with the Companys strategy to build a regional presence in Southern California. The acquisition offers the Company the opportunity to increase profitability by introducing existing products and services to the acquired customer base as well as acquire new customers in the expanded region.
Gateway Bancorp Acquisition
Effective August 18, 2012, the Company acquired Gateway Bancorp, the holding company of Gateway Business Bank (Gateway) pursuant to the terms of the Stock Purchase Agreement (the Purchase Agreement) dated June 3, 2011, as amended on November 28, 2011, February 24, 2012, June 30, 2012, and July 31, 2012. The acquisition was accomplished by the Companys purchase of all of the outstanding stock of Gateway Bancorp, followed by the merger of Gateway into PacTrust Bank. Under the terms of the Purchase Agreement, the Company purchased all of the issued and outstanding shares of Gateway Bancorp for $15.4 million in cash.
10
Gateway operated branches in Lakewood and Laguna Hills, California. As part of the acquisition, Mission Hills Mortgage Bankers (MHMB, a division of Gateway), including its 22 loan production offices in California, Arizona, Oregon and Washington, became a division of PacTrust Bank. Gateways consolidated assets and equity (unaudited) as of August 17, 2012 totaled $175.5 million and $25.8 million, respectively. The acquired assets and liabilities were recorded at fair value at the date of acquisition and were reflected in the June 30, 2013 and December 31, 2012 consolidated financial statements as such.
In accordance with GAAP guidance for business combinations, the Company recorded $11.6 million of bargain purchase gain and $1.7 million of other intangible assets during the year ended December 31, 2012. The other intangible assets are related to $720 thousand of core deposits, which are being amortized on an accelerated basis over 46 years, and $955 thousand of trade name intangible which is being amortized over 20 years. For tax purposes the purchase accounting adjustments and bargain purchase gain are non-taxable and/or non-deductible. Due to circumstances that Gateway faced at the time the acquisition was negotiated, which include regulatory orders and operating losses, the terms negotiated included a purchase price that was $5 million lower than Gateway Bancorps equity book value. The discount was further increased to $6.5 million in exchange for the elimination of any contingent liability to the shareholder of Gateway Bancorp related to mortgage repurchase risk. Due to delays in obtaining regulatory approval, the deal closed nine months later than originally planned. This passage of time allowed Gateway to eliminate all regulatory orders, return to profitability, improve asset quality, and increase the book value of equity by reducing the expected discount on assets. As a result, a bargain purchase gain of $11.6 million resulted at the time of purchase.
This acquisition was consistent with the Companys strategy to build a regional presence in Southern California. The acquisition offers the Company the opportunity to increase profitability by introducing existing products and services to the acquired customer base as well as add new customers in the expanded region.
Pro Forma Information
The following table presents unaudited pro forma information as if the acquisitions had occurred on January 1, 2012 after giving effect to certain adjustments. The unaudited pro forma information for the three and six months ended June 30, 2013 and 2012 includes adjustments for interest income on loans and securities acquired, amortization of intangibles arising from the transaction, interest expense on deposits and borrowings acquired, and the related income tax effects. The unaudited pro forma financial information is not necessarily indicative of the results of operations that would have occurred had the transaction been effected on the assumed date.
Pro Forma | ||||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(In thousands, except per share data) | ||||||||||||||||
SUMMARIZED INCOME STATEMENT DATA (unaudited): |
||||||||||||||||
Net interest income |
$ | 21,625 | $ | 13,343 | $ | 36,984 | $ | 27,173 | ||||||||
Provision for loan and lease losses |
1,918 | 929 | 4,086 | 1,820 | ||||||||||||
Non-interest income |
26,072 | 12,369 | 44,000 | 22,229 | ||||||||||||
Non-interest expense |
39,594 | 24,143 | 69,152 | 45,706 | ||||||||||||
Income before income taxes |
6,185 | 640 | 7,746 | 1,876 | ||||||||||||
Income tax expense |
1,822 | 340 | 2,454 | 754 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 4,363 | $ | 300 | $ | 5,292 | $ | 1,122 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earning per share |
$ | 0.36 | $ | 0.03 | $ | 0.41 | $ | 0.10 | ||||||||
Diluted earnings per share |
$ | 0.36 | $ | 0.03 | $ | 0.41 | $ | 0.10 |
Excluded from the above pro forma financials is a gain of $11.6 million related to the bargain purchase gain for the Gateway acquisition.
11
Private Bank of California Acquisition
On August 21, 2012, the Company and Beach entered into a definitive agreement to acquire all the outstanding stock of PBOC and to merge PBOC with and into Beach. At June 30, 2013, PBOC had total assets of $655.5 million, total loans, net of allowance for loan losses, of $388.7 million and total deposits of $561.5 million (unaudited). PBOC provides a range of financial services, including credit and deposit products as well as cash management services, from its headquarters located in the Century City area of Los Angeles, California as well as a full-service branch in Hollywood and loan production offices in downtown Los Angeles and Irvine. PBOCs target clients include high-net worth and high income individuals, business professionals and their professional service firms, business owners, entertainment service businesses and non-profit organizations.
The Company completed the acquisition of PBOC on July 1, 2013 (See further discussion in Note 19, Subsequent Events). The acquisition will be accounted for under the acquisition method of accounting.
Branch Sales
On May 31, 2013, PacTrust Bank entered into a definitive agreement with AmericanWest Bank, a Washington state chartered bank (AWB), pursuant to which PacTrust Bank has agreed to sell eight branches and related assets and deposit liabilities to AWB. The transaction will result in the transfer of deposits to AWB in exchange for a deposit premium of 2.3% applied to certain deposit balances transferred at closing. The deposits to be transferred totaled approximately $457.0 million as of June 30, 2013. Certain other assets related to the branches will be acquired as a part of the transaction including the sale of the real estate for three of the branch locations and certain overdraft and other credit facilities related to the deposit accounts. These deposits and retail branch assets have been classified as held-for-sale in the Consolidated Statements of Financial Condition as of June 30, 2013.
NOTE 3 FAIR VALUES OF FINANCIAL INSTRUMENTS
Fair Value Hierarchy. ASC 820-10 establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The topic describes three levels of inputs that may be used to measure fair value:
| Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date. |
| Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. |
| Level 3: Significant unobservable inputs that reflect a reporting entitys own assumptions about the assumptions that market participants would use in pricing an asset or liability. |
Securities Available for Sale. The fair values of securities available for sale are generally determined by quoted market prices, if available (Level 1), or by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities relationship to other benchmark quoted securities (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). The fair values of the Companys Level 3 securities are determined by the Company and an independent third-party provider using a discounted cash flow methodology. The methodology uses discount rates that are based upon observed market yields for similar securities. Prepayment speeds are estimated based upon the prepayment history of each bond and a detailed analysis of the underlying collateral. Gross weighted average coupon, geographic concentrations, loan to value, FICO and seasoning are among the different loan attributes that are factored into our prepayment curve. Default rates and severity are estimated based upon geography of the collateral, delinquency, modifications, loan to value ratios, FICO scores, and past performance.
Impaired Loans and Leases. The fair value of impaired loans and leases with specific allocations of the allowance for loan and lease losses based on collateral values is generally based on recent real estate appraisals (Level 2). These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are typically significant and result in a Level 3 classification of the inputs for determining fair value. The impaired loans categorized as Level 3 also include unsecured and other secured loans whose fair value based on significantly unobservable inputs such as strength of guarantees, cash flows discounted at the effective loan rate, and managements judgement.
12
Loans Held for Sale. The fair value of loans held for sale is based on commitments outstanding from investors as well as what secondary markets are currently offering for portfolios with similar characteristics. Therefore, loans held for sale subjected to recurring fair value adjustments are classified as Level 2.
Derivative Assets and Liabilities. The Companys derivative assets and liabilities are carried at fair value as required by GAAP and are accounted for as freestanding derivatives. The derivative assets are interest rate lock commitments (IRLCs) with prospective residential mortgage borrowers whereby the interest rate on the loan is locked by borrower prior to funding. These IRLCs are determined to be derivative instruments in accordance with GAAP. The derivative liabilities are hedging instruments typically mortgage-backed to-be-announced (TBA securities) used to hedge the risk of fair value changes affected by interest rates changes relating to the Companys mortgage banking operations. The Company hedges the period from the interest rate lock (assuming a fall-out factor) to the date of the loan sale. The estimated fair value is based on current market prices for similar instruments. Given the meaningful level of secondary market activity for derivative contracts, active pricing is available for similar assets and accordingly, the Company classifies its derivative assets and liabilities as Level 2.
Servicing Rights Mortgage. The Company retains servicing on some of its mortgage loans sold and has elected the fair value option for valuation of these mortgage servicing rights. The value is based on a third party model that calculates the present value of the expected net servicing income from the portfolio based on key factors that include interest rates, prepayment assumptions, discount rate and estimated cash flows. Because of the significance of unobservable inputs, these servicing rights are classified as Level 3.
I/O Strips Receivable. The fair value is determined by discounting future cash flows using discount rates and prepayment assumptions that market participants would use for similar financial instruments. Because of the significance of unobservable inputs, the I/O strips receivable are classified as Level 3.
Other Real Estate Owned Assets (OREO). OREO are recorded at the fair value less estimated costs to sell at the time of foreclosure. The fair value of other real estate owned assets is generally based on recent real estate appraisals adjusted for estimated selling costs. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are typically significant and result in a Level 3 classification of the inputs for determining fair value. Only OREO with a valuation allowance are considered to be carried at fair value. For the six months ended June 30, 2013 and 2012, the Company experienced $79 thousand and $169 thousand in valuation allowance expense for those assets, respectively.
13
Assets and Liabilities Measured on a Recurring and Non-Recurring Basis
Available-for-sale securities, loans held for sale, derivative assets and liabilities, and mortgage servicing rights are measured at fair value on a recurring basis, whereas impaired loans and leases and other real estate owned are measured at fair value on a non-recurring basis.
The following table sets forth the Companys financial assets and liabilities measured at fair value on a recurring basis as of the dates indicated:
Fair Value Measurements Level | ||||||||||||||||
Quoted Prices in | Significant | |||||||||||||||
Active Markets | Other | Significant | ||||||||||||||
for Identical | Observable | Unobservable | ||||||||||||||
Carrying | Assets | Inputs | Inputs | |||||||||||||
Value | (Level One) | (Level Two) | (Level Three) | |||||||||||||
(In thousands) | ||||||||||||||||
June 30, 2013: |
||||||||||||||||
Assets |
||||||||||||||||
Available-for-sale securities: |
||||||||||||||||
U.S. government-sponsored entities and agency securities |
$ | 1,000 | $ | | $ | 1,000 | $ | | ||||||||
Private label residential mortgage-backed securities |
29,764 | | 28,058 | 1,706 | ||||||||||||
Agency mortgage-backed securities |
75,987 | | 75,987 | | ||||||||||||
Loans held for sale |
257,949 | | 257,949 | | ||||||||||||
Derivative assets (1) |
13,879 | | 13,879 | | ||||||||||||
Mortgage servicing rights (2) |
4,620 | | | 4,620 | ||||||||||||
Liabilities |
||||||||||||||||
Derivative liabilities (3) |
477 | | 477 | | ||||||||||||
December 31, 2012: |
||||||||||||||||
Assets |
||||||||||||||||
Available-for-sale securities: |
||||||||||||||||
U.S. government-sponsored entities and agency securities |
$ | 2,710 | $ | | $ | 2,710 | $ | | ||||||||
State and Municipal securities |
9,944 | | 9,944 | | ||||||||||||
Private label residential mortgage-backed securities |
41,846 | | 39,632 | 2,214 | ||||||||||||
Agency mortgage-backed securities |
66,919 | | 66,919 | | ||||||||||||
Loans held for sale |
113,158 | | 113,158 | | ||||||||||||
Derivative assets (1) |
2,890 | | 2,890 | | ||||||||||||
Mortgage servicing rights (2) |
1,739 | | | 1,739 | ||||||||||||
Liabilities |
||||||||||||||||
Derivative liabilities (3) |
988 | | 988 | |
(1) | Included in other assets on the consolidated statements of financial condition |
(2) | Included in servicing rights, net on the consolidated statements of financial condition |
(3) | Included in accrued expenses and other liabilities on the consolidated statements of financial condition |
14
The following table sets forth the Companys financial assets and liabilities measured at fair value on a non recurring basis as of the dates indicated:
Fair Value Measurements Level | ||||||||||||||||
Quoted Prices in | Significant | |||||||||||||||
Active Markets | Other | Significant | ||||||||||||||
for Identical | Observable | Unobservable | ||||||||||||||
Carrying | Assets | Inputs | Inputs | |||||||||||||
Value | (Level One) | (Level Two) | (Level Three) | |||||||||||||
(In thousands) | ||||||||||||||||
June 30, 2013: |
||||||||||||||||
Assets |
||||||||||||||||
Impaired loans: |
||||||||||||||||
Real estate 1-4 family first mortgage |
11,248 | | 4,290 | 6,958 | ||||||||||||
Multi-family |
2,048 | | | 2,048 | ||||||||||||
HELOCs, home equity loans, and other consumer installment credit |
1,055 | 635 | 420 | |||||||||||||
Real estate mortgage |
725 | | | 725 | ||||||||||||
SBA |
13 | | | 13 | ||||||||||||
Other real estate owned assets: |
||||||||||||||||
Real estate 1-4 family first mortgage |
109 | | | 109 | ||||||||||||
Land |
1,428 | | | 1,428 | ||||||||||||
December 31, 2012: |
||||||||||||||||
Assets |
||||||||||||||||
Impaired loans: |
||||||||||||||||
Real estate 1-4 family first mortgage |
$ | 21,778 | $ | | $ | 3,041 | $ | 18,737 | ||||||||
Multi-family |
5,442 | | | 5,442 | ||||||||||||
Real estate mortgage |
2,531 | | 829 | 1,702 | ||||||||||||
HELOCs, home equity loans, and other consumer installment credit |
3 | | | 3 | ||||||||||||
Other real estate owned assets: |
||||||||||||||||
Real estate 1-4 family first mortgage |
118 | | | 118 | ||||||||||||
Land |
3,889 | | | 3,889 |
There were $4.0 million and no impaired loans and leases with specific allowances tested for impairment using the fair value of the collateral for collateral dependent loans at June 30, 2013 and December 31, 2012, respectively.
Other real estate owned measured at fair value less costs to sell, had a net carrying value of $1.5 million, which was comprised of the outstanding balance of $1.6 million, net of a valuation allowance of $42 thousand at June 30, 2013. At December 31, 2012, real estate owned had a net carrying value of $4.5 million, which is made up of the outstanding balance of $6.6 million, net of a valuation allowance of $2.1 million.
15
The tables below present a reconciliation of assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the six months ended June 30, 2013:
Private
label residential mortgage-backed securities |
Mortgage Servicing Rights |
Total | ||||||||||
(In thousands) | ||||||||||||
Balance of recurring Level 3 securities at January 1, 2013 |
$ | 2,214 | $ | 1,739 | $ | 3,953 | ||||||
Transfers out of Level 3 |
| | | |||||||||
Total gains or losses (realized/unrealized): |
||||||||||||
Included in earningsrealized |
| | | |||||||||
Included in earningsfair value adjustment |
| 330 | 330 | |||||||||
Included in other comprehensive income |
3 | | 3 | |||||||||
Amortization of premium (discount) |
| | | |||||||||
Additions |
| 2,762 | 2,762 | |||||||||
Sales, issuances and settlements |
(511 | ) | (211 | ) | (722 | ) | ||||||
|
|
|
|
|
|
|||||||
Balance of recurring Level 3 securities at June 30, 2013 |
$ | 1,706 | $ | 4,620 | $ | 6,326 | ||||||
|
|
|
|
|
|
The table below presents a reconciliation of assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the six months ended June 30, 2012:
Private
label residential mortgage-backed securities |
||||
(In thousands) | ||||
Balance of recurring Level 3 securities at January 1, 2012 |
$ | 91,862 | ||
Transfers out of Level 3 |
| |||
Total gains or losses (realized/unrealized): |
||||
Included in earningsrealized |
(71 | ) | ||
Included in earningsunrealized |
| |||
Included in other comprehensive income |
1,373 | |||
Amortization of premium (discount) |
(438 | ) | ||
Purchases |
41,031 | |||
Sales, issuances and settlements |
(23,615 | ) | ||
|
|
|||
Balance of recurring Level 3 securities at June 30, 2012 |
$ | 110,142 | ||
|
|
The following table presents quantitative information about Level 3 fair value measurements on a recurring basis as of the dates indicated:
Fair Value | Valuation Technique(s) | Unobservable Input(s) | Range (Weighted Average) | |||||||
($ in thousands) | ||||||||||
June 30, 2013: |
||||||||||
Private label residential mortgage backed securities |
$ | 1,706 | Discounted cash flow | Voluntary prepayment rate Collateral default rate |
1.37% to 4.92% (3.15%) 6.23% to 6.26% (6.25%) | |||||
Loss severity at default | 55% | |||||||||
Mortage servicing rights |
4,620 | Discounted cash flow | Discount rate | 10.5% to 17.9% (10.6%) | ||||||
Prepayment rate | 6.1% to 36.1% (9.0%) | |||||||||
December 31, 2012: |
||||||||||
Private label residential mortgage backed securities |
$ | 2,214 | Discounted cash flow | Voluntary prepayment rate Collateral default rate |
3.15% to 8.00% (5.80%) 8.46% to 8.56% (8.5%) | |||||
Loss severity at default | 55% | |||||||||
Mortage servicing rights |
1,739 | Discounted cash flow | Discount rate | 10.5% to 11.5% (10.5%) | ||||||
Prepayment rate | 4.3% to 35.3% (13.8%) |
The significant unobservable inputs used in the fair value measurement of the Companys private label and agency residential mortgage backed securities are prepayment rates, collateral default rates, and loss severity in the event of default. Significant increases
16
(decreases) in any of those inputs in isolation would result in a significantly lower (higher) fair value measurement. Generally, a change in the assumption used for the collateral default rates is accompanied by a directionally similar change in the assumption used for the loss severity and a directionally opposite change in the assumption used for prepayment rates.
The significant unobservable inputs used in the fair value measurement of the Companys mortgage servicing rights include the discount rate and estimated cash flows. There may be inherent weaknesses in any calculation technique, and changes in the underlying assumptions used, including discount rates and estimates of future cash flows, could significantly affect the results.
The carrying amounts and estimated fair values of financial instruments as of June 30, 2013 and December 31, 2012 were as follows:
Fair Value Measurements Level | ||||||||||||||||||||
Carrying Amount |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
June 30, 2013: |
||||||||||||||||||||
Financial assets |
||||||||||||||||||||
Cash and cash equivalents |
$ | 462,335 | $ | 462,335 | $ | | $ | | $ | 462,335 | ||||||||||
Time deposits in financial institutions |
2,589 | 2,589 | | | 2,589 | |||||||||||||||
Securities available-for-sale |
106,751 | | 105,045 | 1,706 | 106,751 | |||||||||||||||
FHLB stock |
10,838 | | 10,838 | | 10,838 | |||||||||||||||
Loans and leases receivable, net, excluding loans held for sale |
1,597,367 | | 1,622,130 | 1,622,130 | ||||||||||||||||
Loans held for sale |
257,949 | | 257,949 | | 257,949 | |||||||||||||||
Accrued interest receivable |
7,887 | 31 | 5 | 7,851 | 7,887 | |||||||||||||||
Derivative assets |
13,879 | | 13,879 | | 13,879 | |||||||||||||||
Mortgage servicing rights |
5,040 | | | 5,040 | 5,040 | |||||||||||||||
Financial liabilities |
||||||||||||||||||||
Deposits |
2,109,831 | | 2,092,223 | | 2,092,223 | |||||||||||||||
Advances from the FHLB |
45,000 | | 45,093 | | 45,093 | |||||||||||||||
Notes payable |
82,127 | 85,631 | | | 85,631 | |||||||||||||||
Derivative liabilities |
477 | | 477 | | 477 | |||||||||||||||
Accrued interest payable |
1,671 | 1,338 | 333 | | 1,671 | |||||||||||||||
December 31, 2012: |
||||||||||||||||||||
Financial assets |
||||||||||||||||||||
Cash and cash equivalents |
$ | 108,643 | $ | 108,643 | $ | | $ | | $ | 108,643 | ||||||||||
Time deposits in financial institutions |
5,027 | 5,027 | | | 5,027 | |||||||||||||||
Securities available-for-sale |
121,419 | | 119,205 | 2,214 | 121,419 | |||||||||||||||
FHLB stock |
8,842 | | 8,842 | | 8,842 | |||||||||||||||
Loans and leases receivable, net, excluding loans held for sale |
1,234,023 | | | 1,267,292 | 1,267,292 | |||||||||||||||
Loans held for sale |
113,158 | | 113,158 | | 113,158 | |||||||||||||||
Accrued interest receivable |
5,002 | 7 | 50 | 4,945 | 5,002 | |||||||||||||||
Derivative assets |
2,890 | | 2,890 | | 2,890 | |||||||||||||||
Mortgage servicing rights |
2,278 | | | 2,278 | 2,278 | |||||||||||||||
Financial liabilities |
||||||||||||||||||||
Deposits |
1,306,342 | | 1,305,884 | | 1,305,884 | |||||||||||||||
Advances from the FHLB |
75,000 | | 75,166 | | 75,166 | |||||||||||||||
Notes payable |
81,935 | 86,106 | | | 86,106 | |||||||||||||||
Derivative liabilities |
988 | | 988 | | 988 | |||||||||||||||
Accrued interest payable |
1,639 | 1,335 | 304 | | 1,639 |
The methods and assumptions used to estimate fair value are described as follows:
Carrying amount is the estimated fair value for cash and cash equivalents, FHLB stock, and accrued interest receivable and payable. The methods for determining the fair values for securities available for sale, derivatives assets and liabilities, and I/O strips are described above. For fixed rate loans or deposits and for variable rate loans or deposits with infrequent re-pricing or re-pricing limits, fair value is based on discounted cash flows using current market rates applied to the estimated life and credit risk. Fair value of long-term debt is based on current rates for similar financing. It was not practicable to determine the fair value of FHLB stock due to restrictions placed on its transferability. The fair value of off-balance-sheet items is not considered material (or is based on the current fees or costs that would be charged to enter into or terminate such arrangements) and is not presented.
17
NOTE 4 SECURITIES AVAILABLE FOR SALE
The following tables summarize the amortized cost and fair value of the available-for-sale investment securities portfolio at June 30, 2013 and December 31, 2012, respectively, and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss):
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
|||||||||||||
(In thousands) | ||||||||||||||||
June 30, 2013: |
||||||||||||||||
Available-for-sale |
||||||||||||||||
U.S. government-sponsored entities and agency securities |
$ | 1,000 | $ | | $ | | $ | 1,000 | ||||||||
Private label residential mortgage-backed securities |
29,563 | 300 | (99 | ) | 29,764 | |||||||||||
Agency mortgage-backed securities |
76,042 | 192 | (247 | ) | 75,987 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total securities available for sale |
$ | 106,605 | $ | 492 | $ | (346 | ) | $ | 106,751 | |||||||
|
|
|
|
|
|
|
|
|||||||||
December 31, 2012: |
||||||||||||||||
Available-for-sale |
||||||||||||||||
U.S. government-sponsored entities and agency securities |
$ | 2,706 | $ | 4 | $ | | $ | 2,710 | ||||||||
State and Municipal securities |
9,660 | 284 | | 9,944 | ||||||||||||
Private label residential mortgage-backed securities |
41,499 | 475 | (128 | ) | 41,846 | |||||||||||
Agency mortgage-backed securities |
66,818 | 335 | (234 | ) | 66,919 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total securities available for sale |
$ | 120,683 | $ | 1,098 | $ | (362 | ) | $ | 121,419 | |||||||
|
|
|
|
|
|
|
|
The Company recorded no other-than-temporary impairment (OTTI) for securities available for sale at June 30, 2013 or December 31, 2012.
The amortized cost and fair value of the available-for-sale securities portfolio are shown below by expected maturity. In the case of residential mortgage-backed securities, expected maturities may differ from contractual maturities because borrowers generally have the right to call or prepay obligations with or without call or prepayment penalties. For that reason, mortgage-backed securities are not included in the maturity categories.
June 30, 2013 | ||||||||
Amortized Cost |
Fair Value |
|||||||
(In thousands) | ||||||||
Maturity |
||||||||
Available-for-sale |
||||||||
Within one year |
$ | 1,000 | $ | 1,000 | ||||
One to five years |
| | ||||||
Five to ten years |
| | ||||||
Greater than ten years |
| | ||||||
Private label residential mortgage backed and FNMA mortgage-backed securities |
105,605 | 105,751 | ||||||
|
|
|
|
|||||
$ | 106,605 | $ | 106,751 | |||||
|
|
|
|
At June 30, 2013 and December 31, 2012, there were no holdings of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10 percent of shareholders equity.
18
The following table summarizes the investment securities with unrealized losses at June 30, 2013 and December 31, 2012, respectively, by aggregated major security type and length of time in a continuous unrealized loss position:
Less Than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
|||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
June 30, 2013: |
||||||||||||||||||||||||
Available-for-sale |
||||||||||||||||||||||||
Private label residential mortgage-backed securities |
$ | 7,318 | $ | (42 | ) | $ | 6,281 | $ | (57 | ) | $ | 13,599 | $ | (99 | ) | |||||||||
Agency residential mortgage-backed securities |
28,645 | (209 | ) | 2,201 | (38 | ) | 30,846 | (247 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total available-for-sale |
$ | 35,963 | $ | (251 | ) | $ | 8,482 | $ | (95 | ) | $ | 44,445 | $ | (346 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 2012: |
||||||||||||||||||||||||
Available-for-sale |
||||||||||||||||||||||||
Private label residential mortgage-backed securities |
$ | 2,194 | $ | (13 | ) | $ | 10,061 | $ | (115 | ) | $ | 12,255 | $ | (128 | ) | |||||||||
Agency residential mortgage-backed securities |
37,388 | (234 | ) | | | 37,388 | (234 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total available-for-sale |
$ | 39,582 | $ | (247 | ) | $ | 10,061 | $ | (115 | ) | $ | 49,643 | $ | (362 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2013, the Companys securities available for sale portfolio consisted of 77 securities, 42 of which were in an unrealized loss position. The unrealized losses are related to an increase in prepayment speeds of the agency mortgage-backed securities as discussed below.
The Companys private label residential mortgage-backed securities that are in an unrealized loss position had a fair value of $13.6 million with unrealized losses of $99 thousand at June 30, 2013. The Companys agency residential mortgage-backed securities that are in an unrealized loss position had a fair value of $30.8 million with unrealized losses of $247 thousand at June 30, 2013.
The Company monitors its securities portfolio to ensure it has adequate credit support and as of June 30, 2013, the Company believes there is no OTTI and it does not have the intent to sell these securities and it is not likely that it will be required to sell the securities before their anticipated recovery. Of the Companys $106.8 million securities portfolio, $101.7 million were rated AAA, AA or A and $5.1 million were rated BBB based on the most recent credit rating as of June 30, 2013. The Company considers the lowest credit rating for identification of potential OTTI.
19
NOTE 5 LOANS AND LEASES AND ALLOWANCE FOR LOAN AND LEASE LOSSES
As of June 30, 2013 and December 31, 2012 the Company had the following balances in its loan and lease portfolio:
Non-Traditional | Traditional | Total NTM and | Purchased Credit | Total Loans and | ||||||||||||||||
Mortgages (NTM) | Loans | Traditional Loans | Impaired | Leases Receivable | ||||||||||||||||
($ in thousands) | ||||||||||||||||||||
June 30, 2013: |
||||||||||||||||||||
Commercial |
||||||||||||||||||||
Commercial and industrial |
$ | | $ | 90,767 | $ | 90,767 | $ | 1,938 | $ | 92,705 | ||||||||||
Real estate mortgage |
| 311,262 | 311,262 | 15,835 | 327,097 | |||||||||||||||
Multi-family |
| 120,026 | 120,026 | 838 | 120,864 | |||||||||||||||
SBA |
| 28,483 | 28,483 | 5,117 | 33,600 | |||||||||||||||
Construction |
| 5,980 | 5,980 | | 5,980 | |||||||||||||||
Lease financing |
| 18,615 | 18,615 | | 18,615 | |||||||||||||||
Consumer: |
||||||||||||||||||||
Real estate 1-4 family first mortgage |
235,352 | 474,208 | 709,560 | 114,175 | 823,735 | |||||||||||||||
Green Loans (HELOC)First Liens |
169,439 | | 169,439 | | 169,439 | |||||||||||||||
Green Loans (HELOC)Second Liens |
6,528 | | 6,528 | | 6,528 | |||||||||||||||
Other HELOCs, home equity loans, and other consumer installment credit |
113 | 13,476 | 13,589 | 55 | 13,644 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Gross Loans |
$ | 411,432 | $ | 1,062,817 | $ | 1,474,249 | $ | 137,958 | $ | 1,612,207 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Percentage to total gross loans |
25.5 | % | 65.9 | % | 91.4 | % | 8.6 | % | 100.0 | % | ||||||||||
Net deferred loan costs |
$ | 828 | ||||||||||||||||||
Unamortized purchase premium |
1,311 | |||||||||||||||||||
Allowance for loan losses |
(16,979 | ) | ||||||||||||||||||
|
|
|||||||||||||||||||
Loans and leases receivable, net |
$ | 1,597,367 | ||||||||||||||||||
|
|
|||||||||||||||||||
December 31, 2012: |
||||||||||||||||||||
Commercial |
||||||||||||||||||||
Commercial and industrial |
$ | | $ | 73,585 | $ | 73,585 | $ | 6,808 | $ | 80,393 | ||||||||||
Real estate mortgage |
| 318,051 | 318,051 | 21,837 | 339,888 | |||||||||||||||
Multi-family |
| 112,829 | 112,829 | 845 | 113,674 | |||||||||||||||
SBA |
| 30,512 | 30,512 | 5,608 | 36,120 | |||||||||||||||
Construction |
| 6,648 | 6,648 | | 6,648 | |||||||||||||||
Lease financing |
| 11,203 | 11,203 | | 11,203 | |||||||||||||||
Consumer: |
||||||||||||||||||||
Real estate 1-4 family first mortgage |
162,127 | 211,527 | 373,654 | 65,066 | 438,833 | |||||||||||||||
Green Loans (HELOC)First Liens |
198,351 | | 198,351 | | 198,351 | |||||||||||||||
Green Loans (HELOC)Second Liens |
7,653 | | 7,653 | | 7,653 | |||||||||||||||
Other HELOCs, home equity loans, and other consumer installment credit |
113 | 13,740 | 13,853 | 56 | 13,796 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Gross Loans |
$ | 368,244 | $ | 778,095 | $ | 1,146,339 | $ | 100,220 | $ | 1,246,559 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Percentage to total gross loans |
29.5 | % | 62.5 | % | 92.0 | % | 8.0 | % | 100.0 | % | ||||||||||
Net deferred loan costs |
$ | 447 | ||||||||||||||||||
Unamortized purchase premium |
1,465 | |||||||||||||||||||
Allowance for loan losses |
(14,448 | ) | ||||||||||||||||||
|
|
|||||||||||||||||||
Loans and leases receivable, net |
$ | 1,234,023 | ||||||||||||||||||
|
|
20
Non Traditional Mortgage Loans
The Companys non-traditional mortgage (NTM) portfolio is comprised of three interest only products: the Green Account Loans (Green Loans), the hybrid interest only fixed or adjustable rate mortgage (Interest Only) and a small number of loans with the potential for negative amortization. As of June 30, 2013 and December 31, 2012, the non-traditional mortgages totaled $411.4 million or 25.5 percent of the total gross loan portfolio and $368.2 million or 29.5 percent of the total gross loan portfolio, respectively, which is an increase of $43.2 million or 11.7 percent. The following table represents the composition of the NTM portfolio at the dates indicated:
June 30, 2013 | December 31, 2012 | |||||||||||||||||||||||
Count | Amount | Percent | Count | Amount | Percent | |||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||
Green |
215 | $ | 175,967 | 42.8 | % | 239 | $ | 206,004 | 56.0 | % | ||||||||||||||
Interest-only |
301 | 217,815 | 52.9 | 191 | 142,978 | 38.8 | ||||||||||||||||||
Negative amortization |
39 | 17,650 | 4.3 | 40 | 19,262 | 5.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total NTM loans |
555 | $ | 411,432 | 100.0 | % | 470 | $ | 368,244 | 100.0 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total gross loan portfolio |
$ | 1,612,207 | $ | 1,246,559 | ||||||||||||||||||||
% of NTM to total gross loan portfolio |
25.5 | % | 29.5 | % |
Green Loans
Green Loans are single family residence first and second mortgage lines of credit with a linked checking account that allows all types of deposits and withdrawals to be performed. The loans are generally interest only with a 15 year balloon payment due at maturity. At June 30, 2013, Green Loans totaled $176.0 million, a decrease of $30.0 million or 14.6 percent from $206.0 million at December 31, 2012, primarily due to reductions in principal balance and payoffs of $8.2 million and $27.8 million, respectively, partially offset by advances of $5.9 million. As of June 30, 2013 and December 31, 2012, $3.5 million and $5.7 million, respectively, of the Companys Green Loans were non-performing. As a result of their unique payment feature, Green Loans possess higher credit risk due to the potential of negative amortization; however, management believes the risk is mitigated through the Companys loan terms and underwriting standards, including its policies on loan-to-value ratios. The Company discontinued the Green Loan products in 2011.
Interest Only Loans
Interest only loans are primarily single family residence first mortgage loans with payment features that allow interest only payment in initial periods before converting to fully amortizing payments. As of June 30, 2013, our interest only loans increased by $74.8 million or 52.3 percent to $217.8 million from $143.0 million at December 31, 2012, primarily due to purchases of $42.6 million and originations of $97.2 million, partially offset by sales of $20.8 million, payoffs and principal reductions of $20.8 million, and reclassification of $23.3 million from NTM interest only to traditional loans due to the expiration of the initial interest only period and conversion to a fully amortizing basis. As of June 30, 2013 and December 31, 2012, $150 thousand and $6.2 million, respectively, of the Companys interest only loans were non-performing.
Loans with the Potential for Negative Amortization
The negative amortization loan balance decreased to $17.7 million as of June 30, 2013 from $19.3 million as of December 31, 2012. The Company discontinued origination of negative amortization loans in 2007. As of June 30, 2013 and December 31, 2012, none of the Companys loans that had the potential for negative amortization were non-performing. These loans pose a potentially higher credit risk because of the lack of principal amortization and potential for negative amortization; however, management believes the risk is mitigated through the Companys loan terms and underwriting standards, including its policies on loan-to-value ratios. The Company discontinued origination of negative amortization loans in 2007.
Risk Management of Non-Traditional Mortgages
The Company has assessed that the most significant performance indicators for non-traditional mortgages (NTMs) are loan-to-value (LTV) and FICO scores. Accordingly, the Company manages credit risk in the NTM portfolio through semi-annual review of the loan portfolio that includes refreshing FICO scores on the Green Loans and home equity lines of credit and ordering third party automated valuation models. The loan review is designed to provide an effective method of identifying borrowers who may be experiencing financial difficulty before they actually fail to make a loan payment. Upon receipt of the updated FICO scores, an exception report is run to identify loans with a decrease in FICO of 10 percent or more and a resulting FICO of 620 or less. The loans are then further analyzed to determine if the risk rating should be downgraded which will increase the reserves the Company will establish for potential losses. A report of the semi-annual loan review is published and regularly monitored.
21
As these loans are revolving lines of credit, the Company, based on the loan agreement and loan covenants of the particular loan, as well as applicable rules and regulations, could suspend the borrowing privileges or reduce the credit limit at any time the Company reasonably believes that the borrower will be unable to fulfill their repayment obligations under the agreement or certain other conditions are met. In many cases, the decrease in FICO is the first red flag that the borrower may have difficulty in making their future payment obligations.
As a result, the Company proactively manages the portfolio by performing detailed analysis on its portfolio with emphasis on the non-traditional mortgage portfolio. The Companys Internal Asset Review Committee (IARC) conducts monthly meetings to review the loans classified as special mention, substandard, or doubtful and determines whether suspension or reduction in credit limit is warranted. If the line has been suspended and the borrower would like to have their credit privileges reinstated, they would need to provide updated financials showing their ability to meet their payment obligations.
On the interest only loans, the Company projects future payment changes to determine if there will be an increase in payment of 3.50 percent or greater and then monitor the loans for possible delinquency. The individual loans are monitored for possible downgrading of risk rating, and trends within the portfolio are identified that could affect other interest only loans scheduled for payment changes in the near future.
Non Traditional Mortgage Performance Indicators
In addition to monitoring of credit grades, for NTMs, the Company manages the loan portfolio with attention to borrower credit scores and LTV. The tables below represent the Companys non-traditional one-to-four SFR mortgage Green Loans first lien portfolio at June 30, 2013 by FICO scores that were obtained during the three months ended June 30, 2013, comparing to the FICO scores that were obtained three months ended December 31, 2012:
June 30, 2013 | December 31, 2012 | Changes in count and amounts | ||||||||||||||||||||||||||||||||||
Count | Amount | Percent | Count | Amount | Percent | Count change | Amount change | Percent change | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||||||||
800+ |
13 | $ | 3,913 | 2.3 | % | 8 | $ | 6,985 | 4.1 | % | 5 | $ | (3,072 | ) | (1.8 | )% | ||||||||||||||||||||
700-799 |
103 | 93,342 | 55.2 | 109 | 86,999 | 51.4 | (6 | ) | 6,343 | 3.8 | ||||||||||||||||||||||||||
600-699 |
49 | 43,100 | 25.4 | 48 | 48,145 | 28.4 | 1 | (5,045 | ) | (3.0 | ) | |||||||||||||||||||||||||
<600 |
14 | 13,967 | 8.2 | 14 | 12,193 | 7.2 | | 1,774 | 1.0 | |||||||||||||||||||||||||||
No FICO |
10 | 15,117 | 8.9 | 10 | 15,117 | 8.9 | | | | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Totals |
189 | $ | 169,439 | 100.0 | % | 189 | $ | 169,439 | 100.0 | % | | $ | | | % | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company updates FICO scores on a semi-annual basis, typically in November and April or as needed in conjunction with proactive portfolio management. The 700-799 FICO score category, obtained during the three months ended June 30, 2013, increased by 3.8 percent to 55.2 percent of total non-traditional one-to-four SFR mortgage Green Loans first lien at June 30, 2013 from 51.4 percent at December 31, 2012 from FICO scores obtained during the months ended December 31, 2012.
Loan to Value
The table below represents the Companys one-to-four SFR non-traditional mortgage first lien portfolio by LTV as of the dates indicated:
Green | I/O | Neg Am | Total | |||||||||||||||||||||||||||||||||||||||||||||
Count | Amount | Percentage | Count | Amount | Percentage | Count | Amount | Percentage | Count | Amount | Percentage | |||||||||||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2013: |
||||||||||||||||||||||||||||||||||||||||||||||||
LTVs (1) |
||||||||||||||||||||||||||||||||||||||||||||||||
< 61 |
64 | $ | 62,226 | 36.7 | % | 84 | $ | 82,302 | 37.8 | % | 13 | $ | 5,167 | 29.3 | % | 161 | $ | 149,695 | 37.0 | % | ||||||||||||||||||||||||||||
61-80 |
62 | 60,684 | 35.8 | 100 | 89,001 | 40.9 | 6 | 4,090 | 23.2 | 168 | 153,775 | 38.0 | ||||||||||||||||||||||||||||||||||||
81-100 |
35 | 28,219 | 16.7 | 48 | 23,080 | 10.6 | 14 | 6,767 | 38.3 | 97 | 58,066 | 14.3 | ||||||||||||||||||||||||||||||||||||
> 100 |
28 | 18,310 | 10.8 | 68 | 23,319 | 10.7 | 6 | 1,626 | 9.2 | 102 | 43,255 | 10.7 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Totals |
189 | $ | 169,439 | 100.0 | % | 300 | $ | 217,702 | 100.0 | % | 39 | $ | 17,650 | 100.0 | % | 528 | $ | 404,791 | 100.0 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
December 31, 2012: |
||||||||||||||||||||||||||||||||||||||||||||||||
LTVs (1) |
||||||||||||||||||||||||||||||||||||||||||||||||
< 61 |
51 | $ | 59,546 | 30.0 | % | 60 | $ | 47,295 | 33.1 | % | 11 | $ | 2,442 | 12.6 | % | 122 | $ | 109,283 | 30.3 | % | ||||||||||||||||||||||||||||
61-80 |
63 | 51,934 | 26.2 | 72 | 59,025 | 41.3 | 4 | 1,225 | 6.4 | 139 | 112,184 | 31.1 | ||||||||||||||||||||||||||||||||||||
81-100 |
61 | 62,518 | 31.5 | 27 | 17,578 | 12.3 | 11 | 8,120 | 42.2 | 99 | 88,216 | 24.5 | ||||||||||||||||||||||||||||||||||||
> 100 |
37 | 24,353 | 12.3 | 31 | 18,967 | 13.3 | 14 | 7,475 | 38.8 | 82 | 50,795 | 14.1 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Totals |
212 | $ | 198,351 | 100.0 | % | 190 | $ | 142,865 | 100.0 | % | 40 | $ | 19,262 | 100.0 | % | 442 | $ | 360,478 | 100.0 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | LTV represents estimated current loan to value ratio, determined by dividing current unpaid principal balance by latest estimated property value received per the Companys policy |
22
At June 30, 2013, the increase in interest only loans primarily related to purchases of 124 loans with a carrying value of $42.6 million and originations of $97.2 million, partially offset by sales, payoffs, principal reductions, and conversions to traditional loans of $64.9 million.
Allowance for Loan and Lease Losses
The Company has an established credit risk management process that includes regular management review of the loan and lease portfolio to identify any problem loans and leases. During the ordinary course of business, management becomes aware of borrowers that may not be able to meet the contractual requirements of the loan agreements. Such loans are subject to increased monitoring. Consideration is given to placing the loan on non-accrual status, assessing the need for additional allowance for loan and lease losses, and partial or full charge-off. The Company maintains the allowance for loan and lease losses at a level that is considered adequate to cover the estimated and known inherent risks in the loan portfolio and off-balance sheet unfunded credit commitments. The allowance for loan and lease losses includes allowances for loan, lease, and off-balance sheet unfunded credit commitment losses.
The credit risk monitoring system is designed to identify impaired and potential problem loans, and to permit periodic evaluation of impairment and the adequacy level of the allowance for credit losses in a timely manner. In addition, the Board of Directors of the Company has adopted a credit policy that includes a credit review and control system which it believes should be effective in ensuring that the Company maintains an adequate allowance for credit losses. The Board of Directors provides oversight and guidance for managements allowance evaluation process, including quarterly valuations, and ratification for the managements determination of whether the allowance is adequate to absorb losses in the loan and lease portfolio. The determination of the amount of the allowance for loan and lease losses and the provision for loan and lease losses is based on managements current judgment about the credit quality of the loan and lease portfolio and takes into consideration known relevant internal and external factors that affect collectability when determining the appropriate level for the allowance for loan and lease losses. The nature of the process by which the Company determines the appropriate allowance for loan and lease losses requires the exercise of considerable judgment. Additions to the allowance for loan and lease losses are made by charges to the provision for loan and lease losses. Identified credit exposures that are determined to be uncollectible are charged against the allowance for loan and lease losses. Recoveries of previously charged off amounts, if any, are credited to the allowance for loan and lease losses.
The following is a summary of activity in the allowance for loan and lease losses and ending balances of loans evaluated for impairment for the three and six months ended June 30, 2013 and 2012, respectively:
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(In thousands) | ||||||||||||||||
Balance at beginning of period |
$ | 16,015 | $ | 11,173 | $ | 14,448 | $ | 12,780 | ||||||||
Loans and leases charged off |
(1,027 | ) | (22 | ) | (1,932 | ) | (2,321 | ) | ||||||||
Recoveries of loans and leases previously charged off |
73 | 18 | 377 | 19 | ||||||||||||
Provision for loan and lease losses |
1,918 | 279 | 4,086 | 970 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at end of period |
$ | 16,979 | $ | 11,448 | $ | 16,979 | $ | 11,448 | ||||||||
|
|
|
|
|
|
|
|
23
The following table presents the activity and balance in the allowance for loan and lease losses and the recorded investment in loans and leases by portfolio segment and is based on the impairment method as of and for the three and six months ended June 30, 2013:
Commercial and Industrial |
Commercial Real Estate Mortgage |
Multi- Family |
SBA | Construction | Lease Financing |
Real Estate 1-4 family First Mortgage |
HELOCs, Home Equity Loans, and Other Consumer Credit |
Unallocated | TOTAL | |||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||
Allowance for loan and lease losses: |
||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2013 |
$ | 481 | $ | 3,698 | $ | 1,544 | $ | 133 | $ | 294 | $ | 263 | $ | 9,212 | $ | 197 | $ | 193 | $ | 16,015 | ||||||||||||||||||||
Charge-offs |
| (260 | ) | (169 | ) | (262 | ) | | | (329 | ) | (7 | ) | | (1,027 | ) | ||||||||||||||||||||||||
Recoveries |
| 19 | | 42 | | 4 | 1 | 7 | | 73 | ||||||||||||||||||||||||||||||
Provision |
335 | 1,051 | 74 | 266 | 209 | (23 | ) | (133 | ) | 28 | 111 | 1,918 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of June 30, 2013 |
$ | 816 | $ | 4,508 | $ | 1,449 | $ | 179 | $ | 503 | $ | 244 | $ | 8,751 | $ | 225 | $ | 304 | $ | 16,979 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of December 31, 2012 |
$ | 263 | $ | 3,178 | $ | 1,478 | $ | 118 | $ | 21 | $ | 261 | $ | 8,855 | $ | 274 | $ | | $ | 14,448 | ||||||||||||||||||||
Charge-offs |
| (360 | ) | (553 | ) | (392 | ) | | (23 | ) | (590 | ) | (14 | ) | | (1,932 | ) | |||||||||||||||||||||||
Recoveries |
| 19 | 88 | 166 | | 6 | 91 | 7 | | 377 | ||||||||||||||||||||||||||||||
Provision |
553 | 1,671 | 436 | 287 | 482 | | 395 | (42 | ) | 304 | 4,086 | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of June 30, 2013 |
$ | 816 | $ | 4,508 | $ | 1,449 | $ | 179 | $ | 503 | $ | 244 | $ | 8,751 | $ | 225 | $ | 304 | $ | 16,979 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Individually evaluated for impairment |
$ | | $ | | $ | 280 | $ | | $ | | $ | | $ | 256 | $ | 35 | $ | | $ | 571 | ||||||||||||||||||||
Collectively evaluated for impairment |
816 | 4,508 | 1,169 | 179 | 503 | 244 | 8,183 | 190 | 304 | 16,096 | ||||||||||||||||||||||||||||||
Acquired with deteriorated credit quality |
| | | | | | 312 | | | 312 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total ending allowance balance |
$ | 816 | $ | 4,508 | $ | 1,449 | $ | 179 | $ | 503 | $ | 244 | $ | 8,751 | $ | 225 | $ | 304 | $ | 16,979 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Loans: |
||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment |
$ | | $ | 725 | $ | 2,048 | $ | 13 | $ | | $ | | $ | 11,248 | $ | 1,055 | $ | | $ | 15,089 | ||||||||||||||||||||
Collectively evaluated for impairment |
90,716 | 309,561 | 119,281 | 28,398 | 5,957 | 18,631 | 869,709 | 19,046 | | 1,461,299 | ||||||||||||||||||||||||||||||
Acquired with deteriorated credit quality |
1,938 | 15,835 | 838 | 5,117 | | | 114,175 | 55 | | 137,958 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total ending loan balances |
$ | 92,654 | $ | 326,121 | $ | 122,167 | $ | 33,528 | $ | 5,957 | $ | 18,631 | $ | 995,132 | $ | 20,156 | $ | | $ | 1,614,346 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
The following table presents the activity and balance in the allowance for loan and lease losses and the recorded investment in loans and leases by portfolio segment and is based on the impairment method as of and for the three and six months ended June 30, 2012:
Commercial and Industrial |
Commercial Real Estate Mortgage |
Multi- Family |
SBA | Construction | Lease Financing |
Real Estate 1-4 family First Mortgage |
HELOCs, Home Equity Loans, and Other Consumer Credit |
Unallocated | TOTAL | |||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||
Allowance for loan and lease losses: |
||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2012 |
$ | 129 | $ | 2,928 | $ | 1,601 | $ | | $ | | $ | | $ | 6,317 | $ | 198 | $ | | $ | 11,173 | ||||||||||||||||||||
Charge-offs |
| | | | | | (18 | ) | (4 | ) | | (22 | ) | |||||||||||||||||||||||||||
Recoveries |
| | | | | | 17 | 1 | | 18 | ||||||||||||||||||||||||||||||
Provision |
(1 | ) | 385 | (309 | ) | | | | 212 | (8 | ) | | 279 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of June 30, 2012 |
$ | 128 | $ | 3,313 | $ | 1,292 | $ | | $ | | $ | | $ | 6,528 | $ | 187 | $ | | $ | 11,448 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of December 31, 2011 |
$ | 128 | $ | 2,234 | $ | 1,541 | $ | | $ | | $ | | $ | 8,635 | $ | 242 | $ | | $ | 12,780 | ||||||||||||||||||||
Charge-offs |
| (236 | ) | | | | | (2,078 | ) | (7 | ) | | (2,321 | ) | ||||||||||||||||||||||||||
Recoveries |
| | | | | | 17 | 2 | | 19 | ||||||||||||||||||||||||||||||
Provision |
| 1,315 | (249 | ) | | | | (46 | ) | (50 | ) | | 970 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of June 30, 2012 |
$ | 128 | $ | 3,313 | $ | 1,292 | $ | | $ | | $ | | $ | 6,528 | $ | 187 | $ | | $ | 11,448 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Individually evaluated for impairment |
$ | | $ | 362 | $ | 658 | $ | | $ | | $ | | $ | 537 | $ | | $ | | $ | 1,557 | ||||||||||||||||||||
Collectively evaluated for impairment |
128 | 2,951 | 634 | | | | 5,991 | 187 | | 9,891 | ||||||||||||||||||||||||||||||
Acquired with deteriorated credit quality |
| | | | | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total ending allowance balance |
$ | 128 | $ | 3,313 | $ | 1,292 | $ | | $ | | $ | | $ | 6,528 | $ | 187 | $ | | $ | 11,448 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Loans: |
||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment |
$ | | $ | 3,487 | $ | 5,443 | $ | | $ | | $ | | $ | 14,349 | $ | 41 | $ | | $ | 23,320 | ||||||||||||||||||||
Collectively evaluated for impairment |
8,929 | 182,979 | 76,230 | | | | 508,762 | 16,883 | | 793,783 | ||||||||||||||||||||||||||||||
Acquired with deteriorated credit quality |
| | | | | | 22,728 | | | 22,728 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total ending loan balances |
$ | 8,929 | $ | 186,466 | $ | 81,673 | $ | | $ | | $ | | $ | 545,839 | $ | 16,924 | $ | | $ | 839,831 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
The following table presents loans and leases individually evaluated for impairment by class of loans and leases as of June 30, 2013 and December 31, 2012. The recorded investment represents customer balances net of any partial charge-offs recognized on the loans and leases and net of any deferred fees and costs.
June 30, 2013 | December 31, 2012 | |||||||||||||||||||||||
Unpaid Principal Balance |
Recorded Investment |
Allowance for Loan Losses Allocated |
Unpaid Principal Balance |
Recorded Investment |
Allowance for Loan Losses Allocated |
|||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
With no related allowance recorded: |
||||||||||||||||||||||||
Commercial |
||||||||||||||||||||||||
Commercial and industrial |
$ | | $ | | $ | | $ | 2,168 | $ | 1,879 | $ | | ||||||||||||
Real estate mortgage |
1,636 | 725 | | 5,748 | 3,988 | | ||||||||||||||||||
Multi-family |
494 | 289 | | | | | ||||||||||||||||||
SBA |
14 | 13 | | 457 | 30 | |