Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 10-Q

 

 

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

for the quarterly period ended: March 31, 2019

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: 000-10661

 

 

TriCo Bancshares

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

CALIFORNIA   94-2792841

(State or Other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification Number)

63 Constitution Drive

Chico, California 95973

(Address of Principal Executive Offices)(Zip Code)

(530) 898-0300

(Registrant’s 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    ☐  No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    ☒  Yes    ☐  No

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

 

    Large accelerated filer       Accelerated filer
    Non-accelerated filer       Smaller reporting company
          Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

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

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Stock   TCBK   NASDAQ Global Select

Indicate the number of shares outstanding for each of the issuer’s classes of common stock, as of the latest practical date:

Common stock, no par value: 30,451,030 shares outstanding as of May 6, 2019

 

 

 


Table of Contents


Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements (unaudited)

TRICO BANCSHARES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data; unaudited)

 

     At March 31,     At December 31,  
   2019     2018  

Assets:

    

Cash and due from banks

   $ 105,103     $ 119,781  

Cash at Federal Reserve and other banks

     213,605       107,752  
  

 

 

   

 

 

 

Cash and cash equivalents

     318,708       227,533  

Investment securities:

    

Marketable equity securities

     2,910       2,874  

Available for sale debt securities

     1,113,516       1,115,036  

Held to maturity debt securities

     431,016       444,936  

Restricted equity securities

     17,250       17,250  

Loans held for sale

     5,410       3,687  

Loans

     4,034,331       4,022,014  

Allowance for loan losses

     (32,064     (32,582
  

 

 

   

 

 

 

Total loans, net

     4,002,267       3,989,432  

Premises and equipment, net

     89,275       89,347  

Cash value of life insurance

     117,841       117,318  

Accrued interest receivable

     20,431       19,412  

Goodwill

     220,972       220,972  

Other intangible assets, net

     27,849       29,280  

Operating leases, right-of-use

     30,942       —    

Other assets

     73,465       75,364  
  

 

 

   

 

 

 

Total assets

   $ 6,471,852     $ 6,352,441  
  

 

 

   

 

 

 

Liabilities and Shareholders’ Equity:

    

Liabilities:

    

Deposits:

    

Noninterest-bearing demand

   $ 1,761,559     $ 1,760,580  

Interest-bearing

     3,668,703       3,605,886  
  

 

 

   

 

 

 

Total deposits

     5,430,262       5,366,466  

Accrued interest payable

     2,195       1,997  

Operating lease liability

     30,204       —    

Other liabilities

     86,362       83,724  

Other borrowings

     12,466       15,839  

Junior subordinated debt

     57,085       57,042  
  

 

 

   

 

 

 

Total liabilities

     5,618,574       5,525,068  
  

 

 

   

 

 

 

Commitments and contingencies (Note 8)

    

Shareholders’ equity:

    

Preferred stock, no par value: 1,000,000 shares authorized, zero issued and outstanding at March 31, 2019 and December 31, 2018

     —         —    

Common stock, no par value: 50,000,000 shares authorized; 30,432,419 and 30,417,223 issued and outstanding at March 31, 2019 and December 31, 2018, respectively

     542,340       541,762  

Retained earnings

     319,865       303,490  

Accumulated other comprehensive loss, net of tax

     (8,927     (17,879
  

 

 

   

 

 

 

Total shareholders’ equity

     853,278       827,373  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 6,471,852     $ 6,352,441  
  

 

 

   

 

 

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

2


Table of Contents

TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share data; unaudited)

 

     Three months ended  
   March 31,  
     2019     2018  

Interest and dividend income:

    

Loans, including fees

   $ 54,398     $ 38,049  

Investments:

    

Taxable securities

     10,555       7,322  

Tax exempt securities

     1,073       1,041  

Dividends

     360       336  

Interest bearing cash at Federal Reserve and other banks

     1,071       373  
  

 

 

   

 

 

 

Total interest and dividend income

     67,457       47,121  
  

 

 

   

 

 

 

Interest expense:

    

Deposits

     2,719       1,096  

Other borrowings

     13       342  

Junior subordinated debt

     855       697  
  

 

 

   

 

 

 

Total interest expense

     3,587       2,135  
  

 

 

   

 

 

 

Net interest income

     63,870       44,986  

Benefit from reversal of provision for loan losses

     (1,600     (236
  

 

 

   

 

 

 

Net interest income after benefit from reversal of provision for loan losses

     65,470       45,222  
  

 

 

   

 

 

 

Noninterest income:

    

Service charges and fees

     9,070       9,356  

Gain on sale of loans

     412       626  

Asset management and commission income

     642       876  

Increase in cash value of life insurance

     775       608  

Other

     965       824  
  

 

 

   

 

 

 

Total noninterest income

     11,864       12,290  
  

 

 

   

 

 

 

Noninterest expense:

    

Salaries and related benefits

     25,128       21,652  

Other

     20,385       16,510  
  

 

 

   

 

 

 

Total noninterest expense

     45,513       38,162  
  

 

 

   

 

 

 

Income before provision for income taxes

     31,821       19,350  

Provision for income taxes

     9,095       5,440  
  

 

 

   

 

 

 

Net income

   $ 22,726     $ 13,910  
  

 

 

   

 

 

 

Earnings per share:

    

Basic

   $ 0.75     $ 0.61  

Diluted

   $ 0.74     $ 0.60  

See accompanying notes to unaudited condensed consolidated financial statements.

 

3


Table of Contents

TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands; unaudited)

 

     Three months ended  
     March 31,  
     2019      2018  

Net income

   $ 22,726      $ 13,910  

Other comprehensive income (loss), net of tax:

     

Unrealized gains (losses) on available for sale securities arising during the period

     8,952        (11,026

Change in minimum pension liability

     —          80  
  

 

 

    

 

 

 

Other comprehensive income (loss)

     8,952        (10,946
  

 

 

    

 

 

 

Comprehensive income

   $ 31,678      $ 2,964  
  

 

 

    

 

 

 

See accompanying notes to unaudited condensed consolidated financial statements.

TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(In thousands, except share and per share data; unaudited)

 

                       Accumulated        
     Shares of                 Other        
     Common     Common     Retained     Comprehensive        
     Stock     Stock     Earnings     Income (Loss)     Total  

Balance at January 1, 2018

     22,955,963     $ 255,836     $ 255,200     $ (5,228   $ 505,808  

Net income

         13,910         13,910  

Adoption ASU 2016-01

         (62     62       —    

Adoption ASU 2018-02

         1,093       (1,093     —    

Other comprehensive loss

           (10,946     (10,946

Stock option vesting

       37           37  

RSU vesting

       238           238  

PSU vesting

       116           116  

RSUs released

     494             —    

Repurchase of common stock

     (134     (1     (3       (4

Dividends paid ($ 0.17 per share)

         (3,903       (3,903
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at March 31, 2018

     22,956,323     $ 256,226     $ 266,235     $ (17,205   $ 505,256  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at January 1, 2019

     30,417,223     $ 541,762     $ 303,490     $ (17,879   $ 827,373  

Net income

         22,726         22,726  

Other comprehensive income

           8,952       8,952  

Stock options exercised

     41,000       647           647  

RSU vesting

       278           278  

PSU vesting

       119           119  

RSUs released

     355          

Repurchase of common stock

     (26,159     (466     (569       (1,035

Dividends paid ($ 0.19 per share)

         (5,782       (5,782
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at March 31, 2019

     30,432,419     $ 542,340     $ 319,865     $ (8,927   $ 853,278  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

4


Table of Contents

TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands; unaudited)

 

     For the three months ended March 31,  
     2019     2018  

Operating activities:

    

Net income

   $ 22,726     $ 13,910  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation of premises and equipment, and amortization

     1,838       1,613  

Amortization of intangible assets

     1,431       339  

Reversal of provision for loan losses

     (1,600     (236

Amortization of investment securities premium, net

     571       700  

Originations of loans for resale

     (18,119     (20,332

Proceeds from sale of loans originated for resale

     16,689       23,270  

Gain on sale of loans

     (412     (626

Change in market value of mortgage servicing rights

     645       (111

Provision for losses on foreclosed assets

     —         90  

Gain on transfer of loans to foreclosed assets

     (98     —    

Gain on sale of foreclosed assets

     (99     (371

Loss on disposal of fixed assets

     38       13  

Increase in cash value of life insurance

     (775     (608

Gain on life insurance death benefit

     (32     —    

(Gain) loss on marketable equity securities

     (36     48  

Equity compensation vesting expense

     397       391  

Change in:

    

Interest receivable

     (1,019     1,365  

Interest payable

     198       28  

Other assets and liabilities, net

     (288     4,231  
  

 

 

   

 

 

 

Net cash from operating activities

     22,055       23,714  
  

 

 

   

 

 

 

Investing activities:

    

Proceeds from maturities of securities available for sale

     15,133       15,643  

Proceeds from maturities of securities held to maturity

     13,684       18,535  

Purchases of securities available for sale

     (1,238     (39,647

Loan origination and principal collections, net

     (11,351     (54,682

Proceeds from sale of other real estate owned

     278       1,943  

Proceeds from sale of premises and equipment

     11       —    

Purchases of premises and equipment

     (1,650     (2,200
  

 

 

   

 

 

 

Net cash from investing activities

     14,867       (60,408
  

 

 

   

 

 

 

Financing activities:

    

Net increase in deposits

     63,796       75,273  

Net change in other borrowings

     (3,373     (57,125

Repurchase of common stock, net

     (388     —    

Dividends paid

     (5,782     (3,903
  

 

 

   

 

 

 

Net cash used by financing activities

     54,253       14,245  
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     91,175       (22,449
  

 

 

   

 

 

 

Cash and cash equivalents and beginning of year

     227,533       205,428  
  

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 318,708     $ 182,979  
  

 

 

   

 

 

 

Supplemental disclosure of noncash activities:

    

Unrealized gain (loss) on securities available for sale

   $ 12,710     $ (15,628

Loans transferred to foreclosed assets

     116       —    

Market value of shares tendered in-lieu of cash to pay for exercise of options and/or related taxes

     647       4  

Supplemental disclosure of cash flow activity:

    

Cash paid for interest expense

     3,389       2,107  

Cash paid for income taxes

     —         —    

See accompanying notes to unaudited condensed consolidated financial statements.

 

5


Table of Contents

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 –Summary of Significant Accounting Policies

Description of Business and Basis of Presentation

TriCo Bancshares (the “Company” or “we”) is a California corporation organized to act as a bank holding company for Tri Counties Bank (the “Bank”). The Company and the Bank are headquartered in Chico, California. The Bank is a California-chartered bank that is engaged in the general commercial banking business in 29 California counties. The Company has five capital subsidiary business trusts (collectively, the “Capital Trusts”) that issued trust preferred securities, including two organized by the Company and three acquired with the acquisition of North Valley Bancorp.

The consolidated financial statements are prepared in accordance with accounting policies generally accepted in the United States of America and general practices in the banking industry. All adjustments necessary for a fair presentation of these consolidated financial statements have been included and are of a normal and recurring nature. The financial statements include the accounts of the Company. All inter-company accounts and transactions have been eliminated in consolidation. For financial reporting purposes, the Company’s investments in the Capital Trusts of $1,714,000 are accounted for under the equity method and, accordingly, are not consolidated and are included in other assets on the consolidated balance sheet. The subordinated debentures issued and guaranteed by the Company and held by the Capital Trusts are reflected as debt on the Company’s consolidated balance sheet.

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires Management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 (the “2018 Annual Report”). The Company believes that the disclosures made are adequate to make the information not misleading.

Segment and Significant Group Concentration of Credit Risk

The Company grants agribusiness, commercial, consumer, and residential loans to customers located throughout northern and central California. The Company has a diversified loan portfolio within the business segments located in this geographical area. The Company currently classifies all its operation into one business segment that it denotes as community banking.

Geographical Descriptions

For the purpose of describing the geographical location of the Company’s operations, the Company has defined northern California as that area of California north of, and including, Stockton to the east and San Jose to the west; central California as that area of the state south of Stockton and San Jose, to and including, Bakersfield to the east and San Luis Obispo to the west; and southern California as that area of the state south of Bakersfield and San Luis Obispo.

Cash and Cash Equivalents

Net cash flows are reported for loan and deposit transactions and other borrowings. For purposes of the consolidated statement of cash flows, cash, due from banks with original maturities less than 90 days, interest-earning deposits in other banks, and Federal funds sold are considered to be cash equivalents.

Accounting Standards Adopted in 2019

The Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-02, Leases (Topic 842) . ASU 2016-02, which among other things, requires lessees to recognize most leases on-balance sheet, increasing reported assets and liabilities. Lessor accounting remains substantially similar to current U.S. GAAP. The FASB has issued incremental guidance to Topic 842 standard through ASU No. 2018-11, 2018-20, and 2019-01. The Company has elected to use the transition relief approach as provided in ASU 2018-11, which permits the Company to use January 1, 2019 as both the application date and the adoption date, rather than the modified retrospective approach which would have required an application date of January 1, 2017 and adoption date of January 1, 2019. The Company also elected certain relief options offered within the new standard, which include the package of practical expedients, the option not to recognize a right-of-use asset (ROUA) and lease liability that arise from short-term leases (i.e. leases with terms of 12 months or less), and the option of hindsight when determining lease term. Substantially all of the Company’s lease agreements are considered operating

 

6


Table of Contents

leases and were not previously recognized on the Company’s balance sheets. As of January 1, 2019, the Company recorded a ROUA and corresponding lease liability for all applicable operating leases. While the guidance increased the Company’s gross assets and liabilities, the adoption of ASU 2016-02 did not have a material impact on the consolidated statements of income or the consolidated statements of cash flows. See Note 6 for more information.

The FASB issued ASU 2017-08, Receivables—Nonrefundable Fees and Other Costs (Topic 310). ASU 2017-08 shortens the amortization period for certain callable debt securities held at a premium to require such premiums to be amortized to the earliest call date unless applicable guidance related to certain pools of securities is applied to consider estimated prepayments. Under prior guidance, entities were generally required to amortize premiums on individual, non-pooled callable debt securities as a yield adjustment over the contractual life of the security. ASU 2017-08 does not change the accounting for callable debt securities held at a discount. ASU 2017-08 was effective for the Company on January 1, 2019, and did not have an impact on the Company’s consolidated financial statements.

Accounting Standards Pending Adoption

The FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326) . ASU 2016-13 is the final guidance on the new current expected credit loss (‘‘CECL’’) model. ASU 2016-13, among other things, requires the incurred loss impairment methodology in current GAAP be replaced with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to estimate future credit loss estimates. As CECL encompasses all financial assets carried at amortized cost, the requirement that reserves be established based on an organization’s reasonable and supportable estimate of expected credit losses extends to held to maturity (‘‘HTM’’) debt securities. ASU 2016-13 amends the accounting for credit losses on available-for-sale securities (‘‘AFS’’), whereby credit losses will be presented as an allowance as opposed to a write-down. In addition, CECL will modify the accounting for purchased loans with credit deterioration since origination, so that reserves are established at the date of acquisition for purchased loans. Lastly, ASU 2016-13 requires enhanced disclosures on the significant estimates and judgments used to estimate credit losses, as well as on the credit quality and underwriting standards of an organization’s portfolio. These disclosures require organizations to present the currently required credit quality disclosures disaggregated by the year of origination or vintage. ASU 2016-13 allows for a modified retrospective approach with a cumulative effect adjustment to the balance sheet upon adoption (charge to retained earnings instead of the income statement). ASU 2016-13 will be effective for the Company on January 1, 2020, and early adoption is permitted. While the Company is currently evaluating the provisions of ASU 2016-13 to determine the potential impact the new standard will have on the Company’s Consolidated Financial Statements, it has taken steps to prepare for the implementation when it becomes effective, such as forming an internal task force, gathering pertinent data, consulting with outside professionals, and evaluating its current IT systems. While detailed modeling efforts are ongoing, the validation of expected credit loss estimates will likely not be available until late in 2019. Management expects to recognize a one-time cumulative effect adjustment to the allowance for loan losses as of the first reporting period in which the new standard is effective, but cannot yet estimate the magnitude of the one-time adjustment or the overall impact of the new guidance on the Company’s financial position, results of operations or cash flows.

FASB issued ASU No. 2017-04, Intangibles—Goodwill and Other: Simplifying the Test for Goodwill Impairment (Topic 350): ASU 2017-04 eliminates step two of the goodwill impairment test (the hypothetical purchase price allocation used to determine the implied fair value of goodwill) when step one (determining if the carrying value of a reporting unit exceeds its fair value) is failed. Instead, entities simply will compare the fair value of a reporting unit to its carrying amount and record goodwill impairment for the amount by which the reporting unit’s carrying amount exceeds its fair value. ASU 2017-04 will be effective for the Company on January 1, 2020 and is not expected to have a significant impact on the Company’s consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-13, “Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement.” This ASU eliminates, adds and modifies certain disclosure requirements for fair value measurements. Among the changes, entities will no longer be required to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, but will be required to disclose the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements. ASU No. 2018-13 is effective for interim and annual reporting periods beginning after December 15, 2019; early adoption is permitted. Entities are also allowed to elect early adoption the eliminated or modified disclosure requirements and delay adoption of the new disclosure requirements until their effective date. As ASU No. 2018-13 only revises disclosure requirements, it will not have a significant impact on the Company’s consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-14, “Disclosure Framework—Changes to the Disclosure Requirements for Defined Benefit Plans .” This ASU makes minor changes to the disclosure requirements for employers that sponsor defined benefit pension and/or other postretirement benefit plans. ASU 2018-14 is effective for fiscal years ending after December 15, 2020; early adoption is permitted. As ASU 2018-14 only revises disclosure requirements, it will not have a significant impact on the Company’s consolidated financial statements.

 

7


Table of Contents

Note 2—Business Combinations

Merger with FNB Bancorp

On July 6, 2018, the Company completed the acquisition of FNB Bancorp (“FNBB”) for an aggregate transaction value of $291,132,000. FNBB was merged into the Company, and the Company issued 7,405,277 shares of common stock to the former shareholders of FNBB. FNBB’s subsidiary, First National Bank of Northern California, merged into the Bank on the same day. The Company also paid $6.7 million to settle and retire all FNBB stock options outstanding as of the acquisition date. Upon the consummation of the merger, the Company added 12 branches within San Mateo, San Francisco, and Santa Clara counties.

In accordance with accounting for business combinations, the Company recorded $156,661,000 of goodwill and $27,605,000 of core deposit intangibles on the acquisition date. The core deposit intangibles will be amortized over the weighted average remaining life of 6.2 years with no significant residual value. For tax purposes, purchase prices accounting adjustments including goodwill are all non-taxable and /or non-deductible. Acquisition related costs of $476,000 are included in the consolidated statements of income for the three months ended March 31, 2018. There have been no acquisition costs incurred during the three months ended March 31, 2019.

The acquisition was consistent with the Company’s strategy to expand into the Bay Area market. 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. Goodwill arising from the acquisition consisted largely of the estimated cost savings resulting from the combined operations.

The following table summarizes the consideration paid for FNBB and the amounts of assets acquired and liabilities assumed that were recorded at the acquisition date (in thousands).

 

     FNB Bancorp
July 6, 2018
 

Fair value of consideration transferred:

  

Fair value of shares issued

   $ 284,437  

Cash consideration

     6,695  
  

 

 

 

Total fair value of consideration transferred

     291,132  
  

 

 

 

Assets acquired:

  

Cash and cash equivalents

     37,308  

Securities available for sale

     335,667  

Restricted equity securities

     7,723  

Loans

     834,683  

Premises and equipment

     30,522  

Cash value of life insurance

     16,817  

Core deposit intangible

     27,605  

Other assets

     16,214  
  

 

 

 

Total assets acquired

     1,306,539  
  

 

 

 

Liabilities assumed:

  

Deposits

     991,935  

Other liabilities

     15,133  

Short-term borrowings—Federal Home Loan Bank

     165,000  
  

 

 

 

Total liabilities assumed

     1,172,068  
  

 

 

 

Total net assets acquired

     134,471  
  

 

 

 

Goodwill recognized

   $ 156,661  
  

 

 

 

 

8


Table of Contents

A summary of the estimated fair value adjustments resulting in the goodwill recorded in the FNB Bancorp acquisition are presented below (in thousands):

 

     FNB Bancorp
July 6, 2018
 

Value of stock consideration paid to FNB Bancorp Shareholders

   $ 284,437  

Cash consideration

     6,695  

Less:

  

Cost basis net assets acquired

     114,030  

Fair value adjustments:

  

Investments

     (1,081

Loans

     (22,390

Premises and Equipment

     21,590  

Core deposit intangible

     27,327  

Deferred income taxes

     (6,394

Other

     1,389  
  

 

 

 

Goodwill

   $ 156,661  
  

 

 

 

The fair value of net assets acquired includes fair value adjustments to certain loans that were not considered impaired (PNCI loans) as of the acquisition date. The fair value adjustments were determined using discounted contractual cash flows. As such, these loans were not considered impaired at the acquisition date and were not subject to the guidance relating to purchased credit impaired loans (PCI loans), which have shown evidence of credit deterioration since origination. The gross contractual amounts receivable and fair value for PNCI loans as of the acquisition date was $866,189,000 and $833,381,000, respectively. The gross contractual amounts receivable and fair value for PCI loans as of the acquisition date was $1,683,000 and $1,302,000, respectively. At the acquisition date, the Company was unable to estimate the expected contractual cash flows to be collected from the purchased credit impaired loans.

 

9


Table of Contents

Note 3—Investment Securities

The amortized cost and estimated fair values of investments in debt securities are summarized in the following tables:

 

     March 31, 2019  
     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair Value
 
     (in thousands)  

Debt Securities Available for Sale

           

Obligations of U.S. government agencies

   $ 631,914      $ 1,862      $ (6,676    $ 627,100  

Obligations of states and political subdivisions

     128,706        1,242        (599      129,349  

Corporate bonds

     4,394        84        —          4,478  

Asset backed securities

     356,766        141        (4,318      352,589  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total debt securities available for sale

   $ 1,121,780      $ 3,329      $ (11,593    $ 1,113,516  
  

 

 

    

 

 

    

 

 

    

 

 

 

Debt Securities Held to Maturity

           

Obligations of U.S. government agencies

   $ 416,418      $ 2,190      $ (2,581    $ 416,027  

Obligations of states and political subdivisions

     14,598        173        (25      14,746  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total debt securities held to maturity

   $ 431,016      $ 2,363      $ (2,606    $ 430,773  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2018  
     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair Value
 
     (in thousands)  

Debt Securities Available for Sale

  

Obligations of U.S. government agencies

   $ 647,288      $ 771      $ (18,078    $ 629,981  

Obligations of states and political subdivisions

     128,890        294        (3,112      126,072  

Corporate bonds

     4,381        97        —          4,478  

Asset backed securities

     355,451        73        (1,019      354,505  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total debt securities available for sale

   $ 1,136,010      $ 1,235      $ (22,209    $ 1,115,036  
  

 

 

    

 

 

    

 

 

    

 

 

 

Debt Securities Held to Maturity

           

Obligations of U.S. government agencies

   $ 430,343      $ 327      $ (7,745    $ 422,925  

Obligations of states and political subdivisions

     14,593        82        (230      14,445  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total debt securities held to maturity

   $ 444,936      $ 409      $ (7,975    $ 437,370  
  

 

 

    

 

 

    

 

 

    

 

 

 

There were no sales of investment securities during the three months ended March 31, 2019 and 2018. Investment securities with an aggregate carrying value of $587,233,000 and $597,591,000 at March 31, 2019 and December 31, 2018, respectively, were pledged as collateral for specific borrowings, lines of credit or local agency deposits.

 

10


Table of Contents

The amortized cost and estimated fair value of debt securities at March 31, 2019 by contractual maturity are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. At March 31, 2019, obligations of U.S. government corporations and agencies with a cost basis totaling $1,048,332,000 consist almost entirely of residential real estate mortgage-backed securities whose contractual maturity, or principal repayment, will follow the repayment of the underlying mortgages. For purposes of the following table, the entire outstanding balance of these mortgage-backed securities issued by U.S. government corporations and agencies is categorized based on final maturity date. At March 31, 2019, the Company estimates the average remaining life of these mortgage-backed securities issued by U.S. government corporations and agencies to be approximately 5.5 years. Average remaining life is defined as the time span after which the principal balance has been reduced by half.

 

Debt Securities

   Available for Sale      Held to Maturity  
(In thousands)    Amortized
Cost
     Estimated
Fair Value
     Amortized
Cost
     Estimated
Fair Value
 

Due in one year

   $ 2,413      $ 2,418      $ —        $ —    

Due after one year through five years

     10,584        10,798        1,246        1,260  

Due after five years through ten years

     18,130        18,624        23,944        23,899  

Due after ten years

     1,090,653        1,081,676        405,826        405,614  
  

 

 

    

 

 

    

 

 

    

 

 

 

Totals

   $ 1,121,780      $ 1,113,516      $ 431,016      $ 430,773  
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross unrealized losses on debt securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows:

 

     Less than 12 months     12 months or more     Total  
     Fair
Value
     Unrealized
Loss
    Fair
Value
     Unrealized
Loss
    Fair
Value
     Unrealized
Loss
 
March 31, 2019    (in thousands)  

Debt Securities Available for Sale

               

Obligations of U.S. government agencies

   $ 481      $ (2   $ 496,424      $ (6,674   $ 496,905      $ (6,676

Obligations of states and political subdivisions

     24,644        (598     566        (1     25,210        (599

Asset backed securities

     330,078        (4,318     —          —         330,078        (4,318
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total debt securities available for sale

   $ 355,203      $ (4,918   $ 496,990      $ (6,675   $ 852,193      $ (11,593
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
Debt Securities Held to Maturity                                        

Obligations of U.S. government agencies

   $ —        $ —       $ 224,551      $ (2,581   $ 224,551      $ (2,581

Obligations of states and political subdivisions

     —          —         5,891        (25     5,891        (25
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total debt securities held to maturity

   $ —        $ —       $ 230,442      $ (2,606   $ 230,442      $ (2,606
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
               

 

     Less than 12 months     12 months or more     Total  
     Fair
Value
     Unrealized
Loss
    Fair
Value
     Unrealized
Loss
    Fair
Value
     Unrealized
Loss
 
December 31, 2018    (in thousands)  

Debt Securities Available for Sale

               

Obligations of U.S. government agencies

   $ 171,309      $ (3,588   $ 394,630      $ (14,490   $ 565,939      $ (18,078

Obligations of states and political subdivisions

     63,738        (1,541     20,719        (1,571     84,457        (3,112

Asset backed securities

     101,386        (1,019     —          —         101,386        (1,019
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total debt securities available for sale

   $ 336,433      $ (6,148   $ 415,349      $ (16,061   $ 751,782      $ (22,209

Debt Securities Held to Maturity

               

Obligations of U.S. government agencies

   $ 223,810      $ (2,619   $ 158,648      $ (5,126   $ 382,458      $ (7,745

Obligations of states and political subdivisions

     5,786        (114     4,042        (116     9,828        (230
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total debt securities held to maturity

   $ 229,596      $ (2,733 )   $ 162,690    $ (5,242 )   $ 392,286    $ (7,975
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Obligations of U.S. government agencies: Unrealized losses on investments in obligations of U.S. government agencies are caused by interest rate increases. The contractual cash flows of these securities are guaranteed by U.S. Government Sponsored Entities (principally Fannie Mae and Freddie Mac). It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, these investments are not considered other-than-temporarily impaired. At March 31, 2019, 93 debt securities representing obligations of U.S. government agencies had unrealized losses with aggregate depreciation of (1.3%) from the Company’s amortized cost basis.

 

11


Table of Contents

Obligations of states and political subdivisions: The unrealized losses on investments in obligations of states and political subdivisions were caused by increases in required yields by investors in these types of securities. It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, these investments are not considered other-than-temporarily impaired. At March 31, 2019, 33 debt securities representing obligations of states and political subdivisions had unrealized losses with aggregate depreciation of (2.0%) from the Company’s amortized cost basis.

Asset backed securities: The unrealized losses on investments in asset backed securities were caused by increases in required yields by investors in these types of securities. At the time of purchase, each of these securities was rated AA or AAA and through March 31, 2019 has not experienced any deterioration in credit rating. The Company continues to monitor these securities for changes in credit rating or other indications of credit deterioration. Because management believes the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, these investments are not considered other-than-temporarily impaired. At March 31, 2019, 28 asset backed securities had unrealized losses with aggregate depreciation of (1.3%) from the Company’s amortized cost basis.

Marketable equity securities: All unrealized losses recognized during the reporting period were for equity securities still held at March 31, 2019.

Note 4 – Loans

A summary of loan balances follows (in thousands):

 

     March 31, 2019  
     Originated      PNCI      PCI      Total  

Mortgage loans on real estate:

           

Residential 1-4 family

   $ 357,559      $ 163,268      $ 1,585      $ 522,412  

Commercial

     1,929,508        671,397        6,022        2,606,927  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loan on real estate

     2,287,067        834,665        7,607        3,129,339  

Consumer:

           

Home equity lines of credit

     279,075        38,090        1,088        318,253  

Home equity loans

     31,245        3,356        436        35,037  

Other

     45,020        20,001        41        65,062  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     355,340        61,447        1,565        418,352  

Commercial

     227,314        39,295        2,554        269,163  

Construction:

           

Residential

     115,688        30,096        —          145,784  

Commercial

     64,576        7,117        —          71,693  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     180,264        37,213        —          217,477  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans, net of deferred loan fees and discounts

   $ 3,049,985      $ 972,620      $ 11,726      $ 4,034,331  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total principal balance of loans owed, net of charge-offs

   $ 3,059,398      $ 1,007,678      $ 18,376      $ 4,085,452  

Unamortized net deferred loan fees

     (9,413      —          —          (9,413

Discounts to principal balance of loans owed, net of charge-offs

     —          (35,058      (6,650      (41,708
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans, net of unamortized deferred loan fees and discounts

   $ 3,049,985      $ 972,620      $ 11,726      $ 4,034,331  
  

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan losses

   $ (31,088    $ (969    $ (7    $ (32,064
  

 

 

    

 

 

    

 

 

    

 

 

 

 

12


Table of Contents
     December 31, 2018  
     Originated      PNCI      PCI      Total  

Mortgage loans on real estate:

           

Residential 1-4 family

   $ 343,796      $ 169,792      $ 1,674      $ 515,262  

Commercial

     1,910,981        708,401        8,456        2,627,838  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loan on real estate

     2,254,777        878,193        10,130        3,143,100  

Consumer:

           

Home equity lines of credit

     284,453        40,957        1,167        326,577  

Home equity loans

     32,660        3,585        439        36,684  

Other

     34,020        21,659        42        55,721  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     351,133        66,201        1,648        418,982  

Commercial

     228,635        45,468        2,445        276,548  

Construction:

           

Residential

     90,703        30,593        —          121,296  

Commercial

     56,208        5,880        —          62,088  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     146,911        36,473        —          183,384  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans, net of deferred loan fees and discounts

   $ 2,981,456      $ 1,026,335      $ 14,223      $ 4,022,014  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total principal balance of loans owed, net of charge-offs

   $ 2,991,324      $ 1,062,655      $ 21,265      $ 4,075,244  

Unamortized net deferred loan fees

     (9,868      —          —          (9,868

Discounts to principal balance of loans owed, net of charge-offs

     —          (36,320      (7,042      (43,362
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans, net of unamortized deferred loan fees and discounts

   $ 2,981,456      $ 1,026,335      $ 14,223      $ 4,022,014  
  

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan losses

   $ (31,793    $ (667    $ (122    $ (32,582
  

 

 

    

 

 

    

 

 

    

 

 

 

The following is a summary of the change in accretable yield for PCI during the periods indicated (in thousands):

 

     Three months ended March 31,  
     2019      2018  

Change in accretable yield:

     

Balance at beginning of period

   $ 6,059      $ 6,137  

Accretion to interest income

     (301      (255

Reclassification (to) from nonaccretable difference

     (11      140  
  

 

 

    

 

 

 

Balance at end of period

   $ 5,747      $ 6,022  
  

 

 

    

 

 

 

 

13


Table of Contents

Note 5 – Allowance for Loan Losses

The following tables summarize the activity in the allowance for loan losses, and ending balance of loans, net of unearned fees for the periods indicated.

 

     Allowance for Loan Losses – Three Months Ended March 31, 2019  
(in thousands)    Beginning
Balance
     Charge-offs     Recoveries      Provision
(benefit)
    Ending Balance  

Mortgage loans on real estate:

            

Residential 1-4 family

   $ 2,676      $ —       $ 2      $ (178   $ 2,500  

Commercial

     12,944        —         1,381        (1,995     12,330  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total mortgage loans on real estate

     15,620        —         1,383        (2,173     14,830  

Consumer:

            

Home equity lines of credit

     6,042        —         95        (122     6,015  

Home equity loans

     1,540        —         87        (341     1,286  

Other

     793        (207     75        379       1,040  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total consumer loans

     8,375        (207     257        (84     8,341  

Commercial

     6,090        (519     168        339       6,078  

Construction:

            

Residential

     1,834        —         —          574       2,408  

Commercial

     663        —         —          (256     407  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total construction

     2,497        —         —          318       2,815  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $  32,582      $  (726   $  1,808      $  (1,600   $  32,064  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

     Allowance for Loan Losses – As of March 31, 2019  
(in thousands)    Loans pooled
for evaluation
     Individually
evaluated for
impairment
     Loans acquired
with deteriorated
credit quality
     Total
allowance
for loan losses
 

Mortgage loans on real estate:

           

Residential 1-4 family

   $ 2,445      $ 55      $  —        $ 2,500  

Commercial

     12,293        36        1        12,330  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     14,738        91        1        14,830  

Consumer:

           

Home equity lines of credit

     5,879        130        6        6,015  

Home equity loans

     1,216        70        —          1,286  

Other

     1,023        17        —          1,040  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     8,118        217        6        8,341  

Commercial

     4,636        1,442        —          6,078  

Construction:

           

Residential

     2,408        —          —          2,408  

Commercial

     407        —          —          407  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     2,815        —          —          2,815  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  30,307      $  1,750      $ 7      $  32,064  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Loans, Net of Unearned fees – As of March 31, 2019  
(in thousands)    Loans pooled
for evaluation
     Individually
evaluated for
impairment
     Loans acquired
with deteriorated
credit quality
     Total loans, net
of unearned fees
 

Mortgage loans on real estate:

           

Residential 1-4 family

   $ 517,038      $ 3,789      $ 1,585      $ 522,412  

Commercial

     2,592,994        7,911        6,022        2,606,927  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     3,110,032        11,700        7,607        3,129,339  

Consumer:

           

Home equity lines of credit

     314,609        2,556        1,088        318,253  

Home equity loans

     32,618        1,983        436        35,037  

Other

     64,891        130        41        65,062  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     412,118        4,669        1,565        418,352  

Commercial

     261,933        4,676        2,554        269,163  

Construction:

           

Residential

     145,784        —          —          145,784  

Commercial

     71,693        —          —          71,693  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     217,477        —          —          217,477  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  4,001,560      $  21,045      $  11,726      $  4,034,331  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

14


Table of Contents
     Allowance for Loan Losses – Year Ended December 31, 2018  
(in thousands)    Beginning
Balance
     Charge-offs     Recoveries      Provision
(benefit)
    Ending Balance  

Mortgage loans on real estate:

            

Residential 1-4 family

   $ 2,317      $ (77   $ —        $ 436     $ 2,676  

Commercial

     11,441        (15     68        1,450       12,944  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total mortgage loans on real estate

     13,758        (92     68        1,886       15,620  

Consumer:

            

Home equity lines of credit

     5,800        (277     846        (327     6,042  

Home equity loans

     1,841        (24     297        (574     1,540  

Other

     586        (783     288        702       793  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total consumer loans

     8,227        (1,084     1,431        (199     8,375  

Commercial

     6,512        (1,188     541        225       6,090  

Construction:

            

Residential

     1,184        —         —          650       1,834  

Commercial

     642        —         —          21       663  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total construction

     1,826        —         —          671       2,497  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $  30,323      $  (2,364   $  2,040      $  2,583     $  32,582  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

     Allowance for Loan Losses – As of December 31, 2018  
(in thousands)    Loans pooled
for evaluation
     Individually
evaluated for
impairment
     Loans acquired
with deteriorated
credit quality
     Total allowance
for loan losses
 

Mortgage loans on real estate:

           

Residential 1-4 family

   $ 2,620      $ 56      $  —        $ 2,676  

Commercial

     12,737        91        116        12,944  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     15,357        147        116        15,620  

Consumer:

           

Home equity lines of credit

     5,838        198        6        6,042  

Home equity loans

     1,486        54        —          1,540  

Other

     779        14        —          793  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     8,103        266        6        8,375  

Commercial

     4,309        1,781        —          6,090  

Construction:

           

Residential

     1,834        —          —          1,834  

Commercial

     663        —          —          663  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     2,497        —          —          2,497  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  30,266      $  2,194      $ 122      $  32,582  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Loans, Net of Unearned fees – As of December 31, 2018  
(in thousands)    Loans pooled
for evaluation
     Individually
evaluated for
impairment
     Loans acquired
with deteriorated
credit quality
     Total loans, net
of unearned fees
 

Mortgage loans on real estate:

           

Residential 1-4 family

   $ 509,267      $ 4,321      $ 1,674      $ 515,262  

Commercial

     2,606,819        12,563        8,456        2,627,838  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     3,116,086        16,884        10,130        3,143,100  

Consumer:

           

Home equity lines of credit

     322,764        2,646        1,167        326,577  

Home equity loans

     33,142        3,103        439        36,684  

Other

     55,483        196        42        55,721  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     411,389        5,945        1,648        418,982  

Commercial

     268,885        5,218        2,445        276,548  

Construction:

           

Residential

     121,296        —          —          121,296  

Commercial

     62,088        —          —          62,088  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     183,384        —          —          183,384  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  3,979,744      $  28,047      $  14,223      $  4,022,014  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

15


Table of Contents
     Allowance for Loan Losses – Three Months Ended March 31, 2018  
(in thousands)    Beginning
Balance
     Charge-offs     Recoveries      Provision
(benefit)
    Ending Balance  

Mortgage loans on real estate:

            

Residential 1-4 family

   $ 2,317      $ (1   $  —        $  (146   $ 2,170  

Commercial

     11,441        —         15        39       11,495  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total mortgage loans on real estate

     13,758        (1     15        (107     13,665  

Consumer:

            

Home equity lines of credit

     5,800        (80     209        (517     5,412  

Home equity loans

     1,841        —         14        (119     1,736  

Other

     586        (194     78        100       570  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total consumer loans

     8,227        (274     301        (536     7,718  

Commercial

     6,512        (205     50        35       6,392  

Construction:

            

Residential

     1,184        —         —          167       1,351  

Commercial

     642        —         —          205       847  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total construction

     1,826        —         —          372       2,198  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $  30,323      $  (480   $ 366      $  (236   $  29,973  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

     Allowance for Loan Losses – As of March 31, 2018  
(in thousands)    Loans pooled
for evaluation
     Individually
evaluated for
impairment
     Loans acquired
with deteriorated
credit quality
     Total allowance
for loan losses
 

Mortgage loans on real estate:

           

Residential 1-4 family

   $ 1,910      $ 190      $ 70      $ 2,170  

Commercial

     11,281        154        60        11,495  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     13,191        344        130        13,665  

Consumer:

           

Home equity lines of credit

     4,956        448        8        5,412  

Home equity loans

     1,606        130        —          1,736  

Other

     514        56        —          570  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     7,076        634        8        7,718  

Commercial

     4,249        2,113        30        6,392  

Construction:

           

Residential

     1,351        —          —          1,351  

Commercial

     847        —          —          847  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     2,198        —          —          2,198  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  26,714      $  3,091      $  168      $  29,973  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Loans, Net of Unearned fees – As of March 31, 2018  
(in thousands)    Loans pooled
for evaluation
     Individually
evaluated for
impairment
     Loans acquired
with deteriorated
credit quality
     Total loans, net
of unearned fees
 

Mortgage loans on real estate:

           

Residential 1-4 family

   $ 378,832      $ 5,535      $ 1,744      $ 386,111  

Commercial

     1,954,120        11,110        8,038        1,973,268  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     2,332,952        16,645        9,782        2,359,379  

Consumer:

           

Home equity lines of credit

     279,140        2,450        1,661        283,251  

Home equity loans

     39,774        1,673        485        41,932  

Other

     23,285        278        43        23,606  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     342,199        4,401        2,189        348,789  

Commercial

     208,889        4,621        2,505        216,015  

Construction:

           

Residential

     71,462        136        —          71,598  

Commercial

     73,952        —          —          73,952  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     145,414        136        —          145,550  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  3,029,454      $  25,803      $  14,476      $  3,069,733  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

16


Table of Contents

As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including, but not limited to, trends relating to (i) the level of criticized and classified loans, (ii) net charge-offs, (iii) non-performing loans, and (iv) delinquency within the portfolio.

The Company utilizes a risk grading system to assign a risk grade to each of its loans. Loans are graded on a scale ranging from Pass to Loss. A description of the general characteristics of the risk grades is as follows:

 

 

Pass – This grade represents loans ranging from acceptable to very little or no credit risk. These loans typically meet most if not all policy standards in regard to: loan amount as a percentage of collateral value, debt service coverage, profitability, leverage, and working capital.

 

 

Special Mention – This grade represents “Other Assets Especially Mentioned” in accordance with regulatory guidelines and includes loans that display some potential weaknesses which, if left unaddressed, may result in deterioration of the repayment prospects for the asset or may inadequately protect the Company’s position in the future. These loans warrant more than normal supervision and attention.

 

 

Substandard – This grade represents “Substandard” loans in accordance with regulatory guidelines. Loans within this rating typically exhibit weaknesses that are well defined to the point that repayment is jeopardized. Loss potential is, however, not necessarily evident. The underlying collateral supporting the credit appears to have sufficient value to protect the Company from loss of principal and accrued interest, or the loan has been written down to the point where this is true. There is a definite need for a well-defined workout/rehabilitation program.

 

 

Doubtful – This grade represents “Doubtful” loans in accordance with regulatory guidelines. An asset classified as Doubtful has all the weaknesses inherent in a loan classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral, and financing plans.

 

 

Loss – This grade represents “Loss” loans in accordance with regulatory guidelines. A loan classified as Loss is considered uncollectible and of such little value that its continuance as a bankable asset is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off the loan, even though some recovery may be affected in the future. The portion of the loan that is graded loss should be charged off no later than the end of the quarter in which the loss is identified.

The following tables present ending loan balances by loan category and risk grade for the periods indicated:

 

     Credit Quality Indicators Originated Loans– As of March 31, 2019  
(in thousands)    Pass      Special
Mention
     Substandard      Doubtful
/ Loss
     Total Originated
Loans
 

Mortgage loans on real estate:

              

Residential 1-4 family

   $ 350,256      $ 1,807      $ 5,496      $  —        $ 357,559  

Commercial

     1,886,958        33,094        9,456        —          1,929,508  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     2,237,214        34,901        14,952        —          2,287,067  

Consumer:

              

Home equity lines of credit

     273,144        2,867        3,064        —          279,075  

Home equity loans

     27,328        1,533        2,384        —          31,245  

Other

     44,611        309        100        —          45,020  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     345,083        4,709        5,548        —          355,340  

Commercial

     214,758        7,896        4,660        —          227,314  

Construction:

              

Residential

     115,432        —          256        —          115,688  

Commercial

     64,238        338        —          —          64,576  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     179,670        338        256        —          180,264  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $  2,976,725      $  47,844      $  25,416      $ —        $  3,049,985  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

17


Table of Contents
     Credit Quality Indicators PNCI Loans – As of March 31, 2019  
(in thousands)    Pass      Special
Mention
     Substandard      Doubtful / Loss      Total PNCI
Loans
 

Mortgage loans on real estate:

              

Residential 1-4 family

   $  161,351      $  1,109      $ 808      $  —        $  163,268  

Commercial

     665,630        2,727        3,040        —          671,397  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     826,981        3,836        3,848        —          834,665  

Consumer:

              

Home equity lines of credit

     35,888        925        1,277        —          38,090  

Home equity loans

     3,174        98        84        —          3,356  

Other

     19,790        208        3        —          20,001  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     58,852        1,231        1,364        —          61,447  

Commercial

     38,762        201        332        —          39,295  

Construction:

              

Residential

     30,096        —          —          —          30,096  

Commercial

     6,872        —          245        —          7,117  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     36,968        —          245        —          37,213  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 961,563      $ 5,268      $  5,789      $ —        $ 972,620  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Credit Quality Indicators Originated Loans– As of December 31, 2018  
(in thousands)    Pass      Special
Mention
     Substandard      Doubtful / Loss      Total Originated
Loans
 

Mortgage loans on real estate:

              

Residential 1-4 family

   $ 337,189      $ 1,724      $ 4,883      $  —        $ 343,796  

Commercial

     1,861,627        33,483        15,871        —          1,910,981  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     2,198,816        35,207        20,754        —          2,254,777  

Consumer:

              

Home equity lines of credit

     279,491        2,309        2,653        —          284,453  

Home equity loans

     29,289        1,054        2,317        —          32,660  

Other

     33,606        341        73        —          34,020  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     342,386        3,704        5,043        —          351,133  

Commercial

     217,126        6,127        5,382        —          228,635  

Construction:

              

Residential

     90,412        32        259        —          90,703  

Commercial

     55,863        345        —          —          56,208  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     146,275        377        259        —          146,911  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $  2,904,603      $  45,415      $  31,438      $ —        $  2,981,456  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Credit Quality Indicators PNCI Loans – As of December 31, 2018  
(in thousands)    Pass      Special
Mention
     Substandard      Doubtful / Loss      Total PNCI
Loans
 

Mortgage loans on real estate:

              

Residential 1-4 family

   $ 167,908      $ 1,086      $ 798      $  —        $ 169,792  

Commercial

     701,868        3,085        3,448        —          708,401  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     869,776        4,171        4,246        —          878,193  

Consumer:

              

Home equity lines of credit

     38,780        1,124        1,053        —          40,957  

Home equity loans

     3,413        74        98        —          3,585  

Other

     21,481        173        5        —          21,659  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     63,674        1,371        1,156        —          66,201  

Commercial

     45,027        321        120        —          45,468  

Construction:

              

Residential

     30,593        —          —          —          30,593  

Commercial

     5,880        —          —          —          5,880  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     36,473        —          —          —          36,473  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  1,014,950      $  5,863      $  5,522      $ —        $  1,026,335  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

18


Table of Contents

Consumer loans, whether unsecured or secured by real estate, automobiles, or other personal property, are susceptible to three primary risks; non-payment due to income loss, over-extension of credit and, when the borrower is unable to pay, shortfall in collateral value. Typically, payment performance will follow general economic trends in the marketplace driven primarily by rises in the unemployment rate; non-payment is likely due to loss of employment. Loss of collateral value can be due to market demand shifts, damage to collateral itself or a combination of the two. Problem consumer loans are generally identified by payment history and current performance of the borrower (delinquency). The Bank manages its consumer loan portfolios by monitoring delinquency and contacting borrowers to encourage repayment, suggesting modifications if appropriate, and, when continued scheduled payments become unrealistic, initiating repossession or foreclosure through appropriate channels.

Commercial real estate loans generally fall into two categories, owner-occupied and non-owner occupied. Loans secured by owner occupied real estate are primarily susceptible to changes in the business conditions of the related business. This may be driven by, among other things, industry changes, geographic business changes, changes in the individual fortunes of the business owner, and general economic conditions and changes in business cycles. These same risks apply to commercial loans whether secured by equipment or other personal property or unsecured. Losses on loans secured by owner occupied real estate, equipment, or other personal property generally are dictated by the value of underlying collateral at the time of default and liquidation of the collateral. When default is driven by issues related specifically to the business owner, collateral values tend to provide better repayment support and may result in little or no loss. Alternatively, when default is driven by more general economic conditions, underlying collateral generally has devalued more and results in larger losses due to default. Loans secured by non-owner occupied real estate are primarily susceptible to risks associated with swings in occupancy or vacancy and related shifts in lease rates, rental rates or room rates. Most often these shifts are a result of changes in general economic or market conditions or overbuilding and resultant over-supply. Losses are dependent on value of underlying collateral at the time of default. Values are generally driven by these same factors and influenced by interest rates and required rates of return as well as changes in occupancy costs.

Construction loans, whether owner occupied or non-owner occupied commercial real estate loans or residential development loans, are not only susceptible to the related risks described above but the added risks of construction itself including cost over-runs, mismanagement of the project, or lack of demand or market changes experienced at time of completion. Again, losses are primarily related to underlying collateral value and changes therein as described above.

Problem commercial loans are generally identified by periodic review of financial information which may include financial statements, tax returns, rent rolls and payment history of the borrower (delinquency). Based on this information the Bank may decide to take any of several courses of action including demand for repayment, additional collateral or guarantors, and, when repayment becomes unlikely through borrower’s income and cash flow, repossession or foreclosure of the underlying collateral.

Collateral values may be determined by appraisals obtained through Bank approved, licensed appraisers, qualified independent third parties, public value information (blue book values for autos), sales invoices, or other appropriate means. Appropriate valuations or revaluations are obtained at initiation of the credit and periodically, but not less than every twelve months depending on collateral type, once repayment is questionable and the loan has been classified.

Once a loan becomes delinquent and repayment becomes questionable, a Bank collection officer will address collateral shortfalls with the borrower and attempt to obtain additional collateral. If this is not forthcoming and payment in full is unlikely, the Bank will estimate its probable loss, using a recent valuation as appropriate to the underlying collateral less estimated costs of sale, and charge the loan down to the estimated net realizable amount. Depending on the length of time until ultimate collection, the Bank may revalue the underlying collateral and take additional charge-offs as warranted. Revaluations may occur as often as every 3-12 months depending on the underlying collateral and volatility of values. Final charge-offs or recoveries are taken when collateral is liquidated and actual loss is known. Unpaid balances on loans after or during collection and liquidation may also be pursued through lawsuit and attachment of wages or judgment liens on borrower’s other assets.

 

19


Table of Contents

The following table shows the ending balance of current and past due originated loans by loan category as of the date indicated:

 

     Analysis of Originated Past Due Loans - As of March 31, 2019         
(in thousands)    30-59 days      60-89 days      > 90 days      Total Past
Due Loans
     Current      Total      > 90 Days and
Still Accruing
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $  2,231      $  —        $ 396      $ 2,627      $ 354,932      $ 357,559      $  —    

Commercial

     767        —          901        1,668        1,927,840        1,929,508        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     2,998        —          1,297        4,295        2,282,772        2,287,067        —    

Consumer:

                    

Home equity lines of credit

     1,774        11        362        2,147        276,928        279,075        —    

Home equity loans

     512        24        163        699        30,546        31,245        17  

Other

     151        —          9        160        44,860        45,020        9  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     2,437        35        534        3,006        352,334        355,340        26  

Commercial

     1,122        453        371        1,946        225,368        227,314        14  

Construction:

                    

Residential

     785        —          —          785        114,903        115,688        —    

Commercial

     —          —          —          —          64,576        64,576        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     785        —          —          785        179,479        180,264        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total originated loans

   $ 7,342      $ 488      $  2,202      $  10,032      $  3,039,953      $  3,049,985      $ 40  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table shows the ending balance of current and past due PNCI loans by loan category as of the date indicated:

 

     Analysis of PNCI Past Due Loans - As of March 31, 2019         
(in thousands)    30-59 days      60-89 days      > 90 days      Total Past
Due Loans
     Current      Total      > 90 Days and
Still Accruing
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $  1,457      $  270      $ —        $  1,727      $  161,541      $  163,268      $  —    

Commercial

     2,898        —          949        3,847        667,550        671,397        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     4,355        270        949        5,574        829,091        834,665        —    

Consumer:

                    

Home equity lines of credit

     418        —          1        419        37,671        38,090        —    

Home equity loans

     14        —          —          14        3,342        3,356        —    

Other

     151        —          —          151        19,850        20,001        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     583        —          1        584        60,863        61,447        —    

Commercial

     2        99        233        334        38,961        39,295        —    

Construction:

                    

Residential

     —          —          —          —          30,096        30,096        —    

Commercial

     —          —          —          —          7,117        7,117        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          37,213        37,213        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total PNCI loans

   $ 4,940      $ 369      $  1,183      $ 6,492      $ 966,128      $ 972,620      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table shows the ending balance of current and past due originated loans by loan category as of the date indicated:

 

     Analysis of Originated Past Due Loans - As of December 31, 2018         
(in thousands)    30-59 days      60-89 days      > 90 days      Total Past
Due Loans
     Current      Total      > 90 Days and
Still Accruing
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $  1,675      $ 132      $ 478      $ 2,285      $ 341,511      $ 343,796      $  —    

Commercial

     431        1,200        296        1,927        1,909,054        1,910,981        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     2,106        1,332        774        4,212        2,250,565        2,254,777        —    

Consumer:

                    

Home equity lines of credit

     908        47        609        1,564        282,889        284,453        —    

Home equity loans

     1,043        24        214        1,281        31,379        32,660        —    

Other

     298        17        —          315        33,705        34,020        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     2,249        88        823        3,160        347,973        351,133        —    

Commercial

     1,053        579        1,247        2,879        225,756        228,635        —    

Construction:

                    

Residential

     209        —          —          209        90,494        90,703        —    

Commercial

     —          —          —          —          56,208        56,208        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     209        —          —          209        146,702        146,911        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 5,617      $  1,999      $  2,844      $  10,460      $  2,970,996      $  2,981,456      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

20


Table of Contents

The following table shows the ending balance of current and past due PNCI loans by loan category as of the date indicated:

 

     Analysis of PNCI Past Due Loans - As of December 31, 2018         
(in thousands)    30-59 days      60-89 days      > 90 days      Total Past
Due Loans
     Current      Total      > 90 Days and
Still Accruing
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $  1,009      $ 133      $ 156      $  1,298      $ 168,494      $ 169,792      $  —    

Commercial

     1,646        1,136        1,082        3,864        704,537        708,401        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     2,655        1,269        1,238        5,162        873,031        878,193        —    

Consumer:

                    

Home equity lines of credit

     304        35        237        576        40,381        40,957        —    

Home equity loans

     74        —          —          74        3,511        3,585        —    

Other

     160        —          —          160        21,499        21,659        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     538        35        237        810        65,391        66,201        —    

Commercial

     678        145        113        936        44,532        45,468        —    

Construction:

                    

Residential

     —          —          —          —          30,593        30,593        —    

Commercial

     —          —          —          —          5,880        5,880        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          36,473        36,473        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 3,871      $  1,449      $  1,588      $ 6,908      $  1,019,427      $  1,026,335      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Interest income on originated nonaccrual loans that would have been recognized during the three months ended March 31, 2019 and 2018, if all such loans had been current in accordance with their original terms, totaled $279,000 and $285,000, respectively. Interest income actually recognized on these originated loans during the three months ended March 31, 2019 and 2018 was $33,000 and $22,000, respectively. Interest income on PNCI nonaccrual loans that would have been recognized during the three months ended March 31, 2019 and 2018, if all such loans had been current in accordance with their original terms, totaled $121,000 and $27,000, respectively. Interest income actually recognized on these PNCI loans during the three months ended March 31, 2019 and 2018 was $60,000 and $0.

The following table shows the ending balance of nonaccrual originated and PNCI loans by loan category as of the date indicated:

 

     Non Accrual Loans  
     As of March 31, 2019      As of December 31, 2018  
(in thousands)    Originated      PNCI      Total      Originated      PNCI      Total  

Mortgage loans on real estate:

                 

Residential 1-4 family

   $ 3,066      $ 308      $ 3,374      $ 3,244      $ 334      $ 3,578  

Commercial

     4,493        1,445        5,938        9,263        1,468        10,731  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     7,559        1,753        9,312        12,507        1,802        14,309  

Consumer:

                 

Home equity lines of credit

     1,366        501        1,867        1,429        885        2,314  

Home equity loans

     1,599        36        1,635        1,722        47        1,769  

Other

     28        4        32        3        4        7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     2,993        541        3,534        3,154        936        4,090  

Commercial

     3,144        332        3,476        3,755        120        3,875  

Construction:

                 

Residential

     —          —          —          —          —          —    

Commercial

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non accrual loans

   $  13,696      $  2,626      $  16,322      $  19,416      $  2,858      $  22,274  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Impaired originated loans are those where management has concluded that it is probable that the borrower will be unable to pay all amounts due in accordance with the original contractual terms of the loan agreement. The following tables show the recorded investment (financial statement balance), unpaid principal balance, average recorded investment, and interest income recognized for impaired Originated and PNCI loans, segregated by those with no related allowance recorded and those with an allowance recorded for the periods indicated.

 

21


Table of Contents
     Impaired Originated Loans – As of, or for the Three Months Ended, March 31, 2019  
(in thousands)    Unpaid
principal
balance
     Recorded
investment with
no related
allowance
     Recorded
investment with
related
allowance
     Total recorded
investment
     Related
Allowance
     Average
recorded
investment
     Interest income
recognized
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $ 4,148      $ 3,481      $ —        $ 3,481      $ 55      $ 4,029      $ 6  

Commercial

     6,771        5,874        592        6,466        37        9,453        22  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     10,919        9,355        592        9,947        92        13,482        28  

Consumer:

                    

Home equity lines of credit

     1,857        1,737        58        1,795        18        1,943        4  

Home equity loans

     2,333        1,639        120        1,759        20        1,963        —    

Other

     46        —          28        28        9        33        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     4,236        3,376        206        3,582        47        3,939        4  

Commercial

     4,538        2,301        2,043        4,344        1,223        4,778        —    

Construction:

                    

Residential

     —          —          —          —          —          —          —    

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  19,693      $  15,032      $  2,841      $  17,873      $  1,362      $  22,199      $ 32  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Impaired PNCI Loans – As of, or for the Three Months Ended, March 31, 2019  
(in thousands)    Unpaid
principal
balance
     Recorded
investment with
no related
allowance
     Recorded
investment with
related
allowance
     Total recorded
investment
     Related
Allowance
     Average
recorded
investment
     Interest income
recognized
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $ 344      $ 308      $ —        $ 308      $ —        $ 321      $  —    

Commercial

     3,089        1,445        —          1,445        —          1,456        58  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     3,433        1,753        —          1,753        —          1,777        58  

Consumer:

                    

Home equity lines of credit

     831        401        360        761        112        883        —    

Home equity loans

     242        102        122        224        50        232        —    

Other

     102        64        38        102        7        106        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     1,175        567        520        1,087        169        1,221        —    

Commercial

     335        113        219        332        219        226        2  

Construction:

                    

Residential

     —          —          —          —          —          —          —    

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,943      $ 2,433      $ 739      $ 3,172      $ 388      $ 3,224      $ 60  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Impaired Originated Loans – As of, or for the Twelve Months Ended, December 31, 2018  
(in thousands)    Unpaid
principal
balance
     Recorded
investment with
no related
allowance
     Recorded
investment with
related
allowance
     Total recorded
investment
     Related
Allowance
     Average
recorded
investment
     Interest income
recognized
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $ 4,594      $ 3,663      $ 308      $ 3,971      $ 56      $ 3,517      $ 90  

Commercial

     13,081        10,676        1,765        12,441        42        13,115        137  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     17,675        14,339        2,073        16,412        98        16,632        227  

Consumer:

                    

Home equity lines of credit

     1,900        1,749        111        1,860        71        1,885        43  

Home equity loans

     2,374        1,892        65        1,957        2        1,520        23  

Other

     3        —          3        3        3        17        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     4,277        3,641        179        3,820        76        3,422        68  

Commercial

     5,433        2,924        2,287        5,211        1,774        4,654        91  

Construction:

                    

Residential

     —          —          —          —          —          5        —    

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          —          5        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 27,385      $ 20,904      $ 4,539      $ 25,443      $ 1,948      $ 24,713      $ 386  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

22


Table of Contents
     Impaired PNCI Loans – As of, or for the Twelve Months Ended, December 31, 2018  
(in thousands)    Unpaid
principal
balance
     Recorded
investment with
no related
allowance
     Recorded
investment with
related
allowance
     Total recorded
investment
     Related
Allowance
     Average
recorded
investment
     Interest income
recognized
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $ 375      $ 334      $  —      $ 334      $  —        $ 529      $ 5  

Commercial

     3,110        1,468        —          1,468        —          1,713        183  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     3,485        1,802        —          1,802        —          2,242        188  

Consumer:

                    

Home equity lines of credit

     1,027        587        367        954        127        1,120        18  

Home equity loans

     252        47        197        244        101        155        —    

Other

     106        21        85        106        11        114        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     1,385        655        649        1,304        239        1,389        18  

Commercial

     120        113        7        120        7        60        1  

Construction:

                    

Residential

     —          —          —          —          —          —          —    

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,990      $ 2,570      $ 656      $ 3,226      $ 246      $ 3,691      $ 207  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Impaired Originated Loans – As of, or for the Three Months Ended, March 31, 2018  
(in thousands)    Unpaid
principal
balance
     Recorded
investment with
no related
allowance
     Recorded
investment with
related
allowance
     Total recorded
investment
     Related
Allowance
     Average
recorded
investment
     Interest income
recognized
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $ 4,378      $ 2,678      $ 1,525      $ 4,203      $ 190      $ 4,071      $ 28  

Commercial

     11,407        9,848        1,262        11,110        154        12,510        44  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     15,785        12,526        2,787        15,313        344        16,581        72  

Consumer:

                    

Home equity lines of credit

     1,478        888        527        1,415        146        1,455        10  

Home equity loans

     1,744        1,193        196        1,389        10        1,347        2  

Other

     4        —          4        4        4        6        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     3,226        2,081        727        2,808        160        2,808        12  

Commercial

     4,756        881        3,740        4,621        2,113        4,545        26  

Construction:

                    

Residential

     136        136        —          136        —          138        2  

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     136        136        —          136        —          138        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  23,903      $  15,624      $  7,254      $  22,878      $  2,617      $  24,072      $  112  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Impaired PNCI Loans – As of, or for the Three Months Ended, March 31, 2018  
(in thousands)    Unpaid
principal
balance
     Recorded
investment with
no related
allowance
     Recorded
investment with
related
allowance
     Total recorded
investment
     Related
Allowance
     Average
recorded
investment
     Interest income
recognized
 

Mortgage loans on real estate:

                    

Residential 1-4 family

   $ 1,390      $ 1,332      $ —        $ 1,332      $ —        $ 1,345      $ 2  

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     1,390        1,332        —          1,332        —          1,345        2  

Consumer:

                    

Home equity lines of credit

     1,065        501        534        1,035        302        1,114        5  

Home equity loans

     298        40        244        284        120        225        3  

Other

     274        28        246        274        52        262        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     1,637        569        1,024        1,593        474        1,601        10  

Commercial

     —          —          —          —          —             —    

Construction:

                    

Residential

     —          —          —          —          —          —          —    

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,027      $ 1,901      $ 1,024      $ 2,925      $ 474      $ 2,946      $ 12  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Originated loans classified as TDRs and impaired were $9,547,000, $10,253,000, and $9,871,000 at March 31, 2019, December 31, 2018, and March 31, 2018, respectively. PNCI loans classified as TDRs and impaired were $823,000, $615,000, and $1,471,000 at March 31, 2019, December 31, 2018 and March 31, 2018, respectively. The Company had no significant obligations to lend additional funds on Originated or PNCI TDRs as of March 31, 2019, December 31, 2018, or March 31, 2018.

 

23


Table of Contents

The following tables show certain information regarding TDRs that occurred during the periods indicated:

 

     TDR Information for the Three Months Ended March 31, 2019  
(dollars in thousands)    Number      Pre-mod
outstanding
principal
balance
     Post-mod
outstanding
principal
balance
     Financial
impact due to
TDR taken as
additional
provision
     Number that
defaulted during
the period
     Recorded
investment of
TDRs that
defaulted during
the period
     Financial impact
due to the
default of
previous TDR
taken as charge-
offs or additional
provisions
 

Mortgage loans on real estate:

                    

Residential 1-4 family

     1      $  163      $  162      $  —          —        $  —        $  —    

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     1        163        162        —          —          —          —    

Consumer:

                    

Home equity lines of credit

     —          —          —          —          —          —          —    

Home equity loans

     1        121        120        1        —          —          —    

Other

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     1        121        120        1        —          —          —    

Commercial

     2        15        15        —          1        7        —    

Construction:

                    

Residential

     —          —          —          —          —          —          —    

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     4      $ 299      $ 297      $ 1        1      $ 7      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     TDR Information for the Three Months Ended March 31, 2018  
(dollars in thousands)    Number      Pre-mod
outstanding
principal
balance
     Post-mod
outstanding
principal
balance
     Financial
impact due to
TDR taken as
additional
provision
     Number that
defaulted during
the period
     Recorded
investment of
TDRs that
defaulted during
the period
     Financial impact
due to the
default of
previous TDR
taken as charge-
offs or additional
provisions
 

Mortgage loans on real estate:

                    

Residential 1-4 family

     —        $ —        $ —        $ —          —        $ —        $ —    

Commercial

     1        384        384        11        1        169        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage loans on real estate

     1        384        384        11        1        169        —    

Consumer:

                    

Home equity lines of credit

     1        133        138        —          —          —          —    

Home equity loans

     1        121        121        —          —          —          —    

Other

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     2        254        259        —          —          —          —    

Commercial

     —          —          —          —          —          —          —    

Construction:

                    

Residential

     —          —          —          —          —          —          —    

Commercial

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction

     —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3      $ 638      $ 643      $ 11        1      $ 169      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Modifications classified as TDRs can include one or a combination of the following: rate modifications, term extensions, interest only modifications, either temporary or long-term, payment modifications, and collateral substitutions/additions.

For all new TDRs, an impairment analysis is conducted. If the loan is determined to be collateral dependent, any additional amount of impairment will be calculated based on the difference between estimated collectible value and the current carrying balance of the loan. This difference could result in an increased provision and is typically charged off. If the asset is determined not to be collateral dependent, the impairment is measured on the net present value difference between the expected cash flows of the restructured loan and the cash flows which would have been received under the original terms. The effect of this could result in a requirement for additional provision to the reserve. The effect of these required provisions for the period are indicated above.

Typically if a TDR defaults during the period, the loan is then considered collateral dependent and, if it was not already considered collateral dependent, an appropriate provision will be reserved or charge will be taken. The additional provisions required resulting from default of previously modified TDR’s are noted above.

 

24


Table of Contents

Note 6 – Leases

The Company adopted ASU 2016-02 “Leases” (Topic 842) as of January 1, 2019, which requires the Company to record a right-of-use asset (“ROUA”) on the consolidated balance sheets for those leases that convey rights to control use of identified assets for a period of time in exchange for consideration. The Company is also required to record a lease liability on the consolidated balance sheets for the present value of future payment commitments. All of the Company’s leases are comprised of operating leases in which the Company is lessee of real estate property for branches, ATM locations, and general administration and operations. The Company elected not to include short-term leases (i.e. leases with initial terms of twelve months or less) within the ROUA and lease liability. Known or determinable adjustments to the required minimum future lease payments were included in the calculation of the Company’s ROUA and lease liability. Adjustments to the required minimum future lease payments that are variable and will not be determinable until a future period, such as changes in the consumer price index, are included as variable lease costs. Additionally, expected variable payments for common area maintenance, taxes and insurance were unknown and not determinable at lease commencement and therefore, were not included in the determination of the Company’s ROUA or lease liability.

The value of the ROUA and lease liability is impacted by the amount of the periodic payment required, length of the lease term, and the discount rate used to calculate the present value of the minimum lease payments. The Company’s lease agreements often include one or more options to renew at the Company’s discretion. If at lease inception, the Company considers the exercising of a renewal option to be reasonably certain, the Company will include the extended term in the calculation of the ROU asset and lease liability. Topic 842 requires the use of the rate implicit in the lease whenever this rate is readily determinable. As this rate is rarely determinable, the Company utilizes its incremental borrowing rate at lease inception, on a collateralized basis, over a similar term. For operating leases existing prior to January 1, 2019, the rate for the remaining lease term as of January 1, 2019 was used. The lease liability is reduced based on the discounted present value of remaining payments as of each reporting period. The ROUA value is measured using the amount of lease liability and adjusted for prepaid or accrued lease payments, remaining lease incentives, unamortized direct costs (if any), and impairment (if any).

The following table presents the components of lease expense for the three months ended March 31 2019:

 

     Three months ended  
(in thousands)    March 31, 2019  

Operating lease cost

   $  1,311  

Short-term lease cost

     71  

Variable lease cost

     (5

Sublease income

     (34
  

 

 

 

Total lease cost

   $ 1,343  
  

 

 

 

Prior to the adoption of ASU 2016-02, rent expense under operating leases was $921,000 during the three months ended March 31, 2018. Rent expense was offset by rent income of $10,000 during the three months ended March 31, 2018.

The following table presents supplemental cash flow information related to leases for the three months ended March 31, 2019:

 

     Three months ended  
(in thousands)    March 31, 2019  

Cash paid for amounts included in the measurement of lease liabilities:

  

Operating cash flows for operating leases

   $ 1,218  

ROUA obtained in exchange for operating lease liabilities

   $  32,006  

The following table presents the weighted average operating lease term and discount rate at March 31, 2019:

 

As of March 31, 2019:

  

Weighted-average remaining lease term

     9.5 years  

Weighted-average discount rate

     3.17

 

25


Table of Contents

At March 31, 2019, future expected operating lease payments are as follows:

 

(in thousands)       

Periods ending December 31,

  

2019

   $ 3,519  

2020

     4,380  

2021

     4,226  

2022

     3,887  

2023

     3,208  

Thereafter

     16,455  
  

 

 

 
     35,675  

Discount for present value of expected cash flows

     (5,471
  

 

 

 

Lease liability at March 31, 2019

   $ 30,204  
  

 

 

 

Note 7 - Deposits

A summary of the balances of deposits follows (in thousands):

 

     March 31,      December 31,  
     2019      2018  

Noninterest-bearing demand

   $  1,761,559      $ 1,760,580  

Interest-bearing demand

     1,297,672        1,252,366  

Savings

     1,925,168        1,921,324  

Time certificates, $250,000 and above

     135,716        132,429  

Other time certificates

     310,147        299,767  
  

 

 

    

 

 

 

Total deposits

   $ 5,430,262      $ 5,366,466  
  

 

 

    

 

 

 

Certificate of deposit balances of $50,000,000 and $60,000,000 from the State of California were included in time certificates, over $250,000, at March 31, 2019 and December 31, 2018, respectively. The Company participates in a deposit program offered by the State of California whereby the State may make deposits at the Company’s request subject to collateral and credit worthiness constraints. The negotiated rates on these State deposits are generally more favorable than other wholesale funding sources available to the Company. Overdrawn deposit balances of $1,207,000 and $1,469,000 were classified as consumer loans at March 31, 2019 and December 31, 2018, respectively.

Note 8 - Commitments and Contingencies

The following table presents a summary of the Bank’s commitments and contingent liabilities:

 

(in thousands)    March 31,      December 31,  
   2019      2018  

Financial instruments whose amounts represent risk:

     

Commitments to extend credit:

     

Commercial loans

   $ 316,382      $ 306,191  

Consumer loans

     514,413        496,575  

Real estate mortgage loans

     163,733        140,292  

Real estate construction loans

     232,385        248,996  

Standby letters of credit

     11,743        11,346  

Deposit account overdraft privilege

     115,552        111,956  

 

26


Table of Contents

Note 9 – Shareholders’ Equity

Dividends Paid

The Bank paid to the Company cash dividends in the aggregate amounts of $8,114,000 and $4,372,000 during the three months ended March 31, 2019 and 2018, respectively. The Bank is regulated by the Federal Deposit Insurance Corporation (FDIC) and the State of California Department of Business Oversight (DBO). Absent approval from the Commissioner of the DBO, California banking laws generally limit the Bank’s ability to pay dividends to the lesser of (1) retained earnings or (2) net income for the last three fiscal years, less cash distributions paid during such period.

Stock Repurchase Plan

On August 21, 2007, the Board of Directors adopted a plan to repurchase, as conditions warrant, up to 500,000 shares of the Company’s common stock on the open market. The timing of purchases and the exact number of shares to be purchased will depend on market conditions. This stock repurchase plan has no expiration date. As of March 31, 2019, the Company had repurchased 196,566 shares under this plan. During the three month periods ended March 31, 2019 and 2018, there were no shares of common stock repurchased under this plan.

Stock Repurchased Under Equity Compensation Plans

During the three months ended March 31, 2019 and 2018, employees tendered 16,418 and 134 shares, respectively, of the Company’s common stock with market value of $647,000, and $4,000, respectively, in lieu of cash to exercise options to purchase shares of the Company’s stock and to pay income taxes related to equity compensation plan instruments as permitted by the Company’s shareholder-approved equity compensation plans. The tendered shares were retired. The market value of tendered shares is the last market trade price at closing on the day an option is exercised. Stock repurchased under equity incentive plans are not included in the total of stock repurchased under the stock repurchase plan announced on August 21, 2007.

Note 10 - Stock Options and Other Equity-Based Incentive Instruments

Stock option activity during the three months ended March 31, 2019 is summarized in the following table:

 

                 Weighted  
     Number      Option Price    Average  
     of Shares      per Share    Exercise Price  

Outstanding at December 31, 2018

     343,000      $12.63 to $23.21    $          16.67  

Options granted

          — to —          

Options exercised

     (41,000    $12.63 to $19.46         15.78  

Options forfeited

          — to —          
  

 

 

          

Outstanding at March 31, 2019

     302,000      $14.54 to $23.21       $  16.88  

The following table shows the number, weighted-average exercise price, intrinsic value, and weighted average remaining contractual life of options exercisable, options not yet exercisable and total options outstanding as of March 31, 2019:

 

     Currently      Currently Not      Total  
   Exercisable      Exercisable      Outstanding  

Number of options

     300,875        1,125        302,000  

Weighted average exercise price

   $ 16.86      $ 23.21      $ 16.88  

Intrinsic value (in thousands)

   $ 5,095      $ 12      $ 5,107  

Weighted average remaining contractual term (yrs.)

     3.4        5.8        3.4  

The 1,125 options that are currently not exercisable as of March 31, 2019 are expected to vest, on a weighted-average basis, over the next six months. The Company did not modify any option grants during 2018 or the three months ended March 31, 2019.

 

27


Table of Contents

Restricted stock unit (RSU) activity is summarized in the following table for the dates indicated:

 

     Service
Condition
Vesting RSUs
     Market Plus
Service
Condition
Vesting RSUs
 

Outstanding at December 31, 2018

     66,947        45,536  

RSUs granted

     —          —    

RSUs added through dividend credits

     322        —    

RSUs released

     (355      —    

RSUs forfeited/expired

     —          —    
  

 

 

    

 

 

 

Outstanding at March 31, 2019

     66,914        45,536  
  

 

 

    

 

 

 

The 66,914 of service condition vesting RSUs outstanding as of March 31, 2019 include a feature whereby each RSU outstanding is credited with a dividend amount equal to any common stock cash dividend declared and paid, and the credited amount is divided by the closing price of the Company’s stock on the dividend payable date to arrive at an additional amount of RSUs outstanding under the original grant. The dividend credits follow the same vesting requirements as the RSU awards and are not considered participating securities. The 66,914 of service condition vesting RSUs outstanding as of March 31, 2019 are expected to vest, and be released, on a weighted-average basis, over the next 1.2 years. The Company expects to recognize $1,465,000 of pre-tax compensation costs related to these service condition vesting RSUs between March 31, 2019 and their vesting dates. The Company did not modify any service condition vesting RSUs during 2018 or during the three months ended March 31, 2019.

The 45,536 of market plus service condition vesting RSUs outstanding as of March 31, 2019 are expected to vest, and be released, on a weighted-average basis, over the next 1.2 years. The Company expects to recognize $633,000 of pre-tax compensation costs related to these RSUs between March 31, 2019 and their vesting dates. As of March 31, 2019, the number of market plus service condition vesting RSUs outstanding that will actually vest, and be released, may be reduced to zero or increased to 68,304 depending on the total return of the Company’s common stock versus the total return of an index of bank stocks from the grant date to the vesting date. The Company did not modify any market plus service condition vesting RSUs during 2018 or during the three months ended March 31, 2019.

Note 11 - Noninterest Income and Expense

The following table summarizes the Company’s noninterest income for the periods indicated:

 

     Three months ended March 31,  
(dollars in thousands)    2019      2018  

ATM and interchange fees

   $ 4,581      $ 4,235  

Service charges on deposit accounts

     3,880        3,779  

Other service fees

     771        714  

Mortgage banking service fees

     483        517  

Change in value of mortgage servicing rights

     (645      111  
  

 

 

    

 

 

 

Total service charges and fees

     9,070        9,356  
  

 

 

    

 

 

 

Increase in cash value of life insurance

     775        608  

Asset management and commission income

     642        876  

Gain on sale of loans

     412        626  

Lease brokerage income

     220        128  

Sale of customer checks

     140        101  

Gain on sale of foreclosed assets

     99        371  

Gain (loss) on marketable equity securities

     36        (48

Loss on disposal of fixed assets

     (38      (13

Other

     508        285  
  

 

 

    

 

 

 

Total other noninterest income

     2,794        2,934  
  

 

 

    

 

 

 

Total noninterest income

   $ 11,864      $ 12,290  
  

 

 

    

 

 

 

 

28


Table of Contents

The components of noninterest expense were as follows (in thousands):

 

     Three months ended March 31,  
     2019      2018  

Base salaries, net of deferred loan origination costs

   $ 16,757      $ 13,962  

Incentive compensation

     2,567        2,452  

Benefits and other compensation costs

     5,804        5,238  
  

 

 

    

 

 

 

Total salaries and benefits expense

     25,128        21,652  
  

 

 

    

 

 

 

Occupancy

     3,774        2,681  

Data processing and software

     3,349        2,514  

Equipment

     1,867        1,551  

Intangible amortization

     1,431        339  

Advertising

     1,331        838  

ATM and POS network charges

     1,323        1,226  

Professional fees

     839        773  

Telecommunications

     797        701  

Regulatory assessments and insurance

     511        430  

Merger and acquisition expense

            476  

Postage

     310        358  

Operational losses

     225        294  

Courier service

     270        267  

Other miscellaneous expense

     4,358        4,062  
  

 

 

    

 

 

 

Total other noninterest expense

     20,385        16,510  
  

 

 

    

 

 

 

Total noninterest expense

   $ 45,513      $ 38,162  
  

 

 

    

 

 

 

Note 12 – Earnings Per Share

Basic earnings per share represent income available to common shareholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustments to income that would result from assumed issuance. Potential common shares that may be issued by the Company relate from outstanding stock options and restricted stock units (RSUs), and are determined using the treasury stock method. Earnings per share have been computed based on the following:

 

     Three months ended March 31,  
(in thousands)    2019      2018  

Net income

   $ 22,726      $ 13,910  

Average number of common shares outstanding

     30,424        22,956  

Effect of dilutive stock options and restricted stock

     234        327  
  

 

 

    

 

 

 

Average number of common shares outstanding used to calculate diluted earnings per share

     30,658        23,283  
  

 

 

    

 

 

 

Options excluded from diluted earnings per share because the effect of these options was antidilutive

     —          —    

 

29


Table of Contents

Note 13 – Comprehensive Income

Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of other comprehensive income.

The components of other comprehensive income (loss) and related tax effects are as follows:

 

     Three months ended March 31,  
(in thousands)    2019      2018  

Unrealized holding gains (losses) on available for sale securities before reclassifications

     12,710      $ (15,265

Amounts reclassified out of accumulated other comprehensive income:

     

Adoption ASU 2016-01

     —          62  

Adoption ASU 2018-02

     —          (425
  

 

 

    

 

 

 

Total amounts reclassified out of accumulated other comprehensive income

     —          (363
  

 

 

    

 

 

 

Unrealized holding gains (losses) on available for sale securities after reclassifications

     12,710        (15,628

Tax effect

     (3,758      4,602  
  

 

 

    

 

 

 

Unrealized holding gains (losses) on available for sale securities, net of tax

     8,952        (11,026
  

 

 

    

 

 

 

Change in unfunded status of the supplemental retirement plans before reclassifications

     (89      667  

Amounts reclassified out of accumulated other comprehensive income:

     

Amortization of prior service cost

     (13      (13

Amortization of actuarial losses

     102        127  

Adoption ASU 2018-02

     —          (668
  

 

 

    

 

 

 

Total amounts reclassified out of accumulated other comprehensive income

     89        (554
  

 

 

    

 

 

 

Change in unfunded status of the supplemental retirement plans after reclassifications

     —          113  

Tax effect

     —          (33
  

 

 

    

 

 

 

Change in unfunded status of the supplemental retirement plans, net of tax

     —          80  
  

 

 

    

 

 

 

Total other comprehensive income (loss)

   $ 8,952      $ (10,946
  

 

 

    

 

 

 

The components of accumulated other comprehensive loss, included in shareholders’ equity, are as follows:

 

     March 31,      December 31,  
(in thousands)    2019      2018  

Net unrealized loss on available for sale securities

   $ (8,264    $ (20,974

Tax effect

     2,443        6,201  
  

 

 

    

 

 

 

Unrealized holding loss on available for sale securities, net of tax

     (5,821      (14,773
  

 

 

    

 

 

 

Unfunded status of the supplemental retirement plans

     (4,802      (4,802

Tax effect

     1,420        1,420  
  

 

 

    

 

 

 

Unfunded status of the supplemental retirement plans, net of tax

     (3,382      (3,382
  

 

 

    

 

 

 

Joint beneficiary agreement liability

     276        276  

Tax effect

     —          —    
  

 

 

    

 

 

 

Joint beneficiary agreement liability, net of tax

     276        276  
  

 

 

    

 

 

 

Accumulated other comprehensive loss

   $ (8,927    $ (17,879
  

 

 

    

 

 

 

 

30


Table of Contents

Note 14 - Fair Value Measurement

The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In estimating fair value, the Company utilizes valuation techniques that are consistent with the market approach, income approach, and/or the cost approach. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability including assumptions about the risk inherent in a particular valuation technique, the effect of a restriction on the sale or use of an asset and the risk of nonperformance. Marketable equity securities, debt securities available-for-sale, loans held for sale, and mortgage servicing rights are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application impairment write-downs of individual assets.

The Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the observable nature of the assumptions used to determine fair value. These levels are:

Level 1 - Valuation is based upon quoted prices for identical instruments traded in active markets.

Level 2 - Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.

Level 3 - Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.

Marketable equity securities and debt securities available for sale – Marketable equity securities and debt securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. The Company had no securities classified as Level 3 during any of the periods covered in these financial statements.

Loans held for sale – Loans held for sale are carried at the lower of cost or fair value. The fair value of loans held for sale is based on what secondary markets are currently offering for loans with similar characteristics. As such, we classify those loans subjected to recurring fair value adjustments as Level 2.

Impaired originated and PNCI loans – Originated and PNCI loans are not recorded at fair value on a recurring basis. However, from time to time, an originated or PNCI loan is considered impaired and an allowance for loan losses is established. Originated and PNCI loans for which it is probable that payment of interest and principal will not be made in accordance with the original contractual terms of the loan agreement are considered impaired. The fair value of an impaired originated or PNCI loan is estimated using one of several methods, including collateral value, fair value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired originated and PNCI loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. Impaired originated and PNCI loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value which uses substantially observable data, the Company records the impaired originated or PNCI loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value, or the appraised value contains a significant unobservable assumption, such as deviations from comparable sales, and there is no observable market price, the Company records the impaired originated or PNCI loan as nonrecurring Level 3.

Foreclosed assets - Foreclosed assets include assets acquired through, or in lieu of, loan foreclosure. Foreclosed assets are held for sale and are initially recorded at fair value at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, management periodically performs valuations and the assets are carried at the lower of carrying amount or fair value less cost to sell. When the fair value of foreclosed assets is based on an observable market price or a current appraised value which uses substantially observable data, the Company records the impaired originated loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value, or the appraised value contains a significant unobservable assumption, such as deviations from comparable sales, and there is no observable market price, the Company records the foreclosed asset as nonrecurring Level 3. Revenue and expenses from operations and changes in the valuation allowance are included in other noninterest expense.

Mortgage servicing rights - Mortgage servicing rights are carried at fair value. A valuation model, which utilizes a discounted cash flow analysis using a discount rate and prepayment speed assumptions is used in the computation of the fair value measurement. While the prepayment speed assumption is currently quoted for comparable instruments, the discount rate assumption currently requires a significant degree of management judgment and is therefore considered an unobservable input. As such, the Company classifies mortgage servicing rights subjected to recurring fair value adjustments as Level 3.

 

31


Table of Contents

The table below presents the recorded amount of assets and liabilities measured at fair value on a recurring basis (in thousands):

 

     Total      Level 1      Level 2      Level 3  

Fair value at March 31, 2019

           

Marketable equity securities

   $ 2,910      $ 2,910      $ —        $ —    

Debt securities available for sale:

           

Obligations of U.S. government corporations and agencies

     627,100        —          627,100        —    

Obligations of states and political subdivisions

     129,349        —          129,349        —    

Corporate bonds

     4,478        —          4,478        —    

Asset backed securities

     352,589        —          352,589        —    

Loans held for sale

     5,410        —          5,410        —    

Mortgage servicing rights

     6,572        —          —          6,572  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 1,128,408      $ 2,910      $ 1,118,926      $ 6,572  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Total      Level 1      Level 2      Level 3  

Fair value at December 31, 2018

           

Marketable equity securities

   $ 2,874      $ 2,874      $ —        $ —    

Debt securities available for sale:

           

Obligations of U.S. government corporations and agencies

     629,981        —          629,981        —    

Obligations of states and political subdivisions

     126,072        —          126,072        —    

Corporate bonds

     4,478        —          4,478        —    

Asset backed securities

     354,505        —          354,505        —    

Loans held for sale

     3,687        —          3,687        —    

Mortgage servicing rights

     7,098        —          —          7,098  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 1,128,695      $ 2,874      $ 1,118,723      $ 7,098  
  

 

 

    

 

 

    

 

 

    

 

 

 

Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally corresponds with the Company’s quarterly valuation process. There were no transfers between any levels during the three months ended March 31, 2019 or the year ended December 31, 2018.

The following table provides a reconciliation of assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the time periods indicated. Had there been any transfer into or out of Level 3 during the time periods indicated, the amount included in the “Transfers into (out of) Level 3” column would represent the beginning balance of an item in the period (interim quarter) during which it was transferred (in thousands):

 

     Beginning
Balance
     Transfers
into (out of)
Level 3
     Change
Included
in Earnings
    Issuances      Ending
Balance
 

Three months ended March 31,

             

2019: Mortgage servicing rights

   $ 7,098        —        $ (645   $ 119      $ 6,572  

2018: Mortgage servicing rights

   $ 6,687        —        $ 111     $ 155      $ 6,953  

The key unobservable inputs used in determining the fair value of mortgage servicing rights are mortgage prepayment speeds and the discount rate used to discount cash projected cash flows. Generally, any significant increases in the mortgage prepayment speed and discount rate utilized in the fair value measurement of the mortgage servicing rights will result in a negative fair value adjustments (and decrease in the fair value measurement). Conversely, a decrease in the mortgage prepayment speed and discount rate will result in a positive fair value adjustment (and increase in the fair value measurement).

 

32


Table of Contents

The following table presents quantitative information about recurring Level 3 fair value measurements at March 31, 2019 and December 31, 2018:

 

     Fair Value
(in thousands)
     Valuation
Technique
     Unobservable Inputs      Range,
Weighted
Average
 

As of March 31, 2019:

           

Mortgage Servicing Rights

   $ 6,572       
Discounted
cash flow

 
    
Constant
prepayment rate

 
    
5.4% - 27.1%;
8.9%
 
 
           Discount rate       
12% - 13%;
12%

 

As of December 31, 2018:

           

Mortgage Servicing Rights

   $ 7,098       
Discounted
cash flow

 
    
Constant
prepayment rate

 
    
5.0% - 27.3%;
7.6%
 
 
           Discount rate       
12% - 13%;
12%

 

The tables below present the recorded investment in assets and liabilities measured at fair value on a nonrecurring basis, as of the dates indicated (in thousands):

 

     Total      Level 1      Level 2      Level 3      Total Gains
(Losses)
 

Three months ended March 31, 2019

              

Fair value:

              

Impaired Originated & PNCI loans

   $ 212        —          —        $ 212      $ (197

Foreclosed assets

     214        —          —          214        98  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 426        —          —        $ 426      $ (99
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Total      Level 1      Level 2      Level 3      Total Gains
(Losses)
 

Year ended December 31, 2018

              

Fair value:

              

Impaired Originated & PNCI loans

   $ 281        —          —        $ 281      $ (294

Foreclosed assets

     1,311        —          —          1,311        (8
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 1,592        —          —        $ 1,592      $ (302
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Total      Level 1      Level 2      Level 3      Total Gains
(Losses)
 

Three months ended March 31, 2018

              

Fair value:

              

Impaired Originated & PNCI loans

   $ 2,103        —          —        $ 2,103      $ (795

Foreclosed assets

     774        —          —          774        (87
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 2,877        —          —        $ 2,877      $ (882
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The impaired originated and PNCI loan amount above represents impaired, collateral dependent loans that have been adjusted to fair value. When the Company identifies a collateral dependent loan as impaired, the Company measures the impairment using the current fair value of the collateral, less selling costs. Depending on the characteristics of a loan, the fair value of collateral is generally estimated by obtaining external appraisals. If the Company determines that the value of the impaired loan is less than the recorded investment in the loan, the Company recognizes this impairment and adjust the carrying value of the loan to fair value through the allowance for loan and lease losses. The loss represents charge-offs or impairments on collateral dependent loans for fair value adjustments based on the fair value of collateral. The carrying value of loans fully charged-off is zero.

The foreclosed assets amount above represents impaired real estate that has been adjusted to fair value. Foreclosed assets represent real estate which the Company has taken control of in partial or full satisfaction of loans. At the time of foreclosure, other real estate owned is recorded at fair value less costs to sell, which becomes the property’s new basis. Any write-downs based on the asset’s fair value at the date of acquisition are charged to the allowance for loan and lease losses. After foreclosure, management periodically performs valuations such that the real estate is carried at the lower of its new cost basis or fair value, net of estimated costs to sell. Fair value adjustments on other real estate owned are recognized within net loss on real estate owned. The loss represents impairments on real estate owned for fair value adjustments based on the fair value of the real estate.

The Company’s property appraisals are primarily based on the sales comparison approach and income approach methodologies, which consider recent sales of comparable properties, including their income generating characteristics, and then make adjustments to reflect the general assumptions that a market participant would make when analyzing the property for purchase. These adjustments may increase or decrease an appraised value and can vary significantly depending on the location, physical characteristics and income producing potential of each property. Additionally, the quality and volume of market information available at the time of the appraisal can vary from period to period and cause significant changes to the nature and magnitude of comparable sale adjustments. Given these variations, comparable sale adjustments are generally not a reliable indicator for how fair value will increase or decrease from period to period. Under certain circumstances, management discounts are applied based on specific characteristics of an individual property.

 

33


Table of Contents

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at March 31, 2019:

 

     Fair Value
(in thousands)
    

Valuation

Technique

  

Unobservable Inputs

   Range,
Weighted Average
 

March 31, 2019

           

Impaired Originated & PNCI loans

   $ 212      Sales comparison approach    Adjustment for differences between comparable sales      Not meaningful  
      Income approach    Capitalization rate      N/A  

Foreclosed assets (Residential real estate)

   $ 214      Sales comparison approach    Adjustment for differences between comparable sales      Not meaningful  

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at December 31, 2018:

 

     Fair Value
(in thousands)
    

Valuation

Technique

  

Unobservable Inputs

  

Range,
Weighted Average

December 31, 2018

           

Impaired Originated & PNCI loans

   $ 281      Sales comparison approach    Adjustment for differences between comparable sales    (16.3%) - 35.14%; 10.45%
      Income approach    Capitalization rate    N/A

Foreclosed assets (Residential real estate)

   $ 693      Sales comparison approach    Adjustment for differences between comparable sales    (21.83%) - 7.25%; (3.75%)

Foreclosed assets (Commercial real estate)

   $ 618      Sales comparison approach    Adjustment for differences between comparable sales    (65%) - 20%; (45%)

Fair values for financial instruments are management’s estimates of the values at which the instruments could be exchanged in a transaction between willing parties. The Company uses the exit price notion when measuring the fair value of financial instruments. These estimates are subjective and may vary significantly from amounts that would be realized in actual transactions. In addition, other significant assets are not considered financial assets including, any mortgage banking operations, deferred tax assets, and premises and equipment. Further, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on the fair value estimates and have not been considered in any of these estimates.

 

     March 31, 2019      December 31, 2018  
(in thousands)    Carrying
Amount
     Fair
Value
     Carrying
Amount
     Fair
Value
 

Financial assets:

           

Level 1 inputs:

           

Cash and due from banks

   $ 105,103      $ 105,103      $ 119,781      $ 119,781  

Cash at Federal Reserve and other banks

     213,605        213,605        107,752        107,752  

Level 2 inputs:

           

Securities held to maturity

     431,016        430,773        444,936        437,370  

Restricted equity securities

     17,250        N/A        17,250        N/A  

Loans held for sale

     5,410        5,410        3,687        4,616  

Level 3 inputs:

           

Loans, net

     4,002,267        4,053,496        3,989,432        4,006,986  

Financial liabilities:

           

Level 2 inputs:

           

Deposits

     5,430,262        5,427,004        5,366,466        5,362,173  

Other borrowings

     12,466        12,466        15,839        15,839  

Level 3 inputs:

           

Junior subordinated debt

     57,085        56,180        57,042        62,610  
(in thousands)    Contract
Amount
     Fair
Value
     Contract
Amount
     Fair
Value
 

Off-balance sheet:

           

Level 3 inputs:

           

Commitments

   $ 1,226,913      $ 12,269      $ 1,192,054      $ 11,921  

Standby letters of credit

     11,743        117        11,346        113  

Overdraft privilege commitments

     115,552        1,156        111,956        1,120  

 

34


Table of Contents

Note 15 - Regulatory Matters

The Company is subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios (set forth in the table below) of total, Tier 1, and common equity Tier 1capital to risk-weighted assets, and of Tier 1 capital to average assets. The following tables present actual and required capital ratios as of March 31, 2019 and December 31, 2018 for the Company and the Bank under applicable Basel III Capital Rules. The minimum capital amounts presented include the minimum required capital levels as of March 31, 2019 and December 31, 2018 based on the then phased-in provisions of the Basel III Capital Rules. As of January 1, 2019, the minimum required capital levels of the Basel III Capital Rules have been fully phased-in. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.

 

                  Minimum Capital     Required to be  
                  Required – Basel III     Considered Well  
     Actual     Fully Phased In     Capitalized  
     Amount      Ratio     Amount      Ratio     Amount      Ratio  
     (dollars in thousands)  

As of March 31, 2019:

               

Total Capital (to Risk Weighted Assets):

 

            

Consolidated

   $ 700,542        14.73   $ 449,380        10.50     N/A        N/A  

Tri Counties Bank

   $ 697,549        14.67 %   $ 499,195        10.50   $ 475,424        10.00 %

Tier 1 Capital (to Risk Weighted Assets):

 

            

Consolidated

   $ 665,688        14.00   $ 404,260        8.50     N/A        N/A  

Tri Counties Bank

   $ 662,695        13.94 %   $ 404,111        8.50   $ 380,339        8.00 %

Common equity Tier 1 Capital (to Risk Weighted Assets):

 

            

Consolidated

   $ 610,317        12.83   $ 332,920        7.00     N/A        N/A  

Tri Counties Bank

   $ 662,695        13.94 %   $ 332,797        7.00   $ 309,026        6.50 %

Tier 1 Capital (to Average Assets):

 

            

Consolidated

   $ 665,688        10.84   $ 245,649        4.00     N/A        N/A  

Tri Counties Bank

   $ 662,695        10.79 %   $ 245,643        4.00   $ 307,054        5.00 %

 

                  Minimum Capital     Minimum Capital     Required to be  
                  Required – Basel III     Required – Basel III     Considered Well  
     Actual     Phase-in Schedule     Fully Phased In     Capitalized  
     Amount      Ratio     Amount      Ratio     Amount      Ratio     Amount      Ratio  
     (dollars in thousands)  

As of December 31, 2018:

                    

Total Capital (to Risk Weighted Assets):

 

                 

Consolidated

   $ 682,419        14.40   $ 467,874        9.875   $ 497,486        10.50     N/A        N/A  

Tri Counties Bank

   $ 680,624        14.37   $ 467,704        9.875   $ 497,305        10.50   $ 473,624        10.00 %

Tier 1 Capital (to Risk Weighted Assets):

 

                 

Consolidated

   $ 647,262        13.66   $ 373,115        7.875   $ 402,727        8.50     N/A        N/A  

Tri Counties Bank

   $ 645,467        13.63   $ 372,979        7.875   $ 402,581        8.50   $ 378,899        8.00 %

Common equity Tier 1 Capital (to Risk Weighted Assets):

 

                 

Consolidated

   $ 591,933        12.49   $ 302,045        6.375   $ 331,658        7.00     N/A        N/A  

Tri Counties Bank

   $ 645,467        13.63   $ 301,935        6.375   $ 331,537        7.00   $ 307,856        6.50 %

Tier 1 Capital (to Average Assets):

 

                 

Consolidated

   $ 647,262        10.68   $ 242,452        4.000   $ 242,452        4.00     N/A        N/A  

Tri Counties Bank

   $ 645,467        10.65   $ 242,447        4.000   $ 242,447        4.00   $ 303,059        5.00 %

As of March 31, 2019 and December 31, 2018, capital levels at the Company and the Bank exceed all capital adequacy requirements under the Basel III Capital Rules. Also, at March 31, 2019 and December 31, 2018, the Bank’s capital levels exceeded the minimum amounts necessary to be considered well capitalized under the current regulatory framework for prompt corrective action.

The Basel III Capital Rules require for all banking organizations to maintain a capital conservation buffer above the minimum risk-based capital requirements in order to avoid certain limitations on capital distributions, stock repurchases and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively composed of common equity tier 1 capital, and it applies to each of the risk-based capital ratios but not the leverage ratio. At March 31, 2019, the Company and the Bank are in compliance with the capital conservation buffer requirement.

 

35


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

FORWARD-LOOKING STATEMENTS

Cautionary Statements Regarding Forward-Looking Information

Certain statements contained in this Form 10-Q that are not historical facts are forward-looking statements based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond our control. There can be no assurance that future developments affecting us will be the same as those anticipated by management. We caution readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the strength of the United States economy in general and the strength of the local economies in which we conduct operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; the impact of changes in financial services policies, laws and regulations; technological changes; mergers and acquisitions (including costs or difficulties related to integration of acquired companies); changes in the level of our nonperforming assets and charge-offs; any deterioration in values of California real estate, both residential and commercial; the effect of changes in accounting standards and practices; possible other-than-temporary impairment of securities held by us; changes in consumer spending, borrowing and savings habits; our ability to attract deposits and other sources of liquidity; changes in the financial performance and/or condition of our borrowers; the impact of competition from other financial service providers; the possibility that any of the anticipated benefits of our recent merger with FNB Bancorp (“FNBB”) will not be realized or will not be realized within the expected time period, or that integration of FNBB’s operations will be more costly or difficult than expected; the challenges of integrating and retaining key employees; unanticipated regulatory or judicial proceedings; the costs and effects of litigation and of unexpected or adverse outcomes in such litigation; and our ability to manage the risks involved in the foregoing. Additional factors that could cause results to differ materially from those described above can be found in in Part II Item 1A of this report and our Annual Report on Form 10-K for the year ended December 31, 2018, which is on file with the Securities and Exchange Commission (the “SEC”) and available in the “Investor Relations” section of our website, https://www.tcbk.com/investor-relations and in other documents we file with the SEC.

General

As TriCo Bancshares (referred to in this report as “we”, “our” or the “Company”) has not commenced any business operations independent of Tri Counties Bank (the “Bank”), the following discussion pertains primarily to the Bank. Average balances, including such balances used in calculating certain financial ratios, are generally comprised of average daily balances for the Company. Within Management’s Discussion and Analysis of Financial Condition and Results of Operations, interest income, net interest income, net interest yield, and efficiency ratio are generally presented on a fully tax-equivalent (“FTE”) basis. The Company believes the use of these non-generally accepted accounting principles (non-GAAP) measures provides additional clarity in assessing its results, and the presentation of these measures on a FTE basis is a common practice within the banking industry. Interest income and net interest income are shown on a non-FTE basis in the Part I – Financial Information section of this Form 10-Q, and a reconciliation of the FTE and non-FTE presentations is provided below in the discussion of net interest income.

Critical Accounting Policies and Estimates

The Company’s discussion and analysis of its financial condition and results of operations are based upon the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, the Company evaluates its estimates, including those that materially affect the financial statements and are related to the adequacy of the allowance for loan losses, investments, mortgage servicing rights, fair value measurements, retirement plans and intangible assets. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. A detailed discussion related to the Company’s accounting policies including those related to estimates on the allowance for loan losses, other than temporary impairment of investments and impairment of intangible assets, can be found in Note 1 of the financial statements included in the Company’s annual report of Form 10-K for the year ended December 31, 2018.

Geographical Descriptions

For the purpose of describing the geographical location of the Company’s operations, the Company has defined northern California as that area of California north of, and including, Stockton to the east and San Jose to the west; central California as that area of the state south of Stockton and San Jose, to and including, Bakersfield to the east and San Luis Obispo to the west; and southern California as that area of the state south of Bakersfield and San Luis Obispo.

 

36


Table of Contents

Financial Highlights

Performance highlights and other developments for the Company included the following:

 

   

Return on average assets was 1.41% and the return on average equity was 10.78% for the first quarter of 2019.

 

   

As of March 31, 2019, the Company reached record levels of total loans, total assets and total deposits which were $4.03 billion, $6.47 billion and $5.43 billion, respectively.

 

   

The loan to deposit ratio remained stable at 74.3% at March 31, 2019 as compared to 75.0% at December 31, 2018 and 75.2% at March 31, 2018.

 

   

Net interest margin grew 32 basis points to 4.46% on a tax equivalent basis as compared to 4.14% in the quarter ended March 31, 2018 and decreased by 7 basis points from the trailing quarter.

 

   

Non-interest bearing deposits as a percentage of total deposits were 32.4% at March 31, 2019, as compared to 32.8% at December 31, 2018 and 33.3% at March 31, 2018.

 

   

The average rate of interest paid on deposits, including noninterest-bearing deposits, remained low at 0.20%, with no change from the trailing quarter and an increase of 9 basis points from the average rate paid during the same quarter of the prior year.

 

   

Non-performing assets to total assets were 0.34% as of March 31, 2019 as compared to 0.47% and 0.54% at December 31, 2018 and March 31, 2018, respectively.

 

   

The balance of nonperforming loans decreased by $7.9 million and recoveries on previously charged-off loans significantly contributed to the $1.6 million reversal of the allowance for loan losses during the period.

 

   

The efficiency ratio increased slightly to 60.1% as compared to the trailing quarter, which had an efficiency ratio of 59.1%.

TRICO BANCSHARES

Financial Summary

(In thousands, except per share amounts; unaudited)

 

     Three months ended  
   March 31,     March 31,  
     2019     2018  

Net interest income

   $ 63,870     $ 44,986  

Benefit from reversal of provision for loan losses

     1,600       236  

Noninterest income

     11,864       12,290  

Noninterest expense

     (45,513     (38,162

Provision for income taxes

     (9,095     (5,440
  

 

 

   

 

 

 

Net income

   $ 22,726     $ 13,910  
  

 

 

   

 

 

 
    

Per share:

    

Basic Earnings per share

   $ 0.75     $ 0.61  

Diluted earnings per share

   $ 0.74     $ 0.60  

Dividends paid

   $ 0.19     $ 0.17  

Book value at period end

   $ 28.04     $ 22.01  

Average common shares outstanding

     30,424,184       22,956,239  

Average diluted common shares outstanding

     30,657,833       23,283,127  

Shares outstanding at period end

     30,432,419       22,956,323  

At period end:

    

Loans, net

   $ 4,002,267     $ 3,039,760  

Total investment securities

     1,547,442       1,234,820  

Total assets

     6,471,852       4,779,957  

Total deposits

     5,430,262       4,084,404  

Other borrowings

     12,466       65,041  

Junior subordinated debt

     57,085       56,905  

Shareholders’ equity

     853,278       505,256  

Financial Ratios:

    

During the period (annualized):

    

Return on average assets

     1.41     1.17

Return on average equity

     10.78     11.00

Net interest margin 1

     4.46     4.14

Efficiency ratio

     60.10     66.63

At period end:

    

Equity to assets

     13.18     10.57

Total capital to risk-adjusted assets

     14.73     13.91

1  Fully taxable equivalent (FTE)

 

37


Table of Contents

Results of Operations

Overview

The following discussion and analysis is designed to provide a better understanding of the significant changes and trends related to the Company and the Bank’s financial condition, operating results, asset and liability management, liquidity and capital resources and should be read in conjunction with the Condensed Consolidated Financial Statements of the Company and the Notes thereto located at Item 1 of this report.

 

     Three months ended  
     March 31,  
     2019      2018  

Net interest income (FTE)

   $ 64,192      $ 45,298  

Benefit from reversal of provision for loan losses

     1,600        236  

Noninterest income

     11,864        12,290  

Noninterest expense

     (45,513      (38,162

Provision for income taxes (FTE)

     (9,417      (5,752
  

 

 

    

 

 

 

Net income

   $ 22,726      $ 13,910  
  

 

 

    

 

 

 

The Company reported net income of $22,726,000 for the quarter ended March 31, 2019, compared to $23,211,000 and $13,910,000 for the trailing quarter and the three months ended March 31, 2018, respectively. Diluted earnings per share were $0.74 for the quarter ended March 31, 2019, compared to $0.76 and $0.60 for the trailing quarter and three months ended March 31, 2018.

Net Interest Income

The Company’s primary source of revenue is net interest income, or the difference between interest income on interest-earning assets and interest expense on interest-bearing liabilities. Following is a summary of the components of FTE net income for the periods indicated (dollars in thousands):

 

     Three months ended  
     March 31,  
     2019     2018  

Interest income

   $ 67,457     $ 47,121  

Interest expense

     (3,587     (2,135

FTE adjustment

     322       312  
  

 

 

   

 

 

 

Net interest income (FTE)

   $ 64,192     $ 45,298  
  

 

 

   

 

 

 

Net interest margin (FTE)

     4.46     4.14
  

 

 

   

 

 

 

Acquired loans discount accretion, net:

    

Amount (included in interest income)

   $ 1,655     $ 632  

Effect on average loan yield

     0.17     0.09

Effect on net interest margin (FTE)

     0.12     0.06

Loans may be acquired at a premium or discount to par value, in which case, the premium is amortized (subtracted from) or accreted (added to) interest income over the remaining life of the loan. Generally, as time goes on, the effects of loan discount accretion and loan premium amortization decrease as the purchased loans mature or pay off early. Upon the early pay off of a loan, any remaining (unaccreted) discount or (unamortized) premium is immediately taken into interest income; and as loan payoffs may vary significantly from quarter to quarter, so may the impact of discount accretion and premium amortization on interest income. During the three months ended March 31, 2019, December 31, 2018 and March 31, 2018, purchased loan discount accretion was $1,655,000, $1,982,000, and $632,000, respectively. During the three months ended March 31, 2019, loans purchased at net premiums several years ago were repaid prior to expected maturity resulting in approximately $259,000 of accelerated amortization.

 

38


Table of Contents

Summary of Average Balances, Yields/Rates and Interest Differential

The following table presents, for the periods indicated, information regarding the Company’s consolidated average assets, liabilities and shareholders’ equity, the amounts of interest income from average interest-earning assets and resulting yields, and the amount of interest expense paid on interest-bearing liabilities. Average loan balances include nonperforming loans. Interest income includes proceeds from loans on nonaccrual loans only to the extent cash payments have been received and applied to interest income. Yields on securities and certain loans have been adjusted upward to reflect the effect of income thereon exempt from federal income taxation at the current statutory tax rate (dollars in thousands).

 

     For the three months ended  
     March 31, 2019     March 31, 2018  
            Interest      Rates            Interest      Rates  
   Average      Income/      Earned     Average      Income/      Earned  
   Balance      Expense      /Paid     Balance      Expense      /Paid  

Assets:

                

Loans

   $ 4,023,864      $ 54,398        5.41   $ 3,028,178      $ 38,049        5.03

Investment securities - taxable

     1,425,352        10,915        3.06     1,125,394        7,658        2.72

Investment securities - nontaxable (1)

     142,232        1,395        3.92     136,160        1,353        3.97
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total investments

     1,567,584        12,310        3.14     1,261,554        9,011        2.86

Cash at Federal Reserve and other banks

     168,518        1,071        2.54     90,864        373        1.64
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     5,759,966        67,779        4.71     4,380,596        47,433        4.33

Other assets

     666,261             360,631        
  

 

 

         

 

 

       

Total assets

   $ 6,426,227           $ 4,741,227        
  

 

 

         

 

 

       

Liabilities and shareholders’ equity:

                

Interest-bearing demand deposits

   $ 1,279,639      $ 287        0.09   $ 994,206      $ 211        0.08

Savings deposits

     1,926,339        1,133        0.24     1,371,377        411        0.12

Time deposits

     441,778        1,299        1.18     306,514        474        0.62
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing deposits

     3,647,756        2,719        0.30     2,672,097        1,096        0.16

Other borrowings

     15,509        13        0.34     107,781        342        1.27

Junior subordinated debt

     56,950        855        6.01     56,882        697        4.90
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     3,720,215        3,587        0.39     2,836,760        2,135        0.30

Noninterest-bearing deposits

     1,745,432             1,332,235        

Other liabilities

     117,490             66,219        

Shareholders’ equity

     843,090             506,013        
  

 

 

         

 

 

       

Total liabilities and shareholders’ equity

   $ 6,426,227           $ 4,741,227        
  

 

 

         

 

 

       

Net interest spread (2)

           4.32           4.03

Net interest income and interest margin (3)

      $ 64,192        4.46      $  45,298        4.14
     

 

 

    

 

 

      

 

 

    

 

 

 

 

(1)  

Fully taxable equivalent (FTE)

(2)  

Net interest spread represents the average yield earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.

(3)  

Net interest margin is computed by calculating the difference between interest income and interest expense, divided by the average balance of interest-earning assets.

In general, the change in average balances of assets and liabilities were significantly impacted by the July 6, 2018 acquisition of FNB Bancorp. For financial reporting purposes, the Company does not separately track the changes in assets and liabilities based on branch location or regional geography. However, management believes that the assets and liabilities acquired in the acquisition provide a reasonable approximation of those balances as of March 31, 2019. In addition to the balance sheet changes which resulted from the acquisition of FNB Bancorp, total assets grew by $228,695,000 (4.8%) between March 2018 and March 2019. This growth was led by $129,915,000 (4.2%) of organic loan growth which was funded by $353,923,000 (8.7%) in organic deposit growth. The following is a comparison of the year over year change in certain assets and liabilities:

 

($’s in thousands)    As of March 31,             Acquired      Organic     Organic  
Ending balances    2019      2018      $ Change      Balances      $ Change     % Change  

Total assets

   $ 6,471,852      $ 4,779,957      $ 1,691,895      $ 1,463,200      $ 228,695       4.8

Total loans

     4,034,331        3,069,733        964,598        834,683        129,915       4.2

Total investments

     1,564,692        1,251,776        312,916        335,667        (22,751     (1.8 %) 

Total deposits

   $ 5,430,262      $ 4,084,404      $ 1,345,858      $ 991,935      $ 353,923       8.7

 

39


Table of Contents

Summary of Changes in Interest Income and Expense due to Changes in Average Asset and Liability Balances and Yields Earned and Rates Paid

The following table sets forth a summary of the changes in interest income and interest expense from changes in average asset and liability balances (volume) and changes in average interest rates for the periods indicated. Changes not solely attributable to volume or rates have been allocated in proportion to the respective volume and rate components (in thousands).

 

     Three months ended March 31, 2019  
     compared with three months  
     ended March 31, 2018  
     Volume      Rate      Total  

Increase in interest income:

        

Loans

   $ 12,521      $ 3,828      $ 16,349  

Investment securities (1)

     2,100        1,199        3,299  

Cash at Federal Reserve and other banks

     318        380        698  
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     14,939        5,407        20,346  
  

 

 

    

 

 

    

 

 

 

Increase (decrease) in interest expense:

        

Interest-bearing demand deposits

     57        19        76  

Savings deposits

     165        557        722  

Time deposits

     209        616        825  

Other borrowings

     (293      (36      (329

Junior subordinated debt

     1        157        158  
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     139        1,313        1,452  
  

 

 

    

 

 

    

 

 

 

Increase in net interest income

   $ 14,800      $ 4,094      $ 18,894  
  

 

 

    

 

 

    

 

 

 

 

(1)

Fully taxable equivalent (FTE)     

The following commentary regarding net interest income, interest income and interest expense may be best understood while referencing the Summary of Average Balances, Yields/Rates and Interest Differential and the Summary of Changes in Interest Income and Expense due to Changes in Average Asset and Liability Balances and Yields Earned and Rates Paid shown above.

Net interest income (FTE) during the three months ended March 31, 2019 increased $18,894,000 or 41.7% to $64,192,000 compared to $45,298,000 during the three months ended March 31, 2018. The increase in net interest income (FTE) was due primarily to an increase in the average balance of loans, which contributed an additional $12,521,000 in interest income. As discussed above, increases in average balances were primarily the result of the FNB Bancorp acquisition. Increases in market rates added $4,094,000 to net interest income, due to increases in rates earned on interest-earnings assets outpacing increases paid in interest-bearing liabilities.

The index utilized in a significant portion of the Company’s variable rate loans, Wall Street Journal Prime, has increased by 1.50% to 5.50% at March 31, 2019 as compared to 4.00% at March 31, 2018.    As compared to the same quarter in the prior year, average loan yields increased 38 basis points from 5.03% during the three months ended March 31, 2018 to 5.41% during the three months ended March 31, 2019. Of the 38 basis point increase in yields on loans, 30 basis points was attributable to increases in market rates while 8 basis points was from increased accretion of purchased loans.

As of March 31, 2019, the Bank’s $4,085,452,000 principal balance of loans, net of charge-offs, and not including deferred loan fees and purchase discounts, was made up of loans with principal balances totaling $1,391,682,000 that have fixed interest rates, and $2,693,770,000 of loans with interest rates that are variable. Included in the balance of variable rate loans as of March 31, 2019 were loans with principal balances of approximately $916,044,000 that had adjustable interest rates tied to the prime lending rate that adjust on or near the date of any prime rate change.

The organic growth in deposits was driven primarily by normal and expected seasonal trends as well as the impact of deposit customer’s receipt of insurance proceeds from the property and casualty losses incurred in connection with the wildfires in Northern California. This growth in deposits allowed for the repayment of overnight borrowings resulting in a reduction in interest expense of $329,000 which was partially offset by the changes in volumes and rates associated with deposit products. During the twelve months ended March 31, 2019, the Federal Funds Target Rate was increased four times in 25 basis point increments from 1.50% to 2.50%. During this same period, the Company’s cost of interest-bearing deposits increased from 16 basis points to 30 basis points.

 

40


Table of Contents

Asset Quality and Loan Loss Provisioning

The Company continued to experience improvement in the overall credit quality of its loan portfolio. At March 31, 2019, total nonperforming loans decreased to $19,565,000 or 0.48% of total loans from $27,494,000 or 0.68% of total loans as of December 31, 2018.

The Company recorded a benefit from the reversal of provision for loan losses of $1,600,000 during the three months ended March 31, 2019 as compared to a benefit from the reversal of provision of $236,000 in the same quarter of the prior year. The benefit from the reversal of the provision was necessitated in part by $1,082,000 in net recoveries on previously charged-off loans during the first quarter of 2019 as compared to net charge-offs of $114,000 in the first quarter of 2018. Additionally, while the Company remains cautious about the risks associated with trends in California real estate prices and the affordability of housing in the markets served by the Company, changes in home affordability and energy related index rates improved during the quarter ended March 31, 2019. The qualitative factors associated with these two measures reduced the level of calculated required reserves by approximately $1,059,000.

Noninterest Income

The following table summarizes the Company’s noninterest income for the periods indicated (in thousands):

 

     Three months ended March 31,                
(dollars in thousands)    2019      2018      $ Change      % Change  

ATM and interchange fees

   $ 4,581      $ 4,235      $ 346        8.2

Service charges on deposit accounts

     3,880        3,779        101        2.7

Other service fees

     771        714        57        8.0

Mortgage banking service fees

     483        517        (34      (6.6 %) 

Change in value of mortgage servicing rights

     (645      111        (756      (681.1 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total service charges and fees

     9,070        9,356        (286      (3.1 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Increase in cash value of life insurance

     775        608        167        27.5

Asset management and commission income

     642        876        (234      (26.7 %) 

Gain on sale of loans

     412        626        (214      (34.2 %) 

Lease brokerage income

     220        128        92        71.9

Sale of customer checks

     140        101        39        38.6

Gain on sale of foreclosed assets

     99        371        (272      (73.3 %) 

Gain (loss) on marketable equity securities

     36        (48      84        (175.0 %) 

Loss on disposal of fixed assets

     (38      (13      (25      192.3

Other

     508        285        223        78.2
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest income

     2,794        2,934        (140      (4.8 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 11,864      $ 12,290      $ (426      (3.5 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income decreased $426,000 (3.5%) to $11,864,000 during the three months ended March 31, 2019 compared to the three months ended March 31, 2018. The decrease in noninterest income was due primarily to a $756,000 (681.1%) decrease in the fair value of mortgage servicing rights, $234,000 (26.7%) decrease in asset management and commission income, $214,000 (34.2%) decrease in gain on sale of loans, and a $272,000 (73.3%) decrease on the gain on sale of foreclosed assets. Offsetting the decreases in non-interest income was an increase in ATM and interchange fees of $346,000 (8.2%), an increase in service charges on deposit accounts of $101,000 (2.7%), and an increase in the cash value of life insurance of $167,000 (27.5%). The fair value of the mortgage servicing asset decreased as compared to the first quarter in the prior year due to changes in the assumptions utilized in determining the fair value. Specifically, increased prepayment speeds and decreases in the 15 and 30 year mortgage rates were the largest contributors to the decline in fair value of the mortgage servicing asset.

 

41


Table of Contents

Noninterest Expense

The following table summarizes the Company’s noninterest expense for the periods indicated (dollars in thousands):

 

     Three months ended March 31,                
     2019      2018      $ Change      % Change  

Base salaries, net of deferred loan origination costs

   $ 16,757      $ 13,962      $ 2,795        20.0

Incentive compensation

     2,567        2,452        115        4.7

Benefits and other compensation costs

     5,804        5,238        566        10.8
  

 

 

    

 

 

    

 

 

    

 

 

 

Total salaries and benefits expense

     25,128        21,652        3,476        16.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Occupancy

     3,774        2,681        1,093        40.8

Data processing and software

     3,349        2,514        835        33.2

Equipment

     1,867        1,551        316        20.4

Intangible amortization

     1,431        339        1,092        322.1

Advertising

     1,331        838        493        58.8

ATM and POS network charges

     1,323        1,226        97        7.9

Professional fees

     839        773        66        8.6

Telecommunications

     797        701        96        13.7

Regulatory assessments and insurance

     511        430        81        18.8

Merger and acquisition expense

     —          476        (476      (100.0 %) 

Postage

     310        358        (48      (13.4 %) 

Operational losses

     225        294        (69      (23.5 %) 

Courier service

     270        267        3        1.1

Other miscellaneous expense

     4,358        4,062        296        7.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest expense

     20,385        16,510        3,875        23.5
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 45,513      $ 38,162      $ 7,351        19.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Average full time equivalent staff

     1,138        1,002        136        13.6

Salary and benefit expenses increased $3,476,000 (16.1%) to $25,128,000 during the three months ended March 31, 2019 compared to $21,652,000 during the three months ended March 31, 2018. Base salaries, net of deferred loan origination costs increased $2,795,000 (20.0%) to $16,757,000. The increase in base salaries was due primarily to a 13.6% increase in average full time equivalent employees to 1,138 from 1,002 in the year-ago quarter. Commissions and incentive compensation increased $115,000 (4.7%) to $2,567,000 during the three months ended March 31, 2019 compared to the year-ago quarter due primarily to organic loan and deposit growth. Benefits & other compensation expense increased $566,000 (10.8%) to $5,804,000 during the three months ended March 31, 2019 due primarily to increases in the average full time equivalent employees, as mentioned above.

Other noninterest expense increased $3,875,000 (23.5%) to $20,385,000 during the three months ended March 31, 2019 compared to the three months ended March 31, 2018. The increase in other noninterest expense was due primarily to increased overhead operating costs related to the additional branches as a result of the prior year acquisition of FNB Bancorp. Highlighting those increases were intangible amortization, occupancy, data processing and software, and advertising expenses, which increased by $1,092,000, $1,093,000, $835,000 and $493,000, respectively, as compared to the prior year quarter. The increases in noninterest expenses were partially offset by decreased merger & acquisition expenses of $476,000.

Income Taxes

The Company’s effective tax rate was 28.6% for the quarter ended March 31, 2019 as compared to 28.1% for the same quarter in the prior year. As previously reported, the Company’s effective tax rate was 24.0% for the quarter ended December 31, 2018 which was benefited by certain tax method elections. Absent the benefits made possible through these elections, the Company’s effective tax rate would have been 27.5% for the quarter ended December 31, 2018.

 

42


Table of Contents

Financial Condition

Investment Securities

Investment securities available for sale decreased $1,520,000 to $1,113,516,000 as of March 31, 2019, compared to December 31, 2018. This decrease is attributable to maturities and principal repayments of $15,133,000 and amortization of net purchase price premiums of $335,000, which was offset by an increase in fair value of debt securities available for sale of $12,710,000. There were no sales or transfers of available-for-sale investment securities during the three month periods ended March 31, 2019 and 2018.

The following table presents the available for sale debt securities portfolio by major type as of March 31, 2019 and December 31, 2018:

 

(dollars in thousands)    March 31, 2019     December 31, 2018  
     Fair Value      %     Fair Value      %  

Debt securities available for sale:

          

Obligations of U.S. government agencies

   $ 627,100        56.3   $ 629,981        56.5

Obligations of states and political subdivisions

     129,349        11.6     126,072        11.3

Corporate bonds

     4,478        0.4     4,478        0.4

Asset backed securities

     352,589        31.7     354,505        31.8
  

 

 

    

 

 

   

 

 

    

 

 

 

Total debt securities available for sale

   $ 1,113,516        100.0   $ 1,115,036        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

Investment securities held to maturity decreased $13,920,000 to $431,016,000 as of March 31, 2019, as compared to December 31, 2018. This decrease is attributable to principal repayments of $13,684,000, and amortization of net purchase price premiums of $236,000.

The following table presents the held to maturity investment securities portfolio by major type as of March 31, 2019 and December 31, 2018:

 

(dollars in thousands)    March 31, 2019     December 31, 2018  
     Cost Basis      %     Cost Basis      %  

Debt securities held to maturity:

          

Obligations of U.S. government and agencies

   $ 416,418        96.6   $ 430,343        96.7

Obligations of states and political subdivisions

     14,598        3.4     14,593        3.3
  

 

 

    

 

 

   

 

 

    

 

 

 

Total debt securities held to maturity

   $ 431,016        100   $ 444,936        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

Loans

The Company concentrates its lending activities in four principal areas: real estate mortgage loans (residential and commercial loans), consumer loans, commercial loans (including agricultural loans), and real estate construction loans. The interest rates charged for the loans made by the Company vary with the degree of risk, the size and maturity of the loans, the borrower’s relationship with the Company and prevailing money market rates indicative of the Company’s cost of funds.

The majority of the Company’s loans are direct loans made to individuals, farmers and local businesses. The Company relies substantially on local promotional activity and personal contacts by bank officers, directors and employees to compete with other financial institutions. The Company makes loans to borrowers whose applications include a sound purpose, a viable repayment source and a plan of repayment established at inception and generally backed by a secondary source of repayment.

The following table shows the Company’s loan balances, net deferred loan costs and discounts, as of the dates indicated:

 

(dollars in thousands)    March 31, 2019     December 31, 2018  

Real estate mortgage

   $ 3,129,339        77.6   $ 3,143,100        78.1

Consumer

     418,352        10.4     418,982        10.4

Commercial

     269,163        6.6     276,548        6.9

Real estate construction

     217,477        5.4     183,384        4.6
  

 

 

    

 

 

   

 

 

    

 

 

 

Total loans

   $ 4,034,331        100   $ 4,022,014        100
  

 

 

    

 

 

   

 

 

    

 

 

 

At March 31, 2019 loans, including net deferred loan costs and discounts, totaled $4,034,331,000 which was a $12,317,000 (0.3%) increase over the balances at December 31, 2018.

 

43


Table of Contents

Asset Quality and Nonperforming Assets

Nonperforming Assets

The following tables set forth the amount of the Company’s nonperforming assets as of the dates indicated. “Performing nonaccrual loans” are loans that may be current for both principal and interest payments, or are less than 90 days past due, but for which payment in full of both principal and interest is not expected, and are not well secured and in the process of collection:

 

(dollars in thousands)    March 31, 2019     December 31, 2018  

Performing nonaccrual loans

   $ 14,567     $ 22,689  

Nonperforming nonaccrual loans

     4,958       4,805  
  

 

 

   

 

 

 

Total nonaccrual loans

     19,525       27,494  

Loans 90 days past due and still accruing

     40       —    
  

 

 

   

 

 

 

Total nonperforming loans

     19,565       27,494  

Foreclosed assets

     2,315       2,280  
  

 

 

   

 

 

 

Total nonperforming assets

   $ 21,880     $ 29,774  
  

 

 

   

 

 

 

Nonperforming assets to total assets

     0.34     0.47

Nonperforming loans to total loans

     0.48     0.68

Allowance for loan losses to nonperforming loans

     164     119

Allowance for loan losses, unamortized loan fees, and discounts to loan principal balances owed

     2.04     2.11

 

     March 31, 2019  
(dollars in thousands)    Originated     PNCI     PCI     Total  

Performing nonaccrual loans

   $ 10,341     $ 1,443     $ 2,783     $ 14,567  

Nonperforming nonaccrual loans

     3,355       1,183       420       4,958  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total nonaccrual loans

     13,696       2,626       3,203       19,525  

Loans 90 days past due and still accruing

     40       —         —         40  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming loans

     13,736       2,626       3,203       19,565  

Foreclosed assets

     1,525       —         790       2,315  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 15,261     $ 2,626     $ 3,993     $ 21,880  
  

 

 

   

 

 

   

 

 

   

 

 

 

U.S. government, including its agencies and its government-sponsored agencies, guaranteed portion of nonperforming loans

   $ 778     $ —       $ 320     $ 1,098  

Nonperforming assets to total assets

     0.24     0.04     0.06     0.34

Nonperforming loans to total loans

     0.33     0.07     0.08     0.48

Allowance for loan losses to nonperforming loans

     226     37     0.22     164

Allowance for loan losses, unamortized loan fees, and discounts to loan principal balances owed

     1.32     3.58     36.23     2.04

 

     December 31, 2018  
(dollars in thousands)    Originated     PNCI     PCI     Total  

Performing nonaccrual loans

   $ 16,573     $ 1,269     $ 4,847     $ 22,689  

Nonperforming nonaccrual loans

     2,843       1,589       373       4,805  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total nonaccrual loans

     19,416       2,858       5,220       27,494  

Loans 90 days past due and still accruing

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming loans

     19,416       2,858       5,220       27,494  

Foreclosed assets

     1,490       —         790       2,280  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 20,906     $ 2,858     $ 6,010     $ 29,774  
  

 

 

   

 

 

   

 

 

   

 

 

 

U.S. government, including its agencies and its government-sponsored agencies, guaranteed portion of nonperforming loans

   $ 800     $ —       $ —       $ 800  

Nonperforming assets to total assets

     0.33     0.04     0.09     0.47

Nonperforming loans to total loans

     0.48     0.07     0.13     0.68

Allowance for loan losses to nonperforming loans

     164     23.3     2.34     119

Allowance for loan losses, unamortized loan fees, and discounts to loan principal balances owed

     1.39     3.48     33.69     2.11

 

44


Table of Contents

Changes in nonperforming assets during the three months ended March 31, 2019

 

(in thousands):    Balance at
March 31,
2019
     New NPA /
Valuation
Adjustments
     Pay-downs
/Sales
/Upgrades
    Charge-offs/
Write-downs
    Transfers to
Foreclosed
Assets
    Balance at
December 31,
2018
 

Real estate mortgage:

              

Residential

   $ 2,668      $  —        $ (70   $ —       $ (116   $ 2,854  

Commercial

     8,306        267        (7,007     —         —         15,046  

Consumer

              

Home equity lines

     2,434        24        (339     —         —         2,749  

Home equity loans

     2,587        32        (408     —         —         2,963  

Other consumer

     70        64        (1     —         —         7  

Commercial

     3,500        273        (159     (489     —         3,875  

Construction:

              

Residential

     —          —          —         —         —         —    

Commercial

     —          —          —         —         —         —    
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming loans

     19,565        660        (7,984     (489     (116     27,494  

Foreclosed assets

     2,315        98        (179     —         116       2,280  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 21,880      $ 758      $ (8,163   $ (489   $ —       $ 29,774  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

The table above does not include deposit overdraft charge-offs.

Nonperforming assets decreased during the first quarter of 2019 by $7,894,000 (26.5%) to $21,880,000 at March 31, 2019 compared to $29,774,000 at December 31, 2018. The decrease in nonperforming assets during the first quarter of 2019 was primarily the result of pay-downs and upgrades of nonperforming loans of $7,984,000, write-downs of $489,000 on nonperforming loans, and sales of foreclosed assets of $179,000, that were partially offset by new nonperforming assets of $660,000 and an increase in the valuation of a foreclosed property at the time of repossession.

The $7,984,000 in reduction of nonperforming loans during the first quarter of 2019 was mainly comprised of decreases within commercial real estate, and included payoffs of three loans to two relationships with a combined balance $6,818,000. The decrease in home equity lines and loans were comprised of decreases of $339,000 from 59 home equity lines of credit and $408,000 from 34 home equity loans.

Loan charge-offs during the three months ended March 31, 2019

In the first quarter of 2019, the Company recorded $614,000 in loan charge-offs and $112,000 in deposit overdraft charge-offs less $1,752,000 in loan recoveries and $56,000 in deposit overdraft recoveries resulting in $1,082,000 of net charge-offs. Primary causes of the loan charges taken in the first quarter of 2019 were gross charge-offs of $94,000 on 16 consumer loans and $520,000 on 5 C&I loans.

Total charge-offs were generally comprised of individual charges of less than $250,000 each. Generally losses are triggered by non-performance by the borrower and calculated based on any difference between the current loan amount and the current value of the underlying collateral less any estimated costs associated with the disposition of the collateral.

 

45


Table of Contents

Allowance for Loan Losses

The Components of the Allowance for Loan Losses

The following table sets forth the allowance for loan losses as of the dates indicated:

 

(dollars in thousands)    March 31,
2019
    December 31,
2018
 

Allowance for originated and PNCI loan losses:

    

Environmental factors allowance

   $  10,638     $  11,577  

Formula allowance

     19,669       18,689  
  

 

 

   

 

 

 

Total allowance for originated and PNCI loan losses

     30,307       30,266  

Allowance for impaired loans

     1,750       2,194  

Allowance for PCI loan losses

     7       122  
  

 

 

   

 

 

 

Total allowance for loan losses

   $ 32,064     $ 32,582  
  

 

 

   

 

 

 

Allowance for loan losses to loans

     0.79     0.81

For additional information regarding the allowance for loan losses, including changes in specific, formula, and environmental factors allowance categories, see “Provision for Loan Losses” at “Results of Operations” and “Allowance for Loan Losses” above. Based on the current conditions of the loan portfolio, management believes that the $32,064,000 allowance for loan losses at March 31, 2019 is adequate to absorb probable losses inherent in the Bank’s loan portfolio. No assurance can be given, however, that adverse economic conditions or other circumstances will not result in increased losses in the portfolio.

The following table summarizes the allocation of the allowance for loan losses between loan types and by percentage of the total allowance for loan losses as of the dates indicated:

 

(in thousands)    March 31, 2019     December 31, 2018  

Real estate mortgage

   $  14,830        46.2   $  15,620        47.9

Consumer

     8,341        26.0     8,375        25.7

Commercial

     6,078        19.0     6,090        18.7

Real estate construction

     2,815        8.8     2,497        7.7
  

 

 

    

 

 

   

 

 

    

 

 

 

Total allowance for loan losses

   $ 32,064        100.0   $ 32,582        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

The following table summarizes the allocation of the allowance for loan losses as a percentage of the total loans for each loan category as of the dates indicated:

 

     March 31, 2019     December 31, 2018  

Real estate mortgage

   $  3,129,339        0.47   $  3,143,100        0.50

Consumer

     418,352        1.99     418,982        2.00

Commercial

     269,163        2.26     276,548        2.20

Real estate construction

     217,477        1.29     183,384        1.36
  

 

 

    

 

 

   

 

 

    

 

 

 

Total allowance for loan losses

   $ 4,034,331        0.79   $ 4,022,014        0.81
  

 

 

    

 

 

   

 

 

    

 

 

 

 

46


Table of Contents

The following table summarizes the activity in the allowance for loan losses for the periods indicated (dollars in thousands):

 

     Three months ended March 31,  
     2019     2018  

Allowance for loan losses:

    

Balance at beginning of period

   $ 32,582     $ 30,323  

Reversal of provision for loan losses

     (1,600     (236

Loans charged off:

    

Real estate mortgage:

    

Residential

     —         (1

Commercial

     —         —    

Consumer:

    

Home equity lines

     —         (80

Home equity loans

     —         —    

Other consumer

     (207     (194

Commercial

     (519     (205

Construction:

    

Residential

     —         —    

Commercial

     —         —    
  

 

 

   

 

 

 

Total loans charged off

     (726     (480

Recoveries of previously charged-off loans:

    

Real estate mortgage:

    

Residential

     2       —    

Commercial

     1,381       15  

Consumer:

    

Home equity lines

     95       209  

Home equity loans

     87       14  

Other consumer

     75       78  

Commercial

     168       50  

Construction:

    

Residential

     —         —    

Commercial

     —         —    
  

 

 

   

 

 

 

Total recoveries of previously charged off loans

     1,808       366  
  

 

 

   

 

 

 

Net recoveries (charge-offs)

     1,082       (114
  

 

 

   

 

 

 

Balance at end of period

   $ 32,064     $ 29,973  
  

 

 

   

 

 

 

Average total loans

   $ 4,023,864     $ 3,028,178  

Ratios (annualized):

    

Net charge-offs (recoveries) during period to average loans outstanding during period

     (0.11 )%      0.02

Benefit from reversal of loan losses to average loans outstanding during period

     (0.16 )%      (0.03 )% 

 

47


Table of Contents

Foreclosed Assets, Net of Allowance for Losses

The following tables detail the components and summarize the activity in foreclosed assets, net of allowances for losses for the period indicated (dollars in thousands):

 

     Balance at
March 31,
2019
     Sales     Valuation
Adjustments
     Transfers
from Loans
     Balance at
December 31,
2018
 

Land & Construction

   $ 445      $ —       $ —        $ —        $ 445  

Residential real estate

     1,777        (179     98        116        1,742  

Commercial real estate

     93        —         —          —          93  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total foreclosed assets

   $  2,315      $ (179   $  98      $  116      $  2,280  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Deposits

During the three months ended March 31, 2019, the Company’s deposits increased $63,796,000 to $5,430,262,000. Included in the March 31, 2019 and December 31, 2018 certificate of deposit balances are $50,000,000 and $60,000,000, respectively, from the State of California. The Company participates in a deposit program offered by the State of California whereby the State may make deposits at the Company’s request subject to collateral and creditworthiness constraints. The negotiated rates on these State deposits are generally more favorable than other wholesale funding sources available to the Company.

Off-Balance Sheet Arrangements

See Note 8 to the condensed consolidated financial statements at Item 1 of Part I of this report for information about the Company’s commitments and contingencies including off-balance-sheet arrangements.

Capital Resources

The current and projected capital position of the Company and the impact of capital plans and long-term strategies are reviewed regularly by Management.

The Company adopted and announced a stock repurchase plan on August 21, 2007 for the repurchase of up to 500,000 shares of the Company’s common stock from time to time as market conditions allow. The 500,000 shares authorized for repurchase under this plan represented approximately 3.2% of the Company’s approximately 15,815,000 common shares outstanding as of August 21, 2007. During the three months ended March 31, 2019, the Company did not repurchase any shares under this plan. This plan has no stated expiration date for the repurchases. As of March 31, 2019, the Company had repurchased 196,566 shares under this plan, which left 303,434 shares available for repurchase under the plan. Shares that are repurchased in accordance with the provisions of a Company stock option plan or equity compensation plan are not counted against the number of shares repurchased under the repurchase plan adopted on August 21, 2007.

The Company’s primary capital resource is shareholders’ equity, which was $853,278,000 at March 31, 2019. This amount represents an increase of $25,905,000 (3.1%) from December 31, 2018, the net result of comprehensive income for the period of $31,678,000, the effect of equity compensation vesting of $397,000, and the exercise of stock options of $647,000, that were partially offset by dividends paid of $5,782,000, and repurchase of common stock of $1,035,000. The Company’s ratio of equity to total assets was 13.2% and 13.0% as of March 31, 2019 and December 31, 2018, respectively. We believe that the Company and the Bank were in compliance with applicable minimum capital requirements set forth in the final Basel III Capital rules as of March 31, 2019. The following summarizes the Company’s ratios of capital to risk-adjusted assets as of the dates indicated:

 

     March 31, 2019     December 31, 2018  
     Ratio     Minimum
Regulatory
Requirement
    Ratio     Minimum
Regulatory
Requirement
 

Total capital

     14.73     10.50     14.40     9.25

Tier I capital

     14.00     8.50     13.66     7.25

Common equity Tier 1 capital

     12.83     7.00     12.49     5.75

Leverage

     10.84     4.00     10.68     4.00

See Note 9 and Note 15 to the condensed consolidated financial statements at Item 1 of Part I of this report for additional information about the Company’s capital resources.

 

48


Table of Contents

Liquidity

The Company’s principal source of asset liquidity is cash at the Federal Reserve Bank of San Francisco (“Federal Reserve”) and other banks and marketable investment securities available for sale. At March 31, 2019, cash at Federal Reserve and other banks in excess of reserve requirements and investment securities available for sale totaled $1,314,124,000, or 20.3% of total assets, representing an increase of $90,872,000 from $1,223,252,000, or 19.3% of total assets at December 31, 2018. This increase in cash and securities available for sale is due mainly to deposit growth and excess cash received from the maturity and principal repayment of investment securities that was not deployed for new loan originations during the three months ended March 31, 2019. The Company’s profitability during the first three months of 2019 generated cash flows from operations of $22,055,000 compared to $23,714,000 during the first three months of 2018. Net cash provided by investing activities was $14,867,000 during the three months ended March 31, 2019, compared to net cash used by investing activities of $60,408,000 during the three months ended March 31, 2018. Financing activities provided net cash of $54,253,000 during the three months ended March 31, 2019, compared to net provided by financing activities of $14,245,000 during the three months ended March 31, 2018. Deposit balance increases accounted for $63,796,000 and $75,273,000 of financing sources of funds during the three months ended March 31, 2019 and 2018, respectively. Dividends paid used $5,782,000 and $3,903,000 of cash during the three months ended March 31, 2019 and 2018, respectively. The Company’s liquidity is dependent on dividends received from the Bank. Dividends from the Bank are subject to certain regulatory restrictions.

 

49


Table of Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Company’s assessment of market risk as of March 31, 2019 indicates there are no material changes in the quantitative and qualitative disclosures from those in our Annual Report on Form 10-K for the year ended December 31, 2018.

Item 4. Controls and Procedures

The Company’s management, including its Chief Executive Officer and Chief Financial Officer, have evaluated the effectiveness of the Company’s disclosure controls and procedures as of March 31, 2019. Disclosure controls and procedures, as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), are controls and procedures designed to reasonably assure that information required to be disclosed in the Company’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported on a timely basis. Disclosure controls are also designed to reasonably assure that such information is accumulated and communicated to the Company’s management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Based upon their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2019.

During the three months ended March 31, 2019, there were no changes in our internal controls or in other factors that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting.

PART II – OTHER INFORMATION

Item 1 – Legal Proceedings

Due to the nature of our business, we are involved in legal proceedings that arise in the ordinary course of our business. While the outcome of these matters is currently not determinable, we do not expect that the ultimate costs to resolve these matters will have a material adverse effect on our consolidated financial position, results of operations, or cash flows.

Item 1A – Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors discussed under “Part I—Item 1A—Risk Factors” in our Form 10-K for the year ended December 31, 2018 which are incorporated by reference herein. These factors could materially adversely affect our business, financial condition, liquidity, results of operations and capital position, and could cause our actual results to differ materially from our historical results or the results contemplated by the forward-looking statements contained in this report.

Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds

The following table shows the repurchases made by the Company or any affiliated purchaser (as defined in Rule 10b-18(a)(3) under the Exchange Act) during the three months ended March 31, 2019:

 

Period

   (a) Total number of
shares purchased (1)
     (b) Average price
paid per share
     (c) Total number of shares
purchased as of part
of publicly announced
plans or programs
     (d) Maximum number
of shares that may
yet be purchased under
the plans or programs  (2)
 

January 1-31, 2019

     45      $  34.08        —          303,434  

February 1-28, 2019

     3,414      $ 37.50        —          303,434  

March 1-31, 2019

     22,700      $ 39.91        —          303,434  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     26,159      $ 39.59        —          303,434  

 

(1)  

Includes shares purchased by the Company’s Employee Stock Ownership Plan and pursuant to various other equity incentive plans. See Note 9 to the condensed consolidated financial statements at Item 1 of Part I of this report, for a discussion of the Company’s stock repurchased under equity compensation plans.

(2)  

Does not include shares that may be purchased by the Company’s Employee Stock Ownership Plan and pursuant to various other equity incentive plans.

 

50


Table of Contents

Item 6 – Exhibits

EXHIBIT INDEX

 

Exhibit No.

  

Exhibit

  31.1    Rule 13a-14(a)/15d-14(a) Certification of CEO
  31.2    Rule 13a-14(a)/15d-14(a) Certification of CFO
  32.1    Section 1350 Certification of CEO
  32.2    Section 1350 Certification of CFO
101.INS    XBRL Instance Document
101.SCH    XBRL Taxonomy Extension Schema Document
101.CAL    XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB    XBRL Taxonomy Extension Label Linkbase Document
101.PRE    XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF    XBRL Taxonomy Extension Definition Linkbase Document

 

51


Table of Contents

SIGNATURES

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

 

  TRICO BANCSHARES  
  (Registrant)  
Date: May 9, 2019  

/s/ Peter G. Wiese

 
  Peter G. Wiese  
  Executive Vice President and Chief Financial Officer
  (Duly authorized officer and principal financial and chief accounting officer)

 

52

TriCo Bancshares (NASDAQ:TCBK)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more TriCo Bancshares Charts.
TriCo Bancshares (NASDAQ:TCBK)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more TriCo Bancshares Charts.