Attached files

file filename
EX-32.2 - EX-32.2 - TRICO BANCSHARES /d383666dex322.htm
EX-32.1 - EX-32.1 - TRICO BANCSHARES /d383666dex321.htm
EX-31.2 - EX-31.2 - TRICO BANCSHARES /d383666dex312.htm
EX-31.1 - EX-31.1 - TRICO BANCSHARES /d383666dex311.htm
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, 2017

 

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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    ☒  Yes    ☐  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  

 

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

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: 22,873,305 shares outstanding as of May 3, 2017

 

 

 


Table of Contents

TriCo Bancshares

FORM 10-Q

TABLE OF CONTENTS

 

     Page  

Forward-Looking Statements

     1  

PART I – FINANCIAL INFORMATION

     2  

Item 1 – Financial Statements (Unaudited)

     2  

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

     45  

Item 3 – Quantitative and Qualitative Disclosures about Market Risk

     64  

Item 4 – Controls and Procedures

     64  

PART II – OTHER INFORMATION

     64  

Item 1 – Legal Proceedings

     64  

Item 1A – Risk Factors

     64  

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

     64  

Item 6 – Exhibits

     65  

Signatures

     67  

Exhibits

  

FORWARD-LOOKING STATEMENTS

This report on Form 10-Q contains forward-looking statements about TriCo Bancshares (the “Company”) that are subject to the protection of the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on the current knowledge and belief of the Company’s management (“Management”) and include information concerning the Company’s possible or assumed future financial condition and results of operations. When you see any of the words “believes”, “expects”, “anticipates”, “estimates”, or similar expressions, it may mean the Company is making forward-looking statements. A number of factors, some of which are beyond the Company’s ability to predict or control, could cause future results to differ materially from those contemplated. The reader is directed to the Company’s annual report on Form 10-K for the year ended December 31, 2016 and Part II, Item 1A of this report for further discussion of factors which could affect the Company’s business and cause actual results to differ materially from those suggested by any forward-looking statement made in this report. Such Form 10-K and this report should be read in their entirety to put any forward-looking statements in context and to gain a more complete understanding of the risks and uncertainties involved in the Company’s business. Any forward-looking statement may turn out to be wrong and cannot be guaranteed. The Company does not intend to update any forward-looking statement after the date of this report.

 

1


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,
2017
    At December 31,
2016
 

Assets:

    

Cash and due from banks

   $ 113,569     $ 92,197  

Cash at Federal Reserve and other banks

     210,137       213,415  
  

 

 

   

 

 

 

Cash and cash equivalents

     323,706       305,612  

Investment securities:

    

Available for sale

     571,719       550,233  

Held to maturity

     580,137       602,536  

Restricted equity securities

     16,956       16,956  

Loans held for sale

     1,176       2,998  

Loans

     2,761,192       2,759,593  

Allowance for loan losses

     (31,017     (32,503
  

 

 

   

 

 

 

Total loans, net

     2,730,175       2,727,090  

Foreclosed assets, net

     3,529       3,986  

Premises and equipment, net

     49,508       48,406  

Cash value of life insurance

     95,783       95,912  

Accrued interest receivable

     11,236       12,027  

Goodwill

     64,311       64,311  

Other intangible assets, net

     6,204       6,563  

Mortgage servicing rights

     6,860       6,595  

Other assets

     66,654       74,743  
  

 

 

   

 

 

 

Total assets

   $ 4,527,954     $ 4,517,968  
  

 

 

   

 

 

 

Liabilities and Shareholders’ Equity:

    

Liabilities:

    

Deposits:

    

Noninterest-bearing demand

   $ 1,254,431     $ 1,275,745  

Interest-bearing

     2,644,453       2,619,815  
  

 

 

   

 

 

 

Total deposits

     3,898,884       3,895,560  

Accrued interest payable

     770       818  

Reserve for unfunded commitments

     2,734       2,719  

Other liabilities

     66,938       67,364  

Other borrowings

     15,197       17,493  

Junior subordinated debt

     56,713       56,667  
  

 

 

   

 

 

 

Total liabilities

     4,041,236       4,040,621  
  

 

 

   

 

 

 

Commitments and contingencies (Note 18)

    

Shareholders’ equity:

    

Common stock, no par value: 50,000,000 shares authorized; issued and outstanding:

    

22,873,305 at March 31, 2017

     253,456    

22,867,802 at December 31, 2016

       252,820  

Retained earnings

     240,664       232,440  

Accumulated other comprehensive loss, net of tax

     (7,402     (7,913
  

 

 

   

 

 

 

Total shareholders’ equity

     486,718       477,347  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 4,527,954     $ 4,517,968  
  

 

 

   

 

 

 

The accompanying notes are an integral part of these 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,
 
     2017     2016  

Interest and dividend income:

    

Loans, including fees

   $ 34,914     $ 34,738  

Debt securities:

    

Taxable

     6,703       6,545  

Tax exempt

     1,041       897  

Dividends

     391       375  

Interest bearing cash at

    

Federal Reserve and other banks

     435       239  
  

 

 

   

 

 

 

Total interest and dividend income

     43,484       42,794  
  

 

 

   

 

 

 

Interest expense:

    

Deposits

     894       855  

Other borrowings

     2       2  

Junior subordinated debt

     595       535  
  

 

 

   

 

 

 

Total interest expense

     1,491       1,392  
  

 

 

   

 

 

 

Net interest income

     41,993       41,402  

(Benefit from reversal of) provision for loan losses

     (1,557     209  
  

 

 

   

 

 

 

Net interest income after provision for loan losses

     43,550       41,193  
  

 

 

   

 

 

 

Noninterest income:

    

Service charges and fees

     8,907       7,305  

Gain on sale of loans

     910       803  

Commissions on sale of non-deposit investment products

     607       532  

Increase in cash value of life insurance

     685       696  

Other

     594       454  
  

 

 

   

 

 

 

Total noninterest income

     11,703       9,790  
  

 

 

   

 

 

 

Noninterest expense:

    

Salaries and related benefits

     20,893       19,265  

Other

     14,929       14,486  
  

 

 

   

 

 

 

Total noninterest expense

     35,822       33,751  
  

 

 

   

 

 

 

Income before income taxes

     19,431       17,232  

Provision for income taxes

     7,352       6,558  
  

 

 

   

 

 

 

Net income

   $ 12,079     $ 10,674  
  

 

 

   

 

 

 

Earnings per share:

    

Basic

   $ 0.53     $ 0.47  

Diluted

   $ 0.52     $ 0.46  

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,  
     2017      2016  

Net income

   $ 12,079      $ 10,674  

Other comprehensive income (loss), net of tax:

     

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

     457        3,550  

Change in minimum pension liability

     54        —    
  

 

 

    

 

 

 

Other comprehensive income (loss)

     511        3,550  
  

 

 

    

 

 

 

Comprehensive income

   $ 12,590      $ 14,224  
  

 

 

    

 

 

 

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)

 

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

Balance at December 31, 2015

     22,775,173     $ 247,587     $ 206,307     $ (1,778   $ 452,116  

Net income

         10,674         10,674  

Other comprehensive income

           3,550       3,550  

Stock option vesting

       155           155  

RSU vesting

       120           120  

PSU vesting

       56           56  

Stock options exercised

     10,000       173           173  

Tax benefit of stock options exercised

       10           10  

Dividends paid ($ 0.15 per share)

         (3,418       (3,418
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at March 31, 2016

     22,785,173     $ 248,101     $ 213,563     $ 1,772     $ 463,436  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2016

     22,867,802     $ 252,820     $ 232,440     $ (7,913   $ 477,347  

Net income

         12,079         12,079  

Other comprehensive income

           511       511  

Stock option vesting

       88           88  

RSU vesting

       204           204  

PSU vesting

       89           89  

Stock options exercised

     21,450       435           435  

RSUs released

     304          

Repurchase of common stock

     (16,251     (180     (424       (604

Dividends paid ($ 0.15 per share)

         (3,431       (3,431
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at March 31, 2017

     22,873,305     $ 253,456     $ 240,664     $ (7,402   $ 486,718  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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,  
     2017     2016  

Operating activities:

    

Net income

   $ 12,079     $ 10,674  

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

    

Depreciation of premises and equipment, and amortization

     1,604       1,526  

Amortization of intangible assets

     359       299  

(Reversal of) provision for loan losses

     (1,557     209  

Amortization of investment securities premium, net

     798       1,131  

Originations of loans for resale

     (34,317     (26,130

Proceeds from sale of loans originated for resale

     36,771       26,243  

Gain on sale of loans

     (910     (803

Change in market value of mortgage servicing rights

     13       698  

Reversal of losses on foreclosed assets

     (66     (11

Gain on sale of foreclosed assets

     (118     (92

Loss on disposal of fixed assets

     —         31  

Gain on sale of premises held for sale

     (3     —    

Increase in cash value of life insurance

     (685     (696

Gain on life insurance death benefit

     (107     —    

Equity compensation vesting expense

     381       331  

Stock option excess tax benefits

     —         (10

Change in:

    

Reserve for unfunded commitments

     15       —    

Interest receivable

     791       (289

Interest payable

     (48     (23

Other assets and liabilities, net

     4,444       (8,988
  

 

 

   

 

 

 

Net cash from operating activities

     19,444       4,100  
  

 

 

   

 

 

 

Investing activities:

    

Proceeds from maturities of securities available for sale

     14,069       10,052  

Proceeds from maturities of securities held to maturity

     22,074       20,815  

Purchases of securities available for sale

     (35,241     (77,045

Loan origination and principal collections, net

     (1,613     (45,515

Proceeds from sale of loans other than loans originated for sale

     —         27,049  

Proceeds from sale of other real estate owned

     726       1,417  

Proceeds from sale of premises and equipment

     —         1  

Proceeds from sale of premises held for sale

     3,338       —    

Purchases of premises and equipment

     (2,413     (7,424

Life insurance proceeds

     282       —    

Cash received from acquisition, net

     —         156,316  
  

 

 

   

 

 

 

Net cash provided by investing activities

     1,222       85,666  
  

 

 

   

 

 

 

Financing activities:

    

Net increase (decrease) in deposits

     3,324       (7,457

Net change in other borrowings

     (2,296     6,343  

Stock option excess tax benefits

     —         10  

Repurchase of common stock

     (169     —    

Dividends paid

     (3,431     (3,418

Exercise of stock options

     —         173  
  

 

 

   

 

 

 

Net cash used by financing activities

     (2,572     (4,349
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     18,094       85,417  
  

 

 

   

 

 

 

Cash and cash equivalents and beginning of year

     305,612       303,461  
  

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 323,706     $ 388,878  
  

 

 

   

 

 

 

Supplemental disclosure of noncash activities:

    

Unrealized gain on securities available for sale

   $ 787     $ 6,125  

Loans transferred to foreclosed assets

   $ 85     $ 416  

Deferred gain on sale of premises held for sale

   $ 438       —    

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

   $ 604       —    

Supplemental disclosure of cash flow activity:

    

Cash paid for interest expense

   $ 1,539     $ 1,415  

Cash paid for income taxes

     —         —    

Assets acquired in acquisition

     —       $ 161,231  

Liabilities assumed in acquisition

     —       $ 161,231  

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 26 California counties. The Bank operates from 58 traditional branches and 10 in-store branches. The Company has five capital subsidiary business trusts (collectively, the “Capital Trusts”) that issued trust preferred securities, including two organized by TriCo and three acquired with the acquisition of North Valley Bancorp. See Note 17 – Junior Subordinated Debt.

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. 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 $1,703,000 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.

Significant Group Concentration of Credit Risk

The Company grants agribusiness, commercial, consumer, and residential loans to customers located throughout the northern San Joaquin Valley, the Sacramento Valley and northern mountain regions of 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.

Cash and Cash Equivalents

For purposes of the consolidated statements of cash flows, cash and cash equivalents include cash on hand, amounts due from banks, and federal funds sold. Net cash flows are reported for loan and deposit transactions and other borrowings.

Investment Securities

The Company classifies its debt and marketable equity securities into one of three categories: trading, available for sale or held to maturity. Trading securities are bought and held principally for the purpose of selling in the near term. Held to maturity securities are those securities which the Company has the ability and intent to hold until maturity. These securities are carried at cost adjusted for amortization of premium and accretion of discount, computed by the effective interest method over their contractual lives. All other securities not included in trading or held to maturity are classified as available for sale. Available for sale securities are recorded at fair value. Unrealized gains and losses, net of the related tax effect, on available for sale securities are reported as a separate component of other accumulated comprehensive income in shareholders’ equity until realized. Premiums and discounts are amortized or accreted over the life of the related investment security as an adjustment to yield using the effective interest method. Dividend and interest income are recognized when earned. Realized gains and losses are derived from the amortized cost of the security sold. During the three months ended March 31, 2017 and throughout 2016, the Company did not have any securities classified as trading.

The Company assesses other-than-temporary impairment (“OTTI”) based on whether it intends to sell a security or if it is likely that the Company would be required to sell the security before recovery of the amortized cost basis of the investment, which may be maturity. For debt securities, if we intend to sell the security or it is more likely than not that we will be required to sell the security before recovering its cost basis, the entire impairment loss would be recognized in earnings as an OTTI. If we do not intend to sell the security and it is not likely that we will be required to sell the security but we do not expect to recover the entire amortized cost basis of the security, only the portion of the impairment loss representing credit losses would be recognized in earnings. The credit loss on a security is measured as the difference between the amortized cost basis and the present value of the cash flows expected to be collected. Projected cash flows are discounted by the original or current effective interest rate depending on the nature of the security being measured for potential OTTI. The remaining impairment related to all other factors, the difference between the present value of the cash flows expected to be collected and fair value, is recognized as a charge to other comprehensive income (“OCI”). Impairment losses related to all other factors are presented as separate categories within OCI. The accretion of the amount recorded in OCI increases the carrying value of the investment and does not affect earnings. If there is an indication of additional credit losses the security is re-evaluated according to the procedures described above. No OTTI losses were recognized during the three months ended March 31, 2017 or the year ended December 31, 2016.

Restricted Equity Securities

Restricted equity securities represent the Company’s investment in the stock of the Federal Home Loan Bank of San Francisco (“FHLB”) and are carried at par value, which reasonably approximates its fair value. While technically these are considered equity securities, there is no market for the FHLB stock. Therefore, the shares are considered as restricted investment securities. Management periodically evaluates FHLB stock for other-than-temporary impairment. Management’s determination of whether these investments are impaired is based on its

 

6


Table of Contents

assessment of the ultimate recoverability of cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of cost is influenced by criteria such as (1) the significance of any decline in net assets of the FHLB as compared to the capital stock amount for the FHLB and the length of time this situation has persisted, (2) commitments by the FHLB to make payments required by law or regulation and the level of such payments in relation to the operating performance of the FHLB, (3) the impact of legislative and regulatory changes on institutions and, accordingly, the customer base of the FHLB, and (4) the liquidity position of the FHLB.

As a member of the FHLB system, the Bank is required to maintain a minimum level of investment in FHLB stock based on specific percentages of its outstanding mortgages, total assets, or FHLB advances. The Bank may request redemption at par value of any stock in excess of the minimum required investment. Stock redemptions are at the discretion of the FHLB.

Loans Held for Sale

Loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or fair value, as determined by aggregate outstanding commitments from investors of current investor yield requirements. Net unrealized losses are recognized through a valuation allowance by charges to noninterest income.

Mortgage loans held for sale are generally sold with the mortgage servicing rights retained by the Company. Gains or losses on the sale of loans that are held for sale are recognized at the time of the sale and determined by the difference between net sale proceeds and the net book value of the loans less the estimated fair value of any retained mortgage servicing rights.

Loans and Allowance for Loan Losses

Loans originated by the Company, i.e., not purchased or acquired in a business combination, are referred to as originated loans. Originated loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal amount outstanding, net of deferred loan fees and costs. Loan origination and commitment fees and certain direct loan origination costs are deferred, and the net amount is amortized as an adjustment of the related loan’s yield over the actual life of the loan. Originated loans on which the accrual of interest has been discontinued are designated as nonaccrual loans.

Originated loans are placed in nonaccrual status when reasonable doubt exists as to the full, timely collection of interest or principal, or a loan becomes contractually past due by 90 days or more with respect to interest or principal and is not well secured and in the process of collection. When an originated loan is placed on nonaccrual status, all interest previously accrued but not collected is reversed. Income on such loans is then recognized only to the extent that cash is received and where the future collection of principal is probable. Interest accruals are resumed on such loans only when they are brought fully current with respect to interest and principal and when, in the judgment of Management, the loan is estimated to be fully collectible as to both principal and interest.

An allowance for loan losses for originated loans is established through a provision for loan losses charged to expense. The allowance is maintained at a level which, in Management’s judgment, is adequate to absorb probable incurred credit losses inherent in the loan portfolio as of the balance sheet date. Originated loans and deposit related overdrafts are charged against the allowance for loan losses when Management believes that the collectability of the principal is unlikely or, with respect to consumer installment loans, according to an established delinquency schedule. The allowance is an amount that Management believes will be adequate to absorb probable incurred losses inherent in existing loans, based on evaluations of the collectability, impairment and prior loss experience of loans. The evaluations take into consideration such factors as changes in the nature and size of the portfolio, overall portfolio quality, loan concentrations, specific problem loans, and current economic conditions that may affect the borrower’s ability to pay. The Company defines an originated loan as impaired when it is probable the Company will be unable to collect all amounts due according to the original contractual terms of the loan agreement. Impaired originated loans are measured based on the present value of expected future cash flows discounted at the loan’s original effective interest rate. As a practical expedient, impairment may be measured based on the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. When the measure of the impaired loan is less than the recorded investment in the loan, the impairment is recorded through a specific reserve allocation within the allowance for loan losses.

In situations related to originated loans where, for economic or legal reasons related to a borrower’s financial difficulties, the Company grants a concession for other than an insignificant period of time to the borrower that the Company would not otherwise consider, the related loan is classified as a troubled debt restructuring (TDR). The Company strives to identify borrowers in financial difficulty early and work with them to modify to more affordable terms before their loan reaches nonaccrual status. These modified terms may include rate reductions, principal forgiveness, payment forbearance and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. In cases where the Company grants the borrower new terms that result in the loan being classified as a TDR, the Company measures any impairment on the restructuring as noted above for impaired loans. TDR loans are classified as impaired until they are fully paid off or charged off. Loans that are in nonaccrual status at the time they become TDR loans, remain in nonaccrual status until the borrower demonstrates a sustained period of performance which the Company generally believes to be six consecutive months of payments, or equivalent. Otherwise, TDR loans are subject to the same nonaccrual and charge-off policies as noted above with respect to their restructured principal balance.

Credit risk is inherent in the business of lending. As a result, the Company maintains an allowance for loan losses to absorb probable incurred losses inherent in the Company’s originated loan portfolio. This is maintained through periodic charges to earnings. These charges are included in the Consolidated Statements of Income as provision for loan losses. All specifically identifiable and quantifiable losses are immediately charged off against the allowance. However, for a variety of reasons, not all losses are immediately known to the Company and, of those that are known, the full extent of the loss may not be quantifiable at that point in time. The balance of the Company’s allowance for originated loan losses is meant to be an estimate of these probable incurred losses inherent in the portfolio.

 

7


Table of Contents

The Company formally assesses the adequacy of the allowance for originated loan losses on a quarterly basis. Determination of the adequacy is based on ongoing assessments of the probable risk in the outstanding originated loan portfolio, and to a lesser extent the Company’s originated loan commitments. These assessments include the periodic re-grading of credits based on changes in their individual credit characteristics including delinquency, seasoning, recent financial performance of the borrower, economic factors, changes in the interest rate environment, growth of the portfolio as a whole or by segment, and other factors as warranted. Loans are initially graded when originated. They are re-graded as they are renewed, when there is a new loan to the same borrower, when identified facts demonstrate heightened risk of nonpayment, or if they become delinquent. Re-grading of larger problem loans occurs at least quarterly. Confirmation of the quality of the grading process is obtained by independent credit reviews conducted by consultants specifically hired for this purpose and by various bank regulatory agencies.

The Company’s method for assessing the appropriateness of the allowance for originated loan losses includes specific allowances for impaired originated loans, formula allowance factors for pools of credits, and allowances for changing environmental factors (e.g., interest rates, growth, economic conditions, etc.). Allowance factors for loan pools were based on historical loss experience by product type and prior risk rating.

Loans purchased or acquired in a business combination are referred to as acquired loans. Acquired loans are valued as of the acquisition date in accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) Topic 805, Business Combinations. Loans acquired with evidence of credit deterioration since origination for which it is probable that all contractually required payments will not be collected are referred to as purchased credit impaired (PCI) loans. PCI loans are accounted for under FASB ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality. Under FASB ASC Topic 805 and FASB ASC Topic 310-30, PCI loans are recorded at fair value at acquisition date, factoring in credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for loan losses is not carried over or recorded as of the acquisition date. Fair value is defined as the present value of the future estimated principal and interest payments of the loan, with the discount rate used in the present value calculation representing the estimated effective yield of the loan. Default rates, loss severity, and prepayment speed assumptions are periodically reassessed and our estimate of future payments is adjusted accordingly. The difference between contractual future payments and estimated future payments is referred to as the nonaccretable difference. The difference between estimated future payments and the present value of the estimated future payments is referred to as the accretable yield. The accretable yield represents the amount that is expected to be recorded as interest income over the remaining life of the loan. If after acquisition, the Company determines that the estimated future cash flows of a PCI loan are expected to be more than originally estimated, an increase in the discount rate (effective yield) would be made such that the newly increased accretable yield would be recognized, on a level yield basis, over the remaining estimated life of the loan. If, thereafter, the Company determines that the estimated future cash flows of a PCI loan are expected to be less than previously estimated, an allowance for loan loss would be established through a provision for loan losses charged to expense to decrease the present value to the required level. If the estimated cash flows improve after an allowance has been established for a loan, the allowance may be partially or fully reversed depending on the improvement in the estimated cash flows. Only after the allowance has been fully reversed may the discount rate be increased. PCI loans are put on nonaccrual status when cash flows cannot be reasonably estimated. PCI loans on nonaccrual status are accounted for using the cost recovery method or cash basis method of income recognition. The Company refers to PCI loans on nonaccrual status that are accounted for using the cash basis method of income recognition as “PCI – cash basis” loans; and the Company refers to all other PCI loans as “PCI – other” loans PCI loans are charged off when evidence suggests cash flows are not recoverable. Foreclosed assets from PCI loans are recorded in foreclosed assets at fair value with the fair value at time of foreclosure representing cash flow from the loan. ASC 310-30 allows PCI loans with similar risk characteristics and acquisition time frame to be “pooled” and have their cash flows aggregated as if they were one loan. The Company elected to use the “pooled” method of ASC 310-30 for PCI – other loans in the acquisition of certain assets and liabilities of Granite Community Bank, N.A. (“Granite”) during 2010 and Citizens Bank of Northern California (“Citizens”) during 2011.

Acquired loans that are not PCI loans are referred to as purchased not credit impaired (PNCI) loans. PNCI loans are accounted for under FASB ASC Topic 310-20, Receivables – Nonrefundable Fees and Other Costs, in which interest income is accrued on a level-yield basis for performing loans. For income recognition purposes, this method assumes that all contractual cash flows will be collected, and no allowance for loan losses is established at the time of acquisition. Post-acquisition date, an allowance for loan losses may need to be established for acquired loans through a provision charged to earnings for credit losses incurred subsequent to acquisition. Under ASC 310-20, the loss would be measured based on the probable shortfall in relation to the contractual note requirements, consistent with our allowance for loan loss policy for similar loans.

Throughout these financial statements, and in particular in Note 4 and Note 5, when we refer to “Loans” or “Allowance for loan losses” we mean all categories of loans, including Originated, PNCI, PCI – cash basis, and PCI - other. When we are not referring to all categories of loans, we will indicate which we are referring to – Originated, PNCI, PCI – cash basis, or PCI - other.

When referring to PNCI and PCI loans we use the terms “nonaccretable difference”, “accretable yield”, or “purchase discount”. Nonaccretable difference is the difference between undiscounted contractual cash flows due and undiscounted cash flows we expect to collect, or put another way, it is the undiscounted contractual cash flows we do not expect to collect. Accretable yield is the difference between undiscounted cash flows we expect to collect and the value at which we have recorded the loan on our financial statements. On the date of acquisition, all purchased loans are recorded on our consolidated financial statements at estimated fair value. Purchase discount is the difference between the estimated fair value of loans on the date of acquisition and the principal amount owed by the borrower, net of charge offs, on the date of acquisition. We may also refer to “discounts to principal balance of loans owed, net of charge-offs”. Discounts to principal balance of loans owed, net of charge-offs is the difference between principal balance of loans owed, net of charge-offs, and loans as recorded on our financial statements. Discounts to principal balance of loans owed, net of charge-offs arise from purchase discounts, and equal the purchase discount on the acquisition date.

Loans are also categorized as “covered” or “noncovered”. Covered loans refer to loans covered by a Federal Deposit Insurance Corporation (“FDIC”) loss sharing agreement. Noncovered loans refer to loans not covered by a FDIC loss sharing agreement.

 

8


Table of Contents

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 less estimated costs to sell at the date of foreclosure, establishing a new cost basis. Physical possession of residential real estate property collateralizing a consumer mortgage loan occurs when legal title is obtained upon completion of foreclosure or when the borrower conveys all interest in the property to satisfy the loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Any write-downs based on the asset’s fair value less costs to sell at the date of acquisition are charged to the allowance for loan and lease losses. Any recoveries based on the asset’s fair value less estimated costs to sell in excess of the recorded value of the loan at the date of acquisition are recorded to the allowance for loan and lease losses. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. If fair value declines subsequent to foreclosure, a valuation allowance is recorded through expense. Operating costs after acquisition are expensed. Revenue and expenses from operations and changes in the valuation allowance are included in other noninterest expense. Gain or loss on sale of foreclosed assets is included in noninterest income. Foreclosed assets that are not subject to a FDIC loss-share agreement are referred to as noncovered foreclosed assets.

Foreclosed assets acquired through FDIC-assisted acquisitions that are subject to a FDIC loss-share agreement, and all assets acquired via foreclosure of covered loans are referred to as covered foreclosed assets. Covered foreclosed assets are reported exclusive of expected reimbursement cash flows from the FDIC. Foreclosed covered loan collateral is transferred into covered foreclosed assets at the loan’s carrying value, inclusive of the acquisition date fair value discount.

Covered foreclosed assets are initially recorded at estimated fair value less estimated costs to sell on the acquisition date based on similar market comparable valuations less estimated selling costs. Any subsequent valuation adjustments due to declines in fair value will be charged to noninterest expense, and will be mostly offset by noninterest income representing the corresponding increase to the FDIC indemnification asset for the offsetting loss reimbursement amount. Any recoveries of previous valuation adjustments will be credited to noninterest expense with a corresponding charge to noninterest income for the portion of the recovery that is due to the FDIC.

Premises and Equipment

Land is carried at cost. Land improvements, buildings and equipment, including those acquired under capital lease, are stated at cost less accumulated depreciation and amortization. Depreciation and amortization expenses are computed using the straight-line method over the shorter of the estimated useful lives of the related assets or lease terms. Asset lives range from 3-10 years for furniture and equipment and 15-40 years for land improvements and buildings.

Goodwill and Other Intangible Assets

Goodwill represents the excess of costs over fair value of net assets of businesses acquired. Goodwill and other intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but instead tested for impairment at least annually. Intangible assets with estimable useful lives are amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment.

The Company has an identifiable intangible asset consisting of core deposit intangibles (CDI). CDI are amortized over their respective estimated useful lives, and reviewed for impairment.

Impairment of Long-Lived Assets and Goodwill

Long-lived assets, such as premises and equipment, and purchased intangibles subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of would be separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated. The assets and liabilities of a disposed group classified as held for sale would be presented separately in the appropriate asset and liability sections of the consolidated balance sheet.

As of December 31 of each year, goodwill is tested for impairment, and is tested for impairment more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. This determination is made at the reporting unit level. The Company may choose to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, the Company determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then goodwill is deemed not to be impaired. However, if the Company concludes otherwise, or if the Company elected not to first assess qualitative factors, then the Company performs the first step of a two-step impairment test by calculating the fair value of the reporting unit and comparing the fair value with the carrying amount of the reporting unit. Second, if the carrying amount of the reporting unit exceeds its fair value, an impairment loss is recognized for any excess of the carrying amount of the reporting unit’s goodwill over the implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating the fair value of the reporting unit in a manner similar to a purchase price allocation. The residual fair value after this allocation is the implied fair value of the reporting unit goodwill. Currently, and historically, the Company is comprised of only one reporting unit that operates within the business segment it has identified as “community banking”. Goodwill was not impaired as of December 31, 2016 because the fair value of the reporting unit exceeded its carrying value.

Mortgage Servicing Rights

Mortgage servicing rights (MSR) represent the Company’s right to a future stream of cash flows based upon the contractual servicing fee associated with servicing mortgage loans. Our MSR arise from residential and commercial mortgage loans that we originate and sell, but

 

9


Table of Contents

retain the right to service the loans. The net gain from the retention of the servicing right is included in gain on sale of loans in noninterest income when the loan is sold. Fair value is based on market prices for comparable mortgage servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. Servicing fees are recorded in noninterest income when earned.

The Company accounts for MSR at fair value. The determination of fair value of our MSR requires management judgment because they are not actively traded. The determination of fair value for MSR requires valuation processes which combine the use of discounted cash flow models and extensive analysis of current market data to arrive at an estimate of fair value. The cash flow and prepayment assumptions used in our discounted cash flow model are based on empirical data drawn from the historical performance of our MSR, which we believe are consistent with assumptions used by market participants valuing similar MSR, and from data obtained on the performance of similar MSR. The key assumptions used in the valuation of MSR include mortgage prepayment speeds and the discount rate. These variables can, and generally will, change from quarter to quarter as market conditions and projected interest rates change. The key risks inherent with MSR are prepayment speed and changes in interest rates. The Company uses an independent third party to determine fair value of MSR.

Indemnification Asset/Liability

The Company accounts for amounts receivable or payable under its loss-share agreements entered into with the FDIC in connection with its purchase and assumption of certain assets and liabilities of Granite as indemnification assets in accordance with FASB ASC Topic 805, Business Combinations. FDIC indemnification assets are initially recorded at fair value, based on the discounted value of expected future cash flows under the loss-share agreements. The difference between the fair value and the undiscounted cash flows the Company expects to collect from or pay to the FDIC will be accreted into noninterest income over the life of the FDIC indemnification asset. FDIC indemnification assets are reviewed quarterly and adjusted for any changes in expected cash flows based on recent performance and expectations for future performance of the covered portfolios. These adjustments are measured on the same basis as the related covered loans and covered other real estate owned. Any increases in cash flow of the covered assets over those expected will reduce the FDIC indemnification asset and any decreases in cash flow of the covered assets under those expected will increase the FDIC indemnification asset. Increases and decreases to the FDIC indemnification asset are recorded as adjustments to noninterest income.

Reserve for Unfunded Commitments

The reserve for unfunded commitments is established through a provision for losses – unfunded commitments charged to noninterest expense. The reserve for unfunded commitments is an amount that Management believes will be adequate to absorb probable losses inherent in existing commitments, including unused portions of revolving lines of credits and other loans, standby letters of credits, and unused deposit account overdraft privilege. The reserve for unfunded commitments is based on evaluations of the collectability, and prior loss experience of unfunded commitments. The evaluations take into consideration such factors as changes in the nature and size of the loan portfolio, overall loan portfolio quality, loan concentrations, specific problem loans and related unfunded commitments, and current economic conditions that may affect the borrower’s or depositor’s ability to pay.

Low Income Housing Tax Credits

The Company accounts for low income housing tax credits and the related qualified affordable housing projects using the proportional amortization method. Under the proportional amortization method, the Company amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received and recognizes the net investment performance in the income statement as a component of income tax expense (benefit). Upon entering into a qualified affordable housing project, the Company records, in other liabilities, the entire amount that it has agreed to invest in the project, and an equal amount, in other assets, representing its investment in the project. As the Company disburses cash to satisfy its investment obligation, other liabilities are reduced. Over time, as the tax credits and other tax benefits of the project are realized by the Company, the investment recorded in other assets is reduced using the proportional amortization method.

Income Taxes

The Company’s accounting for income taxes is based on an asset and liability approach. The Company recognizes the amount of taxes payable or refundable for the current year, and deferred tax assets and liabilities for the future tax consequences that have been recognized in its financial statements or tax returns. The measurement of tax assets and liabilities is based on the provisions of enacted tax laws. A valuation allowance, if needed, reduces deferred tax assets to the expected amount most likely to be realized. Realization of deferred tax assets is dependent upon the generation of a sufficient level of future taxable income and recoverable taxes paid in prior years. Although realization is not assured, management believes it is more likely than not that all of the deferred tax assets will be realized. Interest and/or penalties related to income taxes are reported as a component of noninterest income.

Off-Balance Sheet Credit Related Financial Instruments

In the ordinary course of business, the Company has entered into commitments to extend credit, including commitments under credit card arrangements, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded.

Geographical Descriptions

For the purpose of describing the geographical location of the Company’s loans, the Company has defined northern California as that area of California north of, and including, Stockton; central California as that area of the state south of Stockton, to and including, Bakersfield; and southern California as that area of the state south of Bakersfield.

 

10


Table of Contents

Recent Accounting Pronouncements

FASB issued Accounting Standard Update (ASU) No. 2016-02, Leases (Topic 842). ASU 2016-2, 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. ASU 2016-02 will be effective for the Company on January 1, 2019, utilizing the modified retrospective transition approach. The Company is currently evaluating the impact of adopting ASU 2016-02 on the Company’s consolidated financial statements.

FASB issued Accounting Standard Update (ASU) No. 2016-09, Compensation – Stock Compensation (Topic 718). ASU 2016-09, among other things, requires: (i) that all excess tax benefits and tax deficiencies (including tax benefits of dividends on share-based payment awards) should be recognized as income tax expense or benefit in the income statement, (ii) the tax effects of exercised or vested awards should be treated as discrete items in the reporting period in which they occur, (iii) an entity also should recognize excess tax benefits regardless of whether the benefit reduces taxes payable in the current period, (iv) excess tax benefits should be classified along with other income tax cash flows as an operating activity, (v) an entity can make an entity-wide accounting policy election to either estimate the number of awards that are expected to vest (current GAAP) or account for forfeitures when they occur, (vi) the threshold to qualify for equity classification permits withholding up to the maximum statutory tax rates in the applicable jurisdictions, and (vii) cash paid by an employer when directly withholding shares for tax withholding purposes should be classified as a financing activity. ASU 2016-09 was effective for the Company on January 1, 2017 and due to the options exercised during the three months ended March 31, 2017, resulted in the recognition of $90,000 in excess tax benefits.

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. 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. 2016-18, Statement of Cash Flows - Restricted Cash (Topic 230). ASU 2016-18 requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. ASU 2016-18 will be effective for the Company on January 1, 2018 and is not expected to have a significant impact on the Company’s consolidated financial statements.

FASB issued ASU No. 2017-01, Business Combinations - Clarifying the Definition of a Business (Topic 805). ASU 2017-01 clarifies the definition and provides a more robust framework to use in determining when a set of assets and activities constitutes a business. ASU 2017-01 is intended to provide guidance when evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. ASU 2017-01 will be effective for us on January 1, 2018 and is not expected to have a significant impact on our financial statements.

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.

 

11


Table of Contents

Note 2 - Business Combinations

On March 18, 2016, the Bank completed its acquisition of three branch banking offices from Bank of America originally announced October 28, 2015. The acquired branches are located in Arcata, Eureka and Fortuna in Humboldt County on the North Coast of California, and have significant overlap compared to the Company’s then-existing Northern California customer base and branch locations. Beginning March 18, 2016, the revenue and expenses from the operations of the acquired branches are included in the results of the Company. The Bank paid a premium of $3,204,000 for deposit relationships with balances of $161,231,000 and loans with balances of $289,000.

The assets acquired and liabilities assumed in the acquisition of these branches were accounted for in accordance with ASC 805 “Business Combinations,” using the acquisition method of accounting and were recorded at their estimated fair values on the March 18, 2016 acquisition date, and the results of operations of the acquired branches are included in the Company’s consolidated statements of income since that date. The excess of the fair value of consideration transferred over total identifiable net assets was recorded as goodwill. The goodwill arising from the acquisition consists largely of the synergies and economies of scale expected from combining the operations of the Company and the acquired branches. $849,000 of the goodwill is deductible for income tax purposes because the acquisition was accounted for as a purchase of assets and assumption of liabilities for tax purposes.

The following table discloses the calculation of the fair value of consideration transferred, the total identifiable net assets acquired and the resulting goodwill relating to the acquisition of three branch banking offices and certain deposits from Bank of America on March 18, 2016:

 

(in thousands)    March 18, 2016  

Fair value of consideration transferred:

  

Cash consideration

   $ 3,204  
  

 

 

 

Total fair value of consideration transferred

     3,204  
  

 

 

 

Asset acquired:

  

Cash and cash equivalents

     159,520  

Loans

     289  

Premises and equipment

     1,590  

Core deposit intangible

     2,046  

Other assets

     141  
  

 

 

 

Total assets acquired

     163,586  
  

 

 

 

Liabilities assumed:

  

Deposits

     161,231  
  

 

 

 

Total liabilities assumed

     161,231  
  

 

 

 

Total net assets acquired

     2,355  
  

 

 

 

Goodwill recognized

   $ 849  
  

 

 

 

A summary of the cash paid and estimated fair value adjustments resulting in the goodwill recorded in the acquisition of three branch banking offices and certain deposits from Bank of America on March 18, 2016 are presented below:

 

     March 18, 2016  
(in thousands)       

Cash paid

   $ 3,204  

Cost basis net assets acquired

     —    

Fair value adjustments:

  

Loans

     —    

Premises and Equipment

     (309

Core deposit intangible

     (2,046
  

 

 

 

Goodwill

   $ 849  
  

 

 

 

As part of the acquisition of three branch banking offices from Bank of America, the Company performed a valuation of premises and equipment acquired. This valuation resulted in a $309,000 increase in the net book value of the land and buildings acquired, and was based on current appraisals of such land and buildings.

The Company recognized a core deposit intangible of $2,046,000 related to the acquisition of the core deposits. The recorded core deposit intangibles represented approximately 1.50% of the core deposits acquired and will be amortized over their estimated useful lives of 7 years.

 

12


Table of Contents

A valuation of the time deposits acquired was also performed as of the acquisition date. Time deposits were split into similar pools based on size, type of time deposits, and maturity. A discounted cash flow analysis was performed on the pools based on current market rates currently paid on similar time deposits. The valuation resulted in no material fair value discount or premium, and none was recorded.

 

13


Table of Contents

Note 3 - Investment Securities

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

 

     March 31, 2017  
     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair
Value
 
     (in thousands)  

Securities Available for Sale

  

Obligations of U.S. government corporations and agencies

   $ 455,093      $ 1,846      $ (6,323    $ 450,616  

Obligations of states and political subdivisions

     121,709        321        (3,865      118,165  

Marketable equity securities

     3,000        —          (62      2,938  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total securities available for sale

   $ 579,802      $ 2,167      $ (10,250    $ 571,719  
  

 

 

    

 

 

    

 

 

    

 

 

 

Securities Held to Maturity

           

Obligations of U.S. government corporations and agencies

   $ 565,578      $ 5,652      $ (3,906    $ 567,324  

Obligations of states and political subdivisions

     14,559        101        (168      14,492  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total securities held to maturity

   $ 580,137      $ 5,753      $ (4,074    $ 581,816  
  

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 2016  
     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair
Value
 
     (in thousands)  

Securities Available for Sale

  

Obligations of U.S. government corporations and agencies

   $ 434,357      $ 1,949      $ (6,628    $ 429,678  

Obligations of states and political subdivisions

     121,746        267        (4,396      117,617  

Marketable equity securities

     3,000        —          (62      2,938  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total securities available for sale

   $ 559,103      $ 2,216      $ (11,086    $ 550,233  
  

 

 

    

 

 

    

 

 

    

 

 

 

Securities Held to Maturity

           

Obligations of U.S. government corporations and agencies

   $ 587,982      $ 5,001      $ (4,199    $ 588,784  

Obligations of states and political subdivisions

     14,554        56        (191      14,419  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total securities held to maturity

   $ 602,536      $ 5,057      $ (4,390    $ 603,203  
  

 

 

    

 

 

    

 

 

    

 

 

 

No investment securities were sold during the three months ended March 31, 2017 or the three months ended March 31, 2016. Investment securities with an aggregate carrying value of $280,534,000 and $292,737,000 at March 31, 2017 and December 31, 2016, respectively, were pledged as collateral for specific borrowings, lines of credit and local agency deposits.

The amortized cost and estimated fair value of debt securities at March 31, 2017 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, 2017, obligations of U.S. government corporations and agencies with a cost basis totaling $1,020,671,000 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, 2017, the Company estimates the average remaining life of these mortgage-backed securities issued by U.S. government corporations and agencies to be approximately 6.0 years. Average remaining life is defined as the time span after which the principal balance has been reduced by half.

 

Investment Securities

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

Due in one year

   $ 5      $ 5        —          —    

Due after one year through five years

     8,290        8,519      $ 1,184      $ 1,213  

Due after five years through ten years

     13,806        14,344        4,539        4,574  

Due after ten years

     557,701        548,851        574,414        576,029  
  

 

 

    

 

 

    

 

 

    

 

 

 

Totals

   $ 579,802      $ 571,719      $ 580,137      $ 581,816  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

14


Table of Contents

Gross unrealized losses on investment 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
 
                  (in thousands)                

March 31, 2017

                

Securities Available for Sale:

                

Obligations of U.S. government corporations and agencies

   $ 359,657      $ (6,323     —          —        $ 359,657      $ (6,323

Obligations of states and political subdivisions

     83,818        (3,865     —          —          83,818        (3,865

Marketable equity securities

     2,938        (62     —          —          2,938        (62
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total securities available-for-sale

   $ 446,413      $ (10,250     —          —        $ 446,413      $ (10,250
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Securities Held to Maturity:

                

Obligations of U.S. government corporations and agencies

   $ 226,101      $ (3,906     —          —        $ 226,101      $ (3,906

Obligations of states and political subdivisions

     7,867        (168     —          —          7,867        (168
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total securities held-to-maturity

   $ 233,968      $ (4,074     —          —        $ 233,968      $ (4,074
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 
     Less than 12 months     12 months or more      Total  
     Fair
Value
     Unrealized
Loss
    Fair
Value
     Unrealized
Loss
     Fair
Value
     Unrealized
Loss
 
                  (in thousands)                

December 31, 2016

                

Securities Available for Sale:

                

Obligations of U.S. government corporations and agencies

   $ 370,389      $ (6,628     —          —        $ 370,389      $ (6,628

Obligations of states and political subdivisions

     90,825        (4,396     —          —          90,825        (4,396

Marketable equity securities

     2,938        (62     —          —          2,938        (62
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total securities available-for-sale

   $ 464,152      $ (11,086     —          —        $ 464,152      $ (11,086
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Securities Held to Maturity:

                

Obligations of U.S. government corporations and agencies

   $ 280,497      $ (4,199     —          —        $ 280,497      $ (4,199

Obligations of states and political subdivisions

     9,984        (191     —          —          9,984        (191
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total securities held-to-maturity

   $ 290,481      $ (4,390     —          —        $ 290,481      $ (4,390
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Obligations of U.S. government corporations and agencies: Unrealized losses on investments in obligations of U.S. government corporations and 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, 2017, 58 debt securities representing obligations of U.S. government corporations and agencies had unrealized losses with aggregate depreciation of (1.72%) from the Company’s amortized cost basis.

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, 2017, 100 debt securities representing obligations of states and political subdivisions had unrealized losses with aggregate depreciation of (4.21%) from the Company’s amortized cost basis.

Marketable equity securities: At March 31, 2017, 2 marketable equity securities had unrealized losses with aggregate depreciation of (2.07%) from the Company’s amortized cost basis. The Company has the intent and ability to hold these securities for the foreseeable future and no credit quality deterioration associated with these securities has been identified, therefore, management does not believe that they are other than temporarily impaired.

 

15


Table of Contents

Note 4 – Loans

A summary of loan balances follows (in thousands):

 

     March 31, 2017  
     Originated     PNCI     PCI -
Cash basis
    PCI -
Other
    Total  

Mortgage loans on real estate:

          

Residential 1-4 family

   $ 237,336     $ 71,006       —       $ 1,359     $ 309,701  

Commercial

     1,509,374       239,390       —         12,350       1,761,114  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loan on real estate

     1,746,710       310,396       —         13,709       2,070,815  

Consumer:

          

Home equity lines of credit

     259,969       19,622     $ 2,753       1,252       283,596  

Home equity loans

     35,725       3,383       —         1,133       40,241  

Other

     26,777       2,470       —         66       29,313  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

     322,471       25,475       2,753       2,451       353,150  

Commercial

     198,554       10,350       —         3,781       212,685  

Construction:

          

Residential

     58,718       137       —         844       59,699  

Commercial

     55,872       8,971       —         —         64,843  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

     114,590       9,108       —         844       124,542  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans, net of deferred loan fees and discounts

   $ 2,382,325     $ 355,329     $ 2,753     $ 20,785     $ 2,761,192  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 2,389,038     $ 364,451     $ 7,848     $ 23,981     $ 2,785,318  

Unamortized net deferred loan fees

     (6,713     —         —         —         (6,713

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

     —         (9,122     (5,095     (3,196     (17,413
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans, net of unamortized deferred loan fees and discounts

   $ 2,382,325     $ 355,329     $ 2,753     $ 20,785     $ 2,761,192  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noncovered loans

   $ 2,382,325     $ 355,329     $ 2,753     $ 17,804     $ 2,758,211  

Covered loans

     —         —         —         2,981       2,981  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans, net of unamortized deferred loan fees and discounts

   $ 2,382,325     $ 355,329     $ 2,753     $ 20,785     $ 2,761,192  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses

   $ (27,180   $ (1,406   $ (8   $ (2,423   $ (31,017
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

16


Table of Contents

Note 4 – Loans (continued)

 

A summary of loan balances follows (in thousands):

 

     December 31, 2016  
     Originated     PNCI     PCI -
Cash basis
    PCI -
Other
    Total  

Mortgage loans on real estate:

          

Residential 1-4 family

   $ 229,609     $ 78,935       —       $ 1,363     $ 309,907  

Commercial

     1,484,420       250,037       —         13,460       1,747,917  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loan on real estate

     1,714,029       328,972       —         14,823       2,057,824  

Consumer:

          

Home equity lines of credit

     263,590       21,765     $ 2,983       1,377       289,715  

Home equity loans

     37,074       3,618       —         1,130       41,822  

Other

     28,167       2,534       —         65       30,766  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

     328,831       27,917       2,983       2,572       362,303  

Commercial

     200,735       12,321       —         3,991       217,047  

Construction:

          

Residential

     54,613       141       —         675       55,429  

Commercial

     58,119       8,871       —         —         66,990  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

     112,732       9,012       —         675       122,419  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans, net of deferred loan fees and discounts

   $ 2,356,327     $ 378,222     $ 2,983     $ 22,061     $ 2,759,593  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 2,363,243     $ 388,139     $ 8,280     $ 25,650     $ 2,785,312  

Unamortized net deferred loan fees

     (6,916     —         —         —         (6,916

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

     —         (9,917     (5,297     (3,589     (18,803
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans, net of unamortized deferred loan fees and discounts

   $ 2,356,327     $ 378,222     $ 2,983     $ 22,061     $ 2,759,593  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noncovered loans

   $ 2,356,327     $ 378,222     $ 2,983     $ 18,885     $ 2,756,417  

Covered loans

     —         —         —         3,176       3,176  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans, net of unamortized deferred loan fees and discounts

   $ 2,356,327     $ 378,222     $ 2,983     $ 22,061     $ 2,759,593  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses

   $ (28,141   $ (1,665   $ (17   $ (2,680   $ (32,503
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

     Three months ended March 31,  
     2017      2016  

Change in accretable yield:

     

Balance at beginning of period

   $ 10,348      $ 13,255  

Accretion to interest income

     (902      (1,091

Reclassification from (to) nonaccretable difference

     114        (184
  

 

 

    

 

 

 

Balance at end of period

   $ 9,560      $ 11,980  
  

 

 

    

 

 

 

 

17


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, 2017  
    RE Mortgage     Home Equity     Auto     Other           Construction        
(in thousands)   Resid.     Comm.     Lines     Loans     Indirect     Consum.     C&I     Resid.     Comm.     Total  

Beginning balance

  $ 2,387     $ 11,905     $ 7,044     $ 2,617       —       $ 622     $ 5,831     $ 1,417     $ 680     $ 32,503  

Charge-offs

    —         —         (71     (31     —         (174     (133     —         —         (409

Recoveries

    —         110       46       12       —         141       170       —         1       480  

(Benefit) provision

    (105     (62     (489     (178     —         6       (542     (78     (109     (1,557
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 2,282     $ 11,953     $ 6,530     $ 2,420       —       $ 595     $ 5,326     $ 1,339     $ 572     $ 31,017  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance:

                   

Individ. evaluated for impairment

  $ 249     $ 124     $ 400     $ 57       —       $ 31     $ 811     $ 14       —       $ 1,686  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans pooled for evaluation

  $ 1,808     $ 10,382     $ 6,122     $ 2,297       —       $ 564     $ 3,873     $ 1,282     $ 572     $ 26,900  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans acquired with deteriorated credit quality

  $ 225     $ 1,447     $ 8     $ 66       —         —       $ 642     $ 43       —       $ 2,431  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Loans, net of unearned fees – As of March 31, 2017  
    RE Mortgage     Home Equity     Auto     Other           Construction        
(in thousands)   Resid.     Comm.     Lines     Loans     Indirect     Consum.     C&I     Resid.     Comm.     Total  

Ending balance:

                   

Total loans

  $ 309,701     $ 1,761,114     $ 283,596     $ 40,241       —       $ 29,313     $ 212,685     $ 59,699     $ 64,843     $ 2,761,192  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Individ. evaluated for impairment

  $ 3,849     $ 16,979     $ 2,204     $ 1,241       —       $ 280     $ 3,072     $ 25       —       $ 27,650  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans pooled for evaluation

  $ 304,493     $ 1,731,785     $ 277,388     $ 37,867       —       $ 28,967     $ 205,832     $ 58,830     $ 64,843     $ 2,710,005  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans acquired with Deteriorated credit quality

  $ 1,359     $ 12,350     $ 4,004     $ 1,133       —       $ 66     $ 3,781     $ 844       —       $ 23,537  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Allowance for Loan Losses - Year Ended December 31, 2016  
    RE Mortgage     Home Equity     Auto     Other           Construction        
(in thousands)   Resid.     Comm.     Lines     Loans     Indirect     Consum.     C&I     Resid.     Comm.     Total  

Beginning balance

  $ 2,507     $ 11,443     $ 11,253     $ 3,138       —       $ 688     $ 5,271     $ 899     $ 812     $ 36,011  

Charge-offs

    (321     (827     (585     (219     —         (823     (455     —         —         (3,230

Recoveries

    880       920       2,317       590       —         449       404       54       78       5,692  

(Benefit) provision

    (679     369       (5,941     (892     —         308       611       464       (210     (5,970
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 2,387     $ 11,905     $ 7,044     $ 2,617       —       $ 622     $ 5,831     $ 1,417     $ 680     $ 32,503  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance:

                   

Individ. evaluated for impairment

  $ 249     $ 127     $ 410     $ 102       —       $ 28     $ 1,130       —         —       $ 2,046  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans pooled for evaluation

  $ 1,952     $ 10,329     $ 6,618     $ 2,451       —       $ 594     $ 3,765     $ 1,371     $ 680     $ 27,760  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans acquired with deteriorated credit quality

  $ 186     $ 1,449     $ 17     $ 64       —         —       $ 936     $ 45       —       $ 2,697  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Loans, net of unearned fees – As of December 31, 2016  
    RE Mortgage     Home Equity     Auto     Other           Construction        
(in thousands)   Resid.     Comm.     Lines     Loans     Indirect     Consum.     C&I     Resid.     Comm.     Total  

Ending balance:

                   

Total loans

  $ 309,907     $ 1,747,917     $ 289,715     $ 41,822       —       $ 30,766     $ 217,047     $ 55,429     $ 66,990     $ 2,759,593  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Individ. evaluated for impairment

  $ 3,785     $ 15,748     $ 3,196     $ 1,150       —       $ 154     $ 4,096     $ 11       —       $ 28,140  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans pooled for evaluation

  $ 304,759     $ 1,718,709     $ 282,159     $ 39,542       —       $ 30,547     $ 208,960     $ 54,743     $ 66,990     $ 2,706,409  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans acquired with deteriorated credit quality

  $ 1,363     $ 13,460     $ 4,360     $ 1,130       —       $ 65     $ 3,991     $ 675       —       $ 25,044  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

18


Table of Contents

Note 5 – Allowance for Loan Losses (continued)

 

    Allowance for Loan Losses – Three Months Ended March 31, 2016  
    RE Mortgage     Home Equity     Auto     Other           Construction        
(in thousands)   Resid.     Comm.     Lines     Loans     Indirect     Consum.     C&I     Resid.     Comm.     Total  

Beginning balance

  $ 2,507     $ 11,443     $ 11,253     $ 3,138       —       $ 688     $ 5,271     $ 899     $ 812     $ 36,011  

Charge-offs

    (37     (793     (214     —         —         (207     (38     —         —         (1,289

Recoveries

    2       817       281       49       —         130       177       —         1       1,457  

(Benefit) provision

    293       428       (1,413     (76     —         76       729       167       5       209  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 2,765     $ 11,895     $ 9,907     $ 3,111       —       $ 687     $ 6,139     $ 1,066     $ 818     $ 36,388  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance:

                   

Individ. evaluated for impairment

  $ 454     $ 295     $ 705     $ 248       —       $ 84     $ 1,934       —         —       $ 3,720  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans pooled for evaluation

  $ 2,094     $ 10,141     $ 9,083     $ 2,864       —       $ 603     $ 3,053     $ 1,014     $ 818     $ 29,670  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans acquired with deteriorated credit quality

  $ 217     $ 1,459     $ 117       —         —         —       $ 1,153     $ 52       —       $ 2,998  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Loans, net of unearned fees – As of March 31, 2016  
    RE Mortgage     Home Equity     Auto     Other           Construction        
(in thousands)   Resid.     Comm.     Lines     Loans     Indirect     Consum.     C&I     Resid.     Comm.     Total  

Ending balance:

                   

Total loans

  $ 315,135     $ 1,513,853     $ 312,691     $ 41,365       —       $ 32,945     $ 196,557     $ 52,983     $ 76,018     $ 2,541,547  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Individ. evaluated for impairment

  $ 7,015     $ 12,230     $ 5,994     $ 1,928       —       $ 300     $ 3,871       —         —       $ 31,338  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans pooled for evaluation

  $ 306,484     $ 1,484,434     $ 299,407     $ 37,800       —       $ 32,581     $ 188,155     $ 52,271     $ 76,018     $ 2,477,150  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans acquired with Deteriorated credit quality

  $ 1,636     $ 17,189     $ 7,290     $ 1,637       —       $ 64     $ 4,531     $ 712       —       $ 33,059  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

19


Table of Contents

Note 5 – Allowance for Loan Losses (continued)

 

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

 

    Credit Quality Indicators – As of March 31, 2017  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

Originated loans:

                   

Pass

  $ 233,189     $ 1,476,126     $ 255,326     $ 32,480       —       $ 26,181     $ 187,333     $ 58,707     $ 48,636     $ 2,317,978  

Special mention

    2,031       21,022       2,401       1,352       —         389       5,222       —         7,236       39,653  

Substandard

    2,116       12,226       2,242       1,893       —         207       5,999       11       —         24,694  

Loss

    —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total originated

  $ 237,336     $ 1,509,374     $ 259,969     $ 35,725       —       $ 26,777     $ 198,554     $ 58,718     $ 55,872     $ 2,382,325  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PNCI loans:

                   

Pass

  $ 68,062     $ 227,038     $ 18,231     $ 3,180       —       $ 2,409     $ 10,349     $ 137     $ 8,971     $ 338,377  

Special mention

    1,723       5,973       688       90       —         58       1       —         —         8,533  

Substandard

    1,221       6,379       703       113       —         3       —         —         —         8,419  

Loss

    —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total PNCI

  $ 71,006     $ 239,390     $ 19,622     $ 3,383       —       $ 2,470     $ 10,350     $ 137     $ 8,971     $ 355,329  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PCI loans

  $ 1,359     $ 12,350     $ 4,005     $ 1,133       —       $ 66     $ 3,781     $ 844       —       $ 23,538  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 309,701     $ 1,761,114     $ 283,596     $ 40,241       —       $ 29,313     $ 212,685     $ 59,699     $ 64,843     $ 2,761,192  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Credit Quality Indicators – As of December 31, 2016  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

Originated loans:

                   

Pass

  $ 224,988     $ 1,457,128     $ 258,024     $ 34,299       —       $ 27,542     $ 190,902     $ 54,602     $ 57,808     $ 2,305,293  

Special mention

    2,225       15,108       2,518       891       —         385       6,133       —         311       27,571  

Substandard

    2,396       12,184       3,048       1,884       —         240       3,700       11       —         23,463  

Loss

    —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total originated

  $ 229,609     $ 1,484,420     $ 263,590     $ 37,074       —       $ 28,167     $ 200,735     $ 54,613     $ 58,119     $ 2,356,327  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PNCI loans:

                   

Pass

  $ 75,600     $ 236,740     $ 20,442     $ 3,492       —       $ 2,437     $ 12,320     $ 141     $ 8,871     $ 360,043  

Special mention

    1,849       6,057       509       41       —         92       1       —         —         8,549  

Substandard

    1,486       7,240       814       85       —         5       —         —         —         9,630  

Loss

    —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total PNCI

  $ 78,935     $ 250,037     $ 21,765     $ 3,618       —       $ 2,534     $ 12,321     $ 141     $ 8,871     $ 378,222  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PCI loans

  $ 1,363     $ 13,460     $ 4,360     $ 1,130       —       $ 65     $ 3,991     $ 675       —       $ 25,044  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 309,907     $ 1,747,917     $ 289,715     $ 41,822       —       $ 30,766     $ 217,047     $ 55,429     $ 66,990     $ 2,759,593  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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 non-payment is due to loss of job and will follow general economic trends in the marketplace driven primarily by rises in the unemployment rate. 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 of the borrower (delinquency). The Bank manages its consumer loan portfolios by monitoring delinquency and contacting borrowers to encourage repayment, suggest modifications if appropriate, and, when continued scheduled payments become unrealistic, initiate repossession or foreclosure through appropriate channels. 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 are obtained at initiation of the credit and periodically (every 3-12 months depending on collateral type) once repayment is questionable and the loan has been classified.

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.

 

20


Table of Contents

Note 5 – Allowance for Loan Losses (continued)

 

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 C&I 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 are obtained at initiation of the credit and periodically (every 3-12 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.

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

 

    Analysis of Past Due and Nonaccrual Originated Loans – As of March 31, 2017  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

Originated loan balance:

                   

Past due:

                   

30-59 Days

  $ 845     $ 1,855     $ 424     $ 640           $ 119     $ 1,727       —       $ 421     $ 6,031  

60-89 Days

    —         74       461       176             9       1,527       —         —         2,247  

> 90 Days

    —         1,835       104       319             5       570     $ 11       —         2,844  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

    845       3,764       989       1,135             133       3,824       11       421       11,122  

Current

    236,491       1,505,610       258,981       34,590             26,644       194,730       58,707       55,451       2,371,204  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total orig. loans

  $ 237,336     $ 1,509,374     $ 259,970     $ 35,725           $ 26,777     $ 198,554     $ 58,718     $ 55,872     $ 2,382,326  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

> 90 Days and still accruing

    —       $ 1,712       —         —                   $ 125       —         —       $ 1,837  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans

  $ 473     $ 7,485     $ 798     $ 822           $ 12     $ 1,769     $ 25       —       $ 11,384  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

    Analysis of Past Due and Nonaccrual PNCI Loans – As of March 31, 2017  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

PNCI loan balance:

                   

Past due:

                   

30-59 Days

  $ 367     $ 669     $ 270       —         —       $ 3       —         —         —       $ 1,309  

60-89 Days

    —         —         —         —         —         —         —         —         —         —    

> 90 Days

    63       81       —         —         —         —         —         —         —         144  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

    430       750       270       —         —         3       —         —         —         1,453  

Current

    70,576       238,640       19,352     $ 3,383       —         2,467     $ 10,350     $ 137     $ 8,971       353,876  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total PNCI loans

  $ 71,006     $ 239,390     $ 19,622     $ 3,383       —       $ 2,470     $ 10,350     $ 137     $ 8,971     $ 355,329  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

> 90 Days and still accruing

    —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans

  $ 164     $ 1,760     $ 151     $ 58       —       $ 2       —         —         —       $ 2,135  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

21


Table of Contents

Note 5 – Allowance for Loan Losses (continued)

 

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

 

    Analysis of Past Due and Nonaccrual Originated Loans – As of December 31, 2016  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

Originated loan balance:

                   

Past due:

                   

30-59 Days

  $ 552     $ 317     $ 754     $ 646       —       $ 16     $ 1,148     $ 921       —       $ 4,354  

60-89 Days

    139       1,517       —         395       —         30       84       —       $ 421       2,586  

> 90 Days

    —         216       687       184       —         15       634       11       —         1,747  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

  $ 691     $ 2,050     $ 1,441     $ 1,225       —       $ 61     $ 1,866     $ 932     $ 421     $ 8,687  

Current

    228,918       1,482,370       262,149       35,849       —         28,106       198,869       53,681       57,698       2,347,640  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total orig. loans

  $ 229,609     $ 1,484,420     $ 263,590     $ 37,074       —       $ 28,167     $ 200,735     $ 54,613     $ 58,119     $ 2,356,327  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

> 90 Days and still accruing

    —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans

  $ 255     $ 7,736     $ 1,211     $ 718       —       $ 33     $ 2,930     $ 11       —       $ 12,894  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

    Analysis of Past Due and Nonaccrual PNCI Loans – As of December 31, 2016  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

PNCI loan balance:

                   

Past due:

                   

30-59 Days

  $ 1,510     $ 73     $ 274     $ 39       —         —         —         —         —       $ 1,896  

60-89 Days

    —         —         —         —         —         —         —         —         —         —    

> 90 Days

    21       81       589       13       —         —         —         —         —         704  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

  $ 1,531     $ 154     $ 863     $ 52       —         —         —         —         —       $ 2,600  

Current

    77,404       249,883       20,902       3,566       —       $ 2,534     $ 12,321     $ 141     $ 8,871       375,622  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total PNCI loans

  $ 78,935     $ 250,037     $ 21,765     $ 3,618       —       $ 2,534     $ 12,321     $ 141     $ 8,871     $ 378,222  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

> 90 Days and still accruing

    —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans

  $ 194     $ 1,826     $ 742     $ 67       —       $ 5       —         —         —       $ 2,834  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Impaired originated loans are those where management has concluded that it is probable that the borrower will be unable to pay all amounts due under the original contractual terms. 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.

 

    Impaired Originated Loans – As of, or for the Three Months Ended, March 31, 2017  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

With no related allowance recorded:

                   

Recorded investment

  $ 1,782     $ 14,431     $ 1,064     $ 743       —       $ 5     $ 1,289     $ 11       —       $ 19,325  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 1,793     $ 14,881     $ 1,144     $ 1,085       —       $ 6     $ 1,312     $ 16       —       $ 20,237  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 2,834     $ 20,770     $ 2,013     $ 845     $ 1     $ 11     $ 932     $ 7       —       $ 27,413  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 20     $ 98     $ 6     $ 1       —         —       $ 7       —         —       $ 132  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                   

Recorded investment

  $ 1,378     $ 640     $ 427     $ 440       —       $ 21     $ 1,783     $ 14       —       $ 4,703  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 1,382     $ 640     $ 440     $ 443       —       $ 22     $ 1,842     $ 14       —       $ 4,783  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

  $ 172     $ 18     $ 106     $ 57       —       $ 14     $ 811     $ 14       —       $ 1,192  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 1,692     $ 1,029     $ 1,076     $ 557       —       $ 11     $ 1,938     $ 7       —       $ 6,310  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 11     $ 9     $ 1     $ 5       —         —       $ 14       —         —       $ 40  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

22


Table of Contents

Note 5 – Allowance for Loan Losses (continued)

 

    Impaired PNCI Loans – As of, or for the Three Months Ended, March 31, 2017  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

With no related allowance recorded:

                   

Recorded investment

  $ 433     $ 1,777     $ 220     $ 58       —       $ 138       —         —         —       $ 2,626  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 455     $ 2,011     $ 233     $ 67       —       $ 139       —         —         —       $ 2,905  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 654     $ 1,455     $ 337     $ 64       —       $ 86     $ 1       —       $ 245     $ 2,842  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 2       —       $ 1       —         —       $ 2       —         —         —       $ 5  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                   

Recorded investment

  $ 256     $ 131     $ 493       —         —       $ 116       —         —         —       $ 996  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 256     $ 131     $ 493       —         —       $ 116       —         —         —       $ 996  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

  $ 77     $ 106     $ 295       —         —       $ 16       —         —         —       $ 494  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 128     $ 1,440     $ 550     $ 19       —       $ 175       —         —         —       $ 2,312  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 2     $ 2     $ 5       —         —       $ 1       —         —         —       $ 10  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Impaired Originated Loans – As of December 31, 2016  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

With no related allowance recorded:

                   

Recorded investment

  $ 1,691     $ 13,144     $ 1,480     $ 598       —       $ 15     $ 762     $ 11       —       $ 17,701  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 1,699     $ 13,488     $ 1,561     $ 922       —       $ 29     $ 926     $ 16       —       $ 18,641  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 2,788     $ 20,126     $ 2,221     $ 773     $ 1     $ 16     $ 669     $ 7       —       $ 26,601  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 83     $ 581     $ 40     $ 4       —       $ 1     $ 48       —         —       $ 757  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                   

Recorded investment

  $ 1,372     $ 646     $ 430     $ 485       —       $ 18     $ 3,334       —         —       $ 6,285  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 1,372     $ 646     $ 440     $ 487       —       $ 19     $ 3,385       —         —       $ 6,349  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

  $ 170     $ 19     $ 110     $ 102       —       $ 13     $ 1,130       —         —       $ 1,544  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 1,689     $ 1,032     $ 1,077     $ 579       —       $ 9     $ 2,714       —         —       $ 7,100  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 56     $ 37     $ 9     $ 25       —       $ 2     $ 77       —         —       $ 206  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Impaired PNCI Loans – As of December 31, 2016  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

With no related allowance recorded:

                   

Recorded investment

  $ 463     $ 1,826     $ 735     $ 67       —       $ 3       —         —         —       $ 3,094  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 486     $ 2,031     $ 746     $ 74       —       $ 4       —         —         —       $ 3,341  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 669     $ 1,479     $ 594     $ 69       —       $ 18     $ 1       —       $ 245     $ 3,075  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 7       —       $ 9     $ 1       —         —         —         —         —       $ 17  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                   

Recorded investment

  $ 259     $ 132     $ 551       —         —       $ 118       —         —         —       $ 1,060  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 259     $ 132     $ 551       —         —       $ 118       —         —         —       $ 1,060  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

  $ 79     $ 108     $ 300       —         —       $ 15       —         —         —       $ 502  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 130     $ 1,440     $ 579     $ 19       —       $ 176       —         —         —       $ 2,344  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 10     $ 7     $ 27       —         —       $ 5       —         —         —       $ 49  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

23


Table of Contents

Note 5 – Allowance for Loan Losses (continued)

 

    Impaired Originated Loans – As of, or for the Three Months Ended, March 31, 2016  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

With no related allowance recorded:

                   

Recorded investment

  $ 3,806     $ 7,917     $ 3,457     $ 1,154     $ 1     $ 10     $ 520       —         —       $ 16,865  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 5,963     $ 8,393     $ 6,325     $ 1,598     $ 10     $ 14     $ 635     $ 63       —       $ 23,001  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 3,846     $ 17,513     $ 3,210     $ 1,051     $ 2     $ 13     $ 548     $ 2       —       $ 26,185  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 19     $ 72     $ 8     $ 3       —         —       $ 7       —         —       $ 109  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                   

Recorded investment

  $ 1,991     $ 1,440     $ 1,304     $ 666       —         —       $ 3,351       —         —       $ 8,752  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 2,065     $ 1,480     $ 1,393     $ 696       —         —       $ 3,376       —         —       $ 9,010  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

  $ 324     $ 175     $ 474     $ 248       —         —       $ 1,934       —         —       $ 3,155  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 1,998     $ 1,429     $ 1,514     $ 670       —       $ 1     $ 2,722       —         —       $ 8,334  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 13     $ 20     $ 4     $ 5       —         —       $ 34       —         —       $ 76  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Impaired PNCI Loans – As of, or for the Three Months Ended, March 31, 2016  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

With no related allowance recorded:

                   

Recorded investment

  $ 604     $ 844     $ 539     $ 108       —       $ 31       —         —         —       $ 2,126  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 643     $ 908     $ 597     $ 112       —       $ 51       —         —         —       $ 2,311  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 740     $ 988     $ 497     $ 89       —       $ 32     $ 1       —       $ 245     $ 2,592  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 2       —         —         —         —         —         —         —         —       $ 2  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                   

Recorded investment

  $ 614     $ 2,029     $ 694       —         —       $ 258       —         —         —       $ 3,595  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $ 614     $ 2,142     $ 694       —         —       $ 258       —         —         —       $ 3,708  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

  $ 130     $ 120     $ 231       —         —       $ 84       —         —         —       $ 565  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded Investment

  $ 307     $ 2,389     $ 650     $ 19       —       $ 246       —         —         —       $ 3,611  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income Recognized

  $ 2     $ 2     $ 7       —         —       $ 3       —         —         —       $ 14  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At March 31, 2017, $12,285,000 of originated loans were TDR and classified as impaired. The Company had obligations to lend $70,000 of additional funds on these TDR as of March 31, 2017. At March 31, 2017, $1,470,000 of PNCI loans were TDR and classified as impaired. The Company had no obligations to lend additional funds on these TDR as of March 31, 2017.

At December 31, 2016, $12,371,000 of Originated loans were TDRs and classified as impaired. The Company had obligations to lend $25,000 of additional funds on these TDRs as of December 31, 2016. At December 31, 2016, $1,324,000 of PNCI loans were TDRs and classified as impaired. The Company had no obligations to lend additional funds on these TDRs as of December 31, 2016.

At March 31, 2016, $15,921,000 of originated loans were TDR and classified as impaired. The Company had obligations to lend $15,000 of additional funds on these TDR as of March 31, 2016. At March 31, 2016, $1,792,000 of PNCI loans were TDR and classified as impaired. The Company had no obligations to lend additional funds on these TDR as of March 31, 2016.

 

24


Table of Contents

Note 5 – Allowance for Loan Losses (continued)

 

The following tables show certain information regarding Troubled Debt Restructurings (TDRs) that occurred during the periods indicated:

 

    TDR Information for the Three Months Ended March 31, 2017  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(dollars in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

Number

    —         —         1       —         —         1       1       —         —         3  

Pre-mod outstanding principal balance

    —         —       $ 20       —         —       $ 14     $ 100       —         —       $ 134  

Post-mod outstanding principal balance

    —         —       $ 20       —         —       $ 14     $ 100       —         —       $ 134  

Financial impact due to TDR taken as additional provision

    —         —         —         —         —       $ 11     $ 94       —         —       $ 105  

Number that defaulted during the period

    —         1       —         —         —         —         —         —         —         1  

Recorded investment of TDRs that defaulted during the period

    —       $ 124       —         —         —         —         —         —         —       $ 124  

Financial impact due to the default of previous TDR taken as charge-offs or additional provisions

    —         —         —         —         —         —         —         —         —         —    

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

 

    TDR Information for the Three Months Ended March 31, 2016  
    RE Mortgage     Home Equity     Auto
Indirect
    Other
Consum.
    C&I     Construction     Total  
(dollars in thousands)   Resid.     Comm.     Lines     Loans           Resid.     Comm.    

Number

    —         2       1       1       —         —         1       —         —         5  

Pre-mod outstanding principal balance

    —       $ 78     $ 132     $ 105       —         —       $ 12       —         —       $ 327  

Post-mod outstanding principal balance

    —       $ 115     $ 132     $ 105       —         —       $ 12       —         —       $ 364  

Financial impact due to TDR taken as additional provision

    —         —       $ 19       —         —         —       $ 8       —         —       $ 27  

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

    —         —         —         —         —         —         —         —         —         —    

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.

 

25


Table of Contents

Note 6 – Foreclosed Assets

A summary of the activity in the balance of foreclosed assets follows (in thousands):

 

     Three months ended March 31, 2017     Three months ended March 31, 2016  
     Noncovered     Covered     Total     Noncovered     Covered      Total  

Beginning balance, net

   $ 3,763     $ 223     $ 3,986     $ 5,369       —        $ 5,369  

Additions/transfers from loans

     85       —         85       416       —          416  

Dispositions/sales

     (385     (223     (608     (1,325     —          (1,325

Valuation adjustments

     66       —         66       11       —          11  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance, net

   $ 3,529       —       $ 3,529     $ 4,471       —        $ 4,471  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending valuation allowance

   $ (300     —       $ (300   $ 572       —        $ 572  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending number of foreclosed assets

     12       —         12       21          21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Proceeds from sale of foreclosed assets

   $ 510     $ 216     $ 726     $ 1,417       —        $ 1,417  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Gain on sale of foreclosed assets

   $ 125     $ (7   $ 118     $ 92       —        $ 92  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

As of March 31, 2017, $1,207,000 of foreclosed residential real estate properties, all of which the Company has obtained physical possession of, are included in foreclosed assets. At March 31, 2017, the recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are underway is $160,000.

Note 7 - Premises and Equipment

Premises and equipment were comprised of:

 

     March 31,      December 31,  
     2017      2016  
     (In thousands)  

Land & land improvements

   $ 9,522      $ 9,522  

Buildings

     43,600        42,345  

Furniture and equipment

     33,077        31,428  
  

 

 

    

 

 

 
     86,199        83,295  

Less: Accumulated depreciation

     (38,719      (37,412
  

 

 

    

 

 

 
     47,480        45,883  

Construction in progress

     2,028        2,523  
  

 

 

    

 

 

 

Total premises and equipment

   $ 49,508      $ 48,406  
  

 

 

    

 

 

 

Depreciation expense for premises and equipment amounted to $1,311,000 and $1,271,000 for the three months ended March 31, 2017 and 2016, respectively.

Note 8 – Cash Value of Life Insurance

A summary of the activity in the balance of cash value of life insurance follows (in thousands):

 

     Three months ended March 31,  
     2017      2016  

Beginning balance

   $ 95,912      $ 94,560  

Increase in cash value of life insurance

     685        696  

Gain on death benefit

     107     

Insurance proceeds receivable reclassified to other assets

     (921      —    
  

 

 

    

 

 

 

Ending balance

   $ 95,783      $ 95,256  
  

 

 

    

 

 

 

End of period death benefit

   $ 164,574      $ 166,216  

Number of policies owned

     183        187  

Insurance companies used

     14        14  

Current and former employees and directors covered

     58        59  

As of March 31, 2017, the Bank was the owner and beneficiary of 183 life insurance policies, issued by 14 life insurance companies, covering 58 current and former employees and directors. These life insurance policies are recorded on the Company’s financial statements at their reported cash (surrender) values. As a result of current tax law and the nature of these policies, the Bank records any increase in cash value of these policies as nontaxable noninterest income. If the Bank decided to surrender any of the policies prior to the death of the insured, such surrender may result in a tax expense related to the life-to-date cumulative increase in cash value of the policy. If the Bank retains such policies until the death of the insured, the Bank would receive nontaxable proceeds from the insurance company equal to the death benefit of the policies. The Bank has entered into Joint Beneficiary Agreements (JBAs) with certain of the insured that for certain of the policies provide some level of sharing of the death benefit, less the cash surrender value, among the Bank and the beneficiaries of the insured upon the receipt of death benefits. See Note 15 of these condensed consolidated financial statements for additional information on JBAs.

 

26


Table of Contents

Note 9 - Goodwill and Other Intangible Assets

The following table summarizes the Company’s goodwill intangible as of the dates indicated:

 

     March 31,                    December 31,  
(dollar in thousands)    2017      Additions      Reductions      2016  

Goodwill

   $ 64,311        —          —        $ 64,311  
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table summarizes the Company’s core deposit intangibles as of the dates indicated:

 

     March 31,            Reductions/     Fully      December 31,  
(dollar in thousands)    2017     Additions      Amortization     Depreciated      2016  

Core deposit intangibles

   $ 10,120       —          —         —        $ 10,120  

Accumulated amortization

     (3,916     —        $ (359     —          (3,557
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Core deposit intangibles, net

   $ 6,204       —        $ (359     —        $ 6,563  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

The Company recorded additions to its CDI of $2,046,000 in conjunction with the acquisition of three branch offices from Bank of America on March 18, 2016, $6,614,000 in conjunction with the North Valley Bancorp acquisition on October 3, 2014, $898,000 in conjunction with the Citizens acquisition on September 23, 2011, and $562,000 in conjunction with the Granite acquisition on May 28, 2010. The following table summarizes the Company’s remaining estimated core deposit intangible amortization (dollars in thousands):

 

     Estimated Core Deposit  

Years Ended

   Intangible Amortization  

2017

   $ 1,030  

2018

     1,324  

2019

     1,228  

2020

     1,228  

2021

     969  

Thereafter

     425  

Note 10 - Mortgage Servicing Rights

The following tables summarize the activity in, and the main assumptions used to determine the fair value of mortgage servicing rights (“MSRs”) for the periods indicated (dollars in thousands):

 

     Three months ended March 31,  
     2017     2016  

Balance at beginning of period

   $ 6,595     $ 7,618  

Additions

     278       220  

Change in fair value

     (13     (698
  

 

 

   

 

 

 

Balance at end of period

   $ 6,860     $ 7,140  
  

 

 

   

 

 

 

Contractually specified servicing fees, late fees and ancillary fees earned

   $ 521     $ 517  

Balance of loans serviced at:

    

Beginning of period

   $ 816,623     $ 817,917  

End of period

   $ 822,506     $ 813,800  

Weighted-average prepayment speed (CPR)

     8.3     11.6

Weighted-average discount rate

     14.0     10.0

The changes in fair value of MSRs that occurred during the three months ended March 31, 2017 and 2016 were mainly due to changes in principal balances, changes in mortgage prepayment speeds, and changes in investor required rate of return, or discount rate, of the MSRs.

Note 11 - Indemnification Asset

A summary of the activity in the balance of indemnification asset follows (in thousands):

 

     Three months ended March 31,  
     2017      2016  

Beginning balance

   $ (744    $ (521

Effect of actual and estimated future covered losses and recoveries

     (191      (111

Reimbursable (revenue) expenses incurred

     (32      (4

Payments made to (received from) FDIC

     72        29  
  

 

 

    

 

 

 

Ending balance

   $ (895    $ (607
  

 

 

    

 

 

 

Amount of indemnification asset (liability) recorded in other assets

   $ (179    $ 11  

Amount of indemnification asset (liability) recorded in other liabilities

     (716      (618
  

 

 

    

 

 

 

Ending balance

   $ (895    $ (607
  

 

 

    

 

 

 

 

27


Table of Contents

Note 12 – Other Assets

Other assets were comprised of (in thousands):

 

     March 31,      December 31,  
     2017      2016  

Deferred tax asset, net

   $ 35,764      $ 36,199  

Prepaid expense

     4,219        3,045  

Software

     1,805        2,039  

Advanced compensation

     220        249  

Capital Trusts

     1,733        1,702  

Investment in Low Housing Tax Credit Funds

     18,184        18,465  

Life insurance proceeds receivable

     2,759        2,120  

Tax refund receivable

     —          6,460  

Premises held for sale

     —          2,896  

Miscellaneous other assets

     1,970        1,568  
  

 

 

    

 

 

 

Total other assets

   $ 66,654      $ 74,743  
  

 

 

    

 

 

 

Note 13 - Deposits

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

 

     March 31      December 31,  
     2017      2016  

Noninterest-bearing demand

   $ 1,254,431      $ 1,275,745  

Interest-bearing demand

     947,006        887,625  

Savings

     1,370,015        1,397,036  

Time certificates, over $250,000

     76,372        75,184  

Other time certificates

     251,060        259,970  
  

 

 

    

 

 

 

Total deposits

   $ 3,898,884      $ 3,895,560  
  

 

 

    

 

 

 

Certificate of deposit balances of $50,000,000 from the State of California were included in time certificates, $250,000 and over, at each of March 31, 2017 and December 31, 2016. The Bank participates in a deposit program offered by the State of California whereby the State may make deposits at the Bank’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 Bank. Overdrawn deposit balances of $985,000 and $1,191,000 were classified as consumer loans at March 31, 2017 and December 31, 2016, respectively.

Note 14 – Reserve for Unfunded Commitments

The following tables summarize the activity in reserve for unfunded commitments for the periods indicated (dollars in thousands):

 

     Three months ended March 31,  
     2017      2016  

Balance at beginning of period

   $ 2,719      $ 2,475  

Provision for losses – Unfunded commitments

     15        —    
  

 

 

    

 

 

 

Balance at end of period

   $ 2,734      $ 2,475  
  

 

 

    

 

 

 

Note 15 – Other Liabilities

Other liabilities were comprised of (in thousands):

 

     March 31,      December 31,  
     2017      2016  

Deferred compensation

   $ 6,683      $ 6,525  

Pension liability

     26,868        26,645  

Joint beneficiary agreements

     3,069        3,007  

Low income housing tax credit fund commitments

     14,380        15,176  

Accrued salaries and benefits expense

     6,742        5,704  

Loan escrow and servicing payable

     1,140        2,146  

Litigation contingency

     1,450        1,450  

Taxes payable

     546        —    

Miscellaneous other liabilities

     6,060        6,711  
  

 

 

    

 

 

 

Total other liabilities

   $ 66,938      $ 67,364  
  

 

 

    

 

 

 

Note 16 - Other Borrowings

A summary of the balances of other borrowings follows:

 

     March 31,      December 31,  
     2017      2016  
     (in thousands)  

Other collateralized borrowings, fixed rate, as of March 31, 2017 of 0.05%, payable on April 3, 2017

   $ 15,197      $ 17,493  
  

 

 

    

 

 

 

Total other borrowings

   $ 15,197      $ 17,493  
  

 

 

    

 

 

 

 

28


Table of Contents

The Company did not enter into any repurchase agreements during the three months ended March 31, 2017 or the year ended December 31, 2016.

The Company had $15,197,000 and $17,493,000 of other collateralized borrowings at March 31, 2017 and December 31, 2016, respectively. Other collateralized borrowings are generally overnight maturity borrowings from non-financial institutions that are collateralized by securities owned by the Company. As of March 31, 2017, the Company has pledged as collateral and sold under agreements to repurchase investment securities with fair value of $36,421,000 under these other collateralized borrowings.

The Company maintains a collateralized line of credit with the Federal Home Loan Bank of San Francisco. Based on the FHLB stock requirements at March 31, 2017, this line provided for maximum borrowings of $1,302,432,000 of which none was outstanding, leaving $1,302,432,000 available. As of March 31, 2017, the Company has designated investment securities with fair value of $72,323,000 and loans totaling $1,881,915,000 as potential collateral under this collateralized line of credit with the FHLB.

The Company maintains a collateralized line of credit with the San Francisco Federal Reserve Bank. As of March 31, 2017, this line provided for maximum borrowings of $127,355,000 of which none was outstanding, leaving $127,355,000 available. As of March 31, 2017, the Company has designated investment securities with fair value of $20,000 and loans totaling $220,287,000 as potential collateral under this collateralized line of credit with the San Francisco Federal Reserve Bank.

The Company had available unused correspondent banking lines of credit from commercial banks totaling $20,000,000 for federal funds transactions at March 31, 2017.

Note 17 – Junior Subordinated Debt

At March 31, 2017, the Company had five wholly-owned subsidiary business trusts that had issued $62.9 million of trust preferred securities (the “Capital Trusts”). Trust preferred securities accrue and pay distributions periodically at specified annual rates as provided in the indentures. The trusts used the net proceeds from the offering to purchase a like amount of subordinated debentures (the “Debentures”) of the Company. The Debentures are the sole assets of the trusts. The Company’s obligations under the subordinated debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the obligations of the trusts. The trust preferred securities are mandatorily redeemable upon the maturity of the Debentures, or upon earlier redemption as provided in the indentures. The Company has the right to redeem the Debentures in whole (but not in part) on or after specific dates, at a redemption price specified in the indentures plus any accrued but unpaid interest to the redemption date. The Company also has a right to defer consecutive payments of interest on the debentures for up to five years.

The Company organized two of the Capital Trusts. The Company acquired its three other Capital Trusts and assumed their related Debentures as a result of its acquisition of North Valley Bancorp. At the acquisition date of October 3, 2014, the Debentures associated with North Valley Bancorp’s three Capital Trusts were recorded on the Company’s books at their fair values of $5,006,000, $3,918,000, and $6,063,000, respectively. The related fair value discounts to face value of these Debentures will be amortized over the remaining time to maturity for each of these Debentures using the effective interest method. Similar, and proportional, discounts were applied to the acquired common stock interests in each of the acquired Capital Trusts and these discounts will be proportionally amortized over the remaining time to maturity for each related debenture.

The recorded book values of the Debentures issued by the Capital Trusts are reflected as junior subordinated debt in the Company’s consolidated balance sheets. The common stock issued by the Capital Trusts and owned by the Company is recorded in other assets in the Company’s consolidated balance sheets. The recorded book value of the debentures issued by the Capital Trusts, less the recorded book value of the common stock of the Capital Trusts owned by the Company, continues to qualify as Tier 1 or Tier 2 capital under interim guidance issued by the Board of Governors of the Federal Reserve System.

The following table summarizes the terms and recorded balance of each subordinated debenture as of the date indicated (dollars in thousands):

 

Subordinated Debt Series

   Maturity
Date
     Face
Value
     Coupon Rate
(Variable)
3 mo. LIBOR +
    As of March 31, 2017      December 31, 2016  
           Current     Recorded      Recorded  
           Coupon Rate     Book Value      Book Value  

TriCo Cap Trust I

     10/7/2033      $ 20,619        3.05     4.07   $ 20,619      $ 20,619  

TriCo Cap Trust II

     7/23/2034        20,619        2.55     3.59     20,619        20,619  

North Valley Trust II

     4/24/2033        6,186        3.25     4.29     5,105        5,095  

North Valley Trust III

     4/24/2034        5,155        2.80     3.84     4,013        4,005  

North Valley Trust IV

     3/15/2036        10,310        1.33     2.46     6,357        6,329  
     

 

 

        

 

 

    

 

 

 
      $ 62,889          $ 56,713      $ 56,667  
     

 

 

        

 

 

    

 

 

 

During the three months ended March 31, 2017, the balance of Junior Subordinated Debt increased $46,000 to $56,713,000 due to purchase fair value discount amortization.

 

29


Table of Contents

Note 18 - Commitments and Contingencies

Restricted Cash Balances— Reserves (in the form of deposits with the San Francisco Federal Reserve Bank) of $81,740,000 and $78,183,000 were maintained to satisfy Federal regulatory requirements at March 31, 2017 and December 31, 2016. These reserves are included in cash and due from banks in the accompanying consolidated balance sheets.

Lease Commitments— The Company leases 44 sites under non-cancelable operating leases. The leases contain various provisions for increases in rental rates, based either on changes in the published Consumer Price Index or a predetermined escalation schedule. Substantially all of the leases provide the Company with the option to extend the lease term one or more times following expiration of the initial term. The Company currently does not have any capital leases.

At December 31, 2016, future minimum commitments under non-cancelable operating leases with initial or remaining terms of one year or more are as follows:

 

     Operating Leases  
     (in thousands)  

2017

   $ 3,320  

2018

     2,523  

2019

     1,924  

2020

     1,325  

2021

     963  

Thereafter

     1,696  
  

 

 

 

Future minimum lease payments

   $ 11,751  
  

 

 

 

Rent expense under operating leases was $1,047,000 and $981,000 during the three months ended March 31, 2017 and 2016, respectively. Rent expense was offset by rent income of $13,000 and $58,000 during the three months ended March 31, 2017 and 2016, respectively.

Financial Instruments with Off-Balance-Sheet Risk— The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit, and deposit account overdraft privilege. Those instruments involve, to varying degrees, elements of risk in excess of the amount recognized in the balance sheet. The contract amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

The Company’s exposure to loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit written is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The Company’s exposure to loss in the event of nonperformance by the other party to the financial instrument for deposit account overdraft privilege is represented by the overdraft privilege amount disclosed to the deposit account holder.

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

 

(in thousands)    March 31,
2017
     December 31,
2016
 

Financial instruments whose amounts represent risk:

     

Commitments to extend credit:

     

Commercial loans

   $ 228,892      $ 220,836  

Consumer loans

     412,821        406,855  

Real estate mortgage loans

     38,589        42,184  

Real estate construction loans

     88,301        97,399  

Standby letters of credit

     11,639        12,763  

Deposit account overdraft privilege

     99,029        98,583  

 

30


Table of Contents

Note 18 - Commitments and Contingencies (continued)

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates of one year or less or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on Management’s credit evaluation of the customer. Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, residential properties, and income-producing commercial properties.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support private borrowing arrangements. Most standby letters of credit are issued for one year or less. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Collateral requirements vary, but in general follow the requirements for other loan facilities.

Deposit account overdraft privilege amount represents the unused overdraft privilege balance available to the Company’s deposit account holders who have deposit accounts covered by an overdraft privilege. The Company has established an overdraft privilege for certain of its deposit account products whereby all holders of such accounts who bring their accounts to a positive balance at least once every thirty days receive the overdraft privilege. The overdraft privilege allows depositors to overdraft their deposit account up to a predetermined level. The predetermined overdraft limit is set by the Company based on account type.

Legal Proceedings — On September 15, 2014, a former Personal Banker at one of the Bank’s in-store branches filed a Class Action Complaint against the Bank in Butte County Superior Court, alleging causes of action related to the observance of meal and rest periods and seeking to represent a class of current and former branch employees with the same or similar job duties, employed by the Bank within the State of California during the preceding four years. On or about June 25, 2015, Plaintiff filed an Amended Complaint expanding the class definition to include all current and former non-exempt branch employees employed by the Bank within the State of California at any time during the period of September 15, 2010 to the entry of judgment. The Bank responded to the First Amended Complaint by denying the charges and the parties engaged in written discovery. The parties then engaged in non-binding mediation during the third quarter of 2016.

In addition to this, on January 20, 2015, a then-current Personal Banker at one of the Bank’s in-store branches filed a First Amended Complaint against the Bank and the Company in Sacramento County Superior Court, alleging causes of action related to wage statement violations. As part of the Complaint Plaintiff is seeking to represent a class of current and former exempt and non-exempt employees who worked for the Company and/or the Bank during the time period of December 12, 2013 to October 21, 2016. The Company and the Bank responded to the First Amended Complaint by denying the charges and engaging in written discovery with Plaintiff. The parties then engaged in non-binding mediation of the action during the third quarter of 2016 as well.

As part of the mediations, which took place concurrently, the Bank agreed in principal to settle the two matters. In connection with the settlement and in consideration of a full release of all claims raised in both the actions, the Bank has agreed to pay up to $1.9 million though the actual cost of the settlement will depend on the number of claims submitted by the members of the purported classes. As a result, the Bank estimates the actual cost of the settlement may be approximately $1,450,000, and recorded such estimate. The settlement is subject to customary conditions, including court approval following notice to the members of the purported classes. Provided the parties can agree on the language to be included in the settlement agreement and then enter into a stipulation regarding the settlement, court hearings will be scheduled where the court will consider the terms of the settlement. But it should be noted there are no assurances the court will approve the settlement even if the parties enter into such a stipulation.

Neither the Company nor its subsidiaries are a party to any other pending legal proceedings that are material, nor is their property the subject of any other material pending legal proceeding at this time. All other legal proceedings are routine and arise out of the ordinary course of the Bank’s business. None of those proceedings are currently expected to have a material adverse impact upon the Company’s and the Bank’s business, their consolidated financial position nor their operations in any material amount not already accrued, after taking into consideration any applicable insurance.

Other Commitments and Contingencies—The Company has entered into employment agreements or change of control agreements with certain officers of the Company providing severance payments and accelerated vesting of benefits under supplemental retirement agreements to the officers in the event of a change in control of the Company and termination for other than cause or after a substantial and material change in the officer’s title, compensation or responsibilities.

The Bank owns 13,396 shares of Class B common stock of Visa Inc. which are convertible into Class A common stock at a conversion ratio of 1.648265 per Class B share. As of March 31, 2017, the value of the Class A shares was $88.87 per share. Utilizing the conversion ratio, the value of unredeemed Class A equivalent shares owned by the Bank was $1,962,000 as of March 31, 2017, and has not been reflected in the accompanying financial statements. The shares of Visa Class B common stock are restricted and may not be transferred. Visa Member Banks are required to fund an escrow account to cover settlements, resolution of pending litigation and related claims. If the funds in the escrow account are insufficient to settle all the covered litigation, Visa may sell additional Class A shares, use the proceeds to settle litigation, and further reduce the conversion ratio. If funds remain in the escrow account after all litigation is settled, the Class B conversion ratio will be increased to reflect that surplus.

Mortgage loans sold to investors may be sold with servicing rights retained, with only the standard legal representations and warranties regarding recourse to the Bank. Management believes that any liabilities that may result from such recourse provisions are not significant.

Note 19 – Shareholders’ Equity

Dividends Paid

The Bank paid to the Company cash dividends in the aggregate amounts of $4,042,000 and $3,680,000 during the three months ended March 31, 2017 and 2016, respectively. The Bank is regulated by the Federal Deposit Insurance Corporation (FDIC) and the State of California Department of Business Oversight. Absent approval from the Commissioner of the Department of Business Oversight, 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. Under this law, at December 31, 2016, the Bank could have paid dividends of $82,615,000 to the Company without the approval of the Commissioner of the Department of Business Oversight.

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. The 500,000 shares authorized for repurchase under this stock repurchase plan represented approximately 3.2% of the Company’s 15,814,662 outstanding common shares as of August 21, 2007. This stock repurchase plan has no expiration date. As of March 31, 2017, the Company had repurchased 166,600 shares under this plan.

 

31


Table of Contents

Stock Repurchased Under Equity Compensation Plans

During the three months ended March 31, 2017 and 2016, employees tendered 16,251 and 0 shares, respectively, of the Company’s common stock with market value of $604,000, and $0, 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 20 - Stock Options and Other Equity-Based Incentive Instruments

In March 2009, the Company’s Board of Directors adopted the TriCo Bancshares 2009 Equity Incentive Plan (2009 Plan) covering officers, employees, directors of, and consultants to, the Company. The 2009 Plan was approved by the Company’s shareholders in May 2009. The 2009 Plan allows for the granting of the following types of “stock awards” (Awards): incentive stock options, nonstatutory stock options, performance awards, restricted stock, restricted stock unit (RSU) awards and stock appreciation rights. RSUs that vest based solely on the grantee remaining in the service of the Company for a certain amount of time, are referred to as “service condition vesting RSUs”. RSUs that vest based on the grantee remaining in the service of the Company for a certain amount of time and a market condition such as the total return of the Company’s common stock versus the total return of an index of bank stocks, are referred to as “market plus service condition vesting RSUs”. In May 2013, the Company’s shareholders approved an amendment to the 2009 Plan increasing the maximum aggregate number of shares of TriCo’s common stock which may be issued pursuant to or subject to Awards from 650,000 to 1,650,000. The number of shares available for issuance under the 2009 Plan is reduced by: (i) one share for each share of common stock issued pursuant to a stock option or a Stock Appreciation Right and (ii) two shares for each share of common stock issued pursuant to a Performance Award, a Restricted Stock Award or a Restricted Stock Unit Award. When Awards made under the 2009 Plan expire or are forfeited or cancelled, the underlying shares will become available for future Awards under the 2009 Plan. To the extent that a share of common stock pursuant to an Award that counted as two shares against the number of shares again becomes available for issuance under the 2009 Plan, the number of shares of common stock available for issuance under the 2009 Plan shall increase by two shares. Shares awarded and delivered under the 2009 Plan may be authorized but unissued, or reacquired shares. As of March 31, 2017, 475,900 options for the purchase of common shares, and 116,593 restricted stock units were outstanding, and 635,220 shares remain available for issuance, under the 2009 Plan.

In May 2001, the Company adopted the TriCo Bancshares 2001 Stock Option Plan (2001 Plan) covering officers, employees, directors of, and consultants to, the Company. Under the 2001 Plan, the option exercise price cannot be less than the fair market value of the Common Stock at the date of grant except in the case of substitute options. Options for the 2001 Plan expire on the tenth anniversary of the grant date. Vesting schedules under the 2001 Plan are determined individually for each grant. As of March 31, 2017, 94,900 options for the purchase of common shares were outstanding under the 2001 Plan. As of May 2009, as a result of the shareholder approval of the 2009 Plan, no new options may be granted under the 2001 Plan.

Stock option activity during the three months ended March 31, 2017 is summarized in the following table:

 

    

Number

of Shares

    

Option Price

per Share

  

Weighted

Average

Exercise

Price

    

Weighted

Average Fair

Value on

Date of Grant

 

Outstanding at December 31, 2016

     592,250      $12.63 to $23.21    $ 17.12     

Options granted

     —        —   to   —        —          —    

Options exercised

     (21,450    $14.54 to $22.54    $ 20.30     

Options forfeited

     —        —   to   —        —       

Outstanding at March 31, 2017

     570,800      $12.63 to $23.21    $ 17.00     

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, 2017:

 

    

Currently

Exercisable

    

Currently Not

Exercisable

    

Total

Outstanding

 

Number of options

     499,200        71,600        570,800  

Weighted average exercise price

   $ 16.77      $ 18.64      $ 17.00  

Intrinsic value (in thousands)

   $ 9,367      $ 1,209      $ 10,576  

Weighted average remaining contractual term (yrs.)

     3.9        6.0        4.2  

The 71,600 options that are currently not exercisable as of March 31, 2017 are expected to vest, on a weighted-average basis, over the next 1.0 years, and the Company is expected to recognize $280,000 of pre-tax compensation costs related to these options as they vest. The Company did not modify any option grants during 2016 or the three months ended March 31, 2017.

 

32


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  
     Number
of RSUs
     Weighted
Average Fair
Value on
Date of Grant
     Number
of RSUs
     Weighted
Average Fair
Value on
Date of Grant
 

Outstanding at December 31, 2016

     68,450           47,426     

RSUs granted

     730      $ 36.47        —       

RSUs added through dividend credits

     291           —       

RSUs released

     (304         —       

RSUs forfeited/expired

     —             —       

Outstanding at March 31, 2017

     69,167           47,426     

The 69,167 of service condition vesting RSUs outstanding as of March 31, 2017 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 69,167 of service condition vesting RSUs outstanding as of March 31, 2017 are expected to vest, and be released, on a weighted-average basis, over the next 1.2 years. The Company expects to recognize $1,116,000 of pre-tax compensation costs related to these service condition vesting RSUs between March 31, 2017 and their vesting dates. The Company did not modify any service condition vesting RSUs during 2016 or the three months ended March 31, 2017.

The 47,426 of market plus service condition vesting RSUs outstanding as of March 31, 2017 are expected to vest, and be released, on a weighted-average basis, over the next 1.3 years. The Company expects to recognize $476,000 of pre-tax compensation costs related to these RSUs between March 31, 2017 and their vesting dates. As of March 31, 2017, 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 71,139 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 2016 or the three months ended March 31, 2017.

Note 21 - Noninterest Income and Expense

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

 

     Three months ended March 31,  
     2017      2016  

Service charges on deposit accounts

   $ 3,619      $ 3,365  

ATM and interchange fees

     4,015        3,393  

Other service fees

     765        728  

Mortgage banking service fees

     521        517  

Change in value of mortgage servicing rights

     (13      (698
  

 

 

    

 

 

 

Total service charges and fees

     8,907        7,305  
  

 

 

    

 

 

 

Gain on sale of loans

     910        803  

Commissions on sale of non-deposit investment products

     607        532  

Increase in cash value of life insurance

     685        696  

Change in indemnification asset

     (221      (115

Gain on sale of foreclosed assets

     118        92  

Sale of customer checks

     104        119  

Lease brokerage income

     206        195  

Loss on disposal of fixed assets

     —          (31

Life insurance proceeds in excess of cash value

     107        —    

Other

     280        194  
  

 

 

    

 

 

 

Total other noninterest income

     2,796        2,485  
  

 

 

    

 

 

 

Total noninterest income

   $ 11,703      $ 9,790  
  

 

 

    

 

 

 

Mortgage loan servicing fees, net of change in fair value of mortgage loan servicing rights, totaling $508,000 and $(181,000) were recorded in service charges and fees noninterest income for the three months ended March 31, 2017 and 2016, respectively.

 

33


Table of Contents

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

 

     Three months ended March 31,  
     2017      2016  

Base salaries, net of deferred loan origination costs

   $ 13,390      $ 12,708  

Incentive compensation

     2,198        1,739  

Benefits and other compensation costs

     5,305        4,818  
  

 

 

    

 

 

 

Total salaries and benefits expense

     20,893        19,265  
  

 

 

    

 

 

 

Occupancy

     2,692        2,308  

Equipment

     1,723        1,386  

Data processing and software

     2,396        1,843  

ATM and POS network charges

     853        1,229  

Telecommunications

     643        685  

Postage

     404        463  

Courier service

     254        271  

Advertising

     967        895  

Assessments

     405        632  

Operational losses

     435        164  

Professional fees

     766        809  

Foreclosed assets expense

     38        46  

Reversal of foreclosed asset losses

     (66      (11

Change in reserve for unfunded commitments

     15        —    

Intangible amortization

     359        299  

Merger and acquisition expense

     —          622  

Other miscellaneous expense

     3,045        2,845  
  

 

 

    

 

 

 

Total other noninterest expense

     14,929        14,486  
  

 

 

    

 

 

 

Total noninterest expense

   $ 35,822      $ 33,751  
  

 

 

    

 

 

 

Merger and acquisition expense:

     

Base salaries (outside temporary help)

     —        $ 187  

Data processing and software

     —          —    

Professional fees

     —          180  

Advertising and marketing

     —          114  

Other miscellaneous expense

     —          141  
  

 

 

    

 

 

 

Total merger and acquisition expense

     —        $ 622  
  

 

 

    

 

 

 

Note 22 – Income Taxes

The provisions for income taxes applicable to income before taxes differ from amounts computed by applying the statutory Federal income tax rates to income before taxes. The effective tax rate and the statutory federal income tax rate are reconciled for the periods indicated as follows:

 

     Three months ended March 31,  
     2017     2016  

Federal statutory income tax rate

     35.0     35.0

State income taxes, net of federal tax benefit

     6.9       6.3  

Tax-exempt interest on municipal obligations

     (1.9     (1.8

Increase in cash value of insurance policies

     (1.4     (1.4

Tax credits

     (0.4     —    

Equity compensation

     (0.5     —    

Other

     0.1       —    
  

 

 

   

 

 

 

Effective Tax Rate

     37.8     38.1
  

 

 

   

 

 

 

Note 23 – 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 solely from outstanding stock options, 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)    2017      2016  

Net income

   $ 12,079      $ 10,674  

Average number of common shares outstanding

     22,870        22,783  

Effect of dilutive stock options and restricted stock

     362        263  
  

 

 

    

 

 

 

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

     23,232        23,046  
  

 

 

    

 

 

 

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

     —          23  

 

34


Table of Contents

Note 24 – 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 comprehensive income. The components of other comprehensive income and related tax effects are as follows:

 

     Three Months Ended  
     March 31,  
     2017      2016  
(in thousands)              

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

   $ 787      $ 6,125  

Amounts reclassified out of accumulated other comprehensive income-

     —          —    
  

 

 

    

 

 

 

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

     787        6,125  

Tax effect

     (330      (2,575
  

 

 

    

 

 

 

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

     457        3,550  
  

 

 

    

 

 

 

Change in unfunded status of the supplemental retirement plans before reclassifications

     —          —    

Amounts reclassified out of accumulated other comprehensive income:

     

Amortization of prior service cost

     (3      —    

Amortization of actuarial losses

     96        —    
  

 

 

    

 

 

 

Total amounts reclassified out of accumulated other comprehensive income

     93        —    
  

 

 

    

 

 

 

Change in unfunded status of the supplemental retirement plans after reclassifications

        —    

Tax effect

     (39      —    
  

 

 

    

 

 

 

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

     54        —    
  

 

 

    

 

 

 

Change in joint beneficiary agreement liability before reclassifications

     —          —    

Amounts reclassified out of accumulated other comprehensive income

     —          —    
  

 

 

    

 

 

 

Change in joint beneficiary agreement liability after reclassifications

     —          —    

Tax effect

     —          —    
  

 

 

    

 

 

 

Change in joint beneficiary agreement liability, net of tax

     —          —    
  

 

 

    

 

 

 

Total other comprehensive gain (loss)

   $ 511      $ 3,550  
  

 

 

    

 

 

 

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

 

     March 31,      December 31,  
     2017      2016  
     (in thousands)  

Net unrealized loss on available for sale securities

   $ (8,083    $ (8,870

Tax effect

     3,399        3,729  
  

 

 

    

 

 

 

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

     (4,684      (5,141
  

 

 

    

 

 

 

Unfunded status of the supplemental retirement plans

     (4,621      (4,714

Tax effect

     1,943        1,982  
  

 

 

    

 

 

 

Unfunded status of the supplemental retirement plans, net of tax

     (2,678      (2,732
  

 

 

    

 

 

 

Joint beneficiary agreement liability

     (40      (40

Tax effect

     —          —    
  

 

 

    

 

 

 

Joint beneficiary agreement liability, net of tax

     (40      (40
  

 

 

    

 

 

 

Accumulated other comprehensive loss

   $ (7,402    $ (7,913
  

 

 

    

 

 

 

 

35


Table of Contents

Note 25 - Retirement Plans

401(k) Plan

The Company sponsors a 401(k) Plan that allows participants to contribute a portion of their compensation subject to certain limits based on federal tax laws. Prior to July 1, 2015, the Company did not contribute to the 401(k) Plan. Effective July 1, 2015, the Company initiated a discretionary matching contribution equal to 50% of participant’s elective deferrals each quarter, up to 4% of eligible compensation. The Company recorded $186,000, and $160,000 of salaries & benefits expense attributable to the 401(k) Plan matching contributions during the three months ended March 31, 2017 and 2016, respectively. The Company made contributions to the 401(k) Plan of $179,000 and $293,000 during the three months ended March 31, 2017 and 2016, respectively.

Employee Stock Ownership Plan

Substantially all employees with at least one year of service are covered by a discretionary employee stock ownership plan (ESOP). Contributions are made to the plan at the discretion of the Board of Directors. Contributions to the plan totaling $525,000 and $441,000 during the three months ended March 31, 2017 and 2016, respectively, are included in salary expense. Company shares owned by the ESOP are paid dividends and included in the calculation of earnings per share exactly as other common shares outstanding.

Deferred Compensation Plans

The Company has deferred compensation plans for certain directors and key executives, which allow certain directors and key executives designated by the Board of Directors of the Company to defer a portion of their compensation. The Company has purchased insurance on the lives of the participants and intends to hold these policies until death as a cost recovery of the Company’s deferred compensation obligations of $6,683,000 and $6,525,000 at March 31, 2017 and December 31, 2016, respectively. Earnings credits on deferred balances totaling $145,000 and $126,000 during the three months ended March 31, 2017 and 2016, respectively, are included in noninterest expense.

Supplemental Retirement Plans

The Company has supplemental retirement plans for current and former directors and key executives. These plans are non-qualified defined benefit plans and are unsecured and unfunded. The Company has purchased insurance on the lives of the participants and intends (but is not required) to use the cash values of these policies to pay the retirement obligations. The following table sets forth the net periodic benefit cost recognized for the plans:

 

     Three months ended March 31,  
     2017      2016  
     (In thousands)  

Net pension cost included the following components:

     

Service cost-benefits earned during the period

   $ 235      $ 260  

Interest cost on projected benefit obligation

     249        256  

Amortization of net obligation at transition

     1        —    

Amortization of prior service cost

     (3      (10

Recognized net actuarial loss

     96        138  
  

 

 

    

 

 

 

Net periodic pension cost

   $ 578      $ 644  
  

 

 

    

 

 

 

During the three months ended March 31, 2017 and 2016, the Company contributed and paid out as benefits $259,000 and $269,000, respectively, to participants under the plans. For the year ending December 31, 2017, the Company expects to contribute and pay out as benefits $1,067,000 to participants under the plans.

Note 26 - Related Party Transactions

Certain directors, officers, and companies with which they are associated were customers of, and had banking transactions with, the Company or the Bank in the ordinary course of business.

The following table summarizes the activity in these loans for periods indicated (in thousands):

 

Balance December 31, 2015

   $ 4,201  

Advances/new loans

     730  

Removed/payments

     (2,499
  

 

 

 

Balance December 31, 2016

     2,432  

Advances/new loans

     160  

Removed/payments

     (19
  

 

 

 

Balance March 31, 2017

   $ 2,573  
  

 

 

 

 

36


Table of Contents

Note 27 - 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. Securities available-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 as loans held for sale, loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or 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.

Securities available for sale - 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 nonrecurring 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. Additional information regarding mortgage servicing rights can be found in Note 10 in the consolidated financial statements at Item 1 of this report.

 

37


Table of Contents

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

 

Fair value at March 31, 2017    Total      Level 1      Level 2      Level 3  

Securities available for sale:

           

Obligations of U.S. government corporations and agencies

   $ 450,616        —        $ 450,616        —    

Obligations of states and political subdivisions

     118,165        —          118,165        —    

Corporate debt securities

     —          —          —          —    

Marketable equity services

     2,938      $ 2,938        —          —    

Mortgage servicing rights

     6,860        —          —        $ 6,860  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 578,579      $ 2,938      $ 568,781      $ 6,860  
  

 

 

    

 

 

    

 

 

    

 

 

 
Fair value at December 31, 2016    Total      Level 1      Level 2      Level 3  

Securities available-for-sale:

           

Obligations of U.S. government corporations and agencies

   $ 429,678        —        $ 429,678        —    

Obligations of states and political subdivisions

     117,617        —          117,617        —    

Marketable equity securities

     2,938      $ 2,938        —          —    

Mortgage servicing rights

     6,595        —          —        $ 6,595  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 556,828      $ 2,938      $ 547,295      $ 6,595  
  

 

 

    

 

 

    

 

 

    

 

 

 

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, 2017 or the year ended December 31, 2016.

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):

 

Three months ended March 31,    Beginning
Balance
     Transfers
into (out of)
Level 3
     Change
Included
in Earnings
    Issuances      Ending
Balance
 

2017: Mortgage servicing rights

   $ 6,595        —        $ (13   $ 278      $ 6,860  

2016: Mortgage servicing rights

   $ 7,618        —        $ (698   $ 220      $ 7,140  

The Company’s method for determining the fair value of mortgage servicing rights is described in Note 1. 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). Note 10 contains additional information regarding mortgage servicing rights.

The following table presents quantitative information about recurring Level 3 fair value measurements at March 31, 2017:

 

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

Mortgage Servicing Rights

   $ 6,860      Discounted cash flow    Constant prepayment rate    6.2%-18.8%, 8.3%
         Discount rate    14.0%-16.0%, 14.0%

The following table presents quantitative information about recurring Level 3 fair value measurements at December 31, 2016:

 

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

Mortgage Servicing Rights

   $ 6,595      Discounted cash flow    Constant prepayment rate    6.9%-16.6%, 8.8%
         Discount rate    14.0%-16.0%, 14.0%

 

38


Table of Contents

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):

 

Three months ended March 31, 2017    Total      Level 1      Level 2      Level 3     

Total Gains

(Losses)

 

Fair value:

              

Impaired Originated & PNCI loans

   $ 824        —          —        $ 824      $ 30  

Foreclosed assets

     1,528        —          —          1,528        (22
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 2,352        —          —        $ 2,352      $ 8  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Year ended December 31, 2016    Total      Level 1      Level 2      Level 3      Total Gains
(Losses)
 

Fair value:

              

Impaired Originated & PNCI loans

   $ 1,107        —          —        $ 1,107      $ (409

Foreclosed assets

     2,253              2,253        (86
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 3,360        —          —        $ 3,360      $ (495
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Three months ended March 31, 2016    Total      Level 1      Level 2      Level 3      Total Gains
(Losses)
 

Fair value:

              

Impaired Originated & PNCI loans

   $ 4,355        —          —        $ 4,355      $ (828

Foreclosed assets

     1,383        —          —          1,383        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 5,738        —          —        $ 5,738      $ (828
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The impaired Originated and PNCI loan amount above represents impaired, collateral dependent loans that have been adjusted to fair value. When we identify a collateral dependent loan as impaired, we measure 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 we determine that the value of the impaired loan is less than the recorded investment in the loan, we recognize 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 Bank 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 non-covered other 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.

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, 2017:

 

     Fair Value
(in thousands)
     Valuation
Technique
  

Unobservable

Inputs

  

Range,

Weighted Average

Impaired Originated & PNCI loans

   $ 824      Sales comparison
approach
   Adjustment for differences between comparable sales    (20.7)%-46.3%, 1.9%
      Income approach    Capitalization rate    N/A

Foreclosed assets
(Land & construction)

     —        Sales comparison
approach
   Adjustment for differences between comparable sales    N/A

Foreclosed assets (residential
(Residential real estate)

   $ 657      Sales comparison
approach
   Adjustment for differences between comparable sales    (22.6)%-14.3%, 0.1%

Foreclosed assets
(Commercial real estate)

   $ xxx      Sales comparison
approach
   Adjustment for differences between comparable sales    (65.0)%-62.5%, (6.9)%

 

39


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 December 31, 2016:

 

     Fair Value
(in thousands)
     Valuation
Technique
  

Unobservable

Inputs

   Range,
Weighted Average

Impaired Originated & PNCI loans

   $ 1,107      Sales comparison
approach

Income approach

   Adjustment for differences between comparable sales Capitalization rate    Not meaningful

N/A

Foreclosed assets
(Land & construction)

   $ 15      Sales comparison
approach
   Adjustment for differences between comparable sales    Not meaningful

Foreclosed assets (residential
(Residential real estate)

   $ 1,564      Sales comparison
approach
   Adjustment for differences between comparable sales    Not meaningful

Foreclosed assets
(Commercial real estate)

   $ 674      Sales comparison
approach
   Adjustment for differences between comparable sales    Not meaningful

In addition to the methods and assumptions used to estimate the fair value of each class of financial instrument noted above, the following methods and assumptions were used to estimate the fair value of other classes of financial instruments for which it is practical to estimate the fair value.

Short-term Instruments - Cash and due from banks, fed funds purchased and sold, interest receivable and payable, and short-term borrowings are considered short-term instruments. For these short-term instruments their carrying amount approximates their fair value.

Securities held to maturity – The fair value of securities held to maturity 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 held to maturity classified as Level 3 during any of the periods covered in these financial statements.

Restricted Equity Securities - It is not practical to determine the fair value of restricted equity securities due to restrictions placed on their transferability.

Originated and PNCI loans - The fair value of variable rate originated and PNCI loans is the current carrying value. The interest rates on these originated and PNCI loans are regularly adjusted to market rates. The fair value of other types of fixed rate originated and PNCI loans is estimated by discounting the future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings for the same remaining maturities. The allowance for loan losses is a reasonable estimate of the valuation allowance needed to adjust computed fair values for credit quality of certain originated and PNCI loans in the portfolio.

PCI Loans - PCI loans are measured at estimated fair value on the date of acquisition. Carrying value is calculated as the present value of expected cash flows and approximates fair value.

FDIC Indemnification Asset - The fair value of the FDIC indemnification asset is based on the discounted value of expected future cash flows under the loss-share agreement.

Deposit Liabilities - The fair value of demand deposits, savings accounts, and certain money market deposits is the amount payable on demand at the reporting date. These values do not consider the estimated fair value of the Company’s core deposit intangible, which is a significant unrecognized asset of the Company. The fair value of time deposits and other borrowings is based on the discounted value of contractual cash flows.

Other Borrowings - The fair value of other borrowings is calculated based on the discounted value of the contractual cash flows using current rates at which such borrowings can currently be obtained.

Junior Subordinated Debentures - The fair value of junior subordinated debentures is estimated using a discounted cash flow model. The future cash flows of these instruments are extended to the next available redemption date or maturity date as appropriate based upon the spreads of recent issuances or quotes from brokers for comparable bank holding companies compared to the contractual spread of each junior subordinated debenture measured at fair value.

Commitments to Extend Credit and Standby Letters of Credit - The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present credit worthiness of the counter parties. For fixed rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligation with the counter parties at the reporting date.

 

40


Table of Contents

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. 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.

The estimated fair values of financial instruments that are reported at amortized cost in the Corporation’s consolidated balance sheets, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value, were as follows (in thousands):

 

     March 31, 2017      December 31, 2016  
     Carrying
Amount
     Fair
Value
     Carrying
Amount
     Fair
Value
 

Financial assets:

           

Level 1 inputs:

           

Cash and due from banks

   $ 113,569      $ 113,569      $ 92,197      $ 92,197  

Cash at Federal Reserve and other banks

     210,137        210,137        213,415        213,415  

Level 2 inputs:

           

Securities held to maturity

     580,137        581,816        602,536        603,203  

Restricted equity securities

     16,956        N/A        16,956        N/A  

Loans held for sale

     1,176        1,176        2,998        2,998  

Level 3 inputs:

           

Loans, net

     2,730,175        2,758,388        2,727,090        2,763,473  

Financial liabilities:

           

Level 2 inputs:

           

Deposits

     3,898,884        3,897,029        3,895,560        3,893,941  

Other borrowings

     15,197        15,197        17,493        17,493  

Level 3 inputs:

           

Junior subordinated debt

   $ 56,713      $ 51,177      $ 56,667      $ 49,033  
     Contract
Amount
     Fair
Value
     Contract
Amount
     Fair
Value
 

Off-balance sheet:

           

Level 3 inputs:

           

Commitments

   $ 768,603      $ 7,686      $ 767,274      $ 7,673  

Standby letters of credit

   $ 11,639      $ 116      $ 12,763      $ 128  

Overdraft privilege commitments

   $ 99,029      $ 990      $ 98,583      $ 986  

 

41


Table of Contents

Note 28 - TriCo Bancshares Condensed Financial Statements (Parent Only)

 

Condensed Balance Sheets    March 31,
2017
     December 31,
2016
 
     (In thousands)  

Assets

     

Cash and Cash equivalents

   $ 2,840      $ 2,802  

Investment in Tri Counties Bank

     539,273        529,907  

Other assets

     1,738        1,711  
  

 

 

    

 

 

 

Total assets

   $ 543,851      $ 534,420  
  

 

 

    

 

 

 

Liabilities and shareholders’ equity

     

Other liabilities

   $ 420      $ 406  

Junior subordinated debt

     56,713        56,667  
  

 

 

    

 

 

 

Total liabilities

     57,133        57,073  
  

 

 

    

 

 

 

Shareholders’ equity:

     

Common stock, no par value: authorized 50,000,000 shares; issued and outstanding 22,873,305 and 22,867,802 shares, respectively

     253,456        252,820  

Retained earnings

     240,664        232,440  

Accumulated other comprehensive loss, net

     (7,402      (7,913
  

 

 

    

 

 

 

Total shareholders’ equity

     486,718        477,347  
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 543,851      $ 534,420  
  

 

 

    

 

 

 
Condensed Statements of Income    Three months ended March 31,  
     2017      2016  
     (In thousands)  

Interest expense

   $ 595      $ 535  

Administration expense

     159        149  
  

 

 

    

 

 

 

Loss before equity in net income of Tri Counties Bank

     (754      (684

Equity in net income of Tri Counties Bank:

     

Distributed

     4,042        3,680  

Under distributed

     8,474        7,390  

Income tax benefit

     317        288  
  

 

 

    

 

 

 

Net income

   $ 12,079      $ 10,674  
  

 

 

    

 

 

 
Condensed Statements of Comprehensive Income    Three months ended March 31,  
     2017      2016  
     (In thousands)  

Net income

   $ 12,079      $ 10,674  

Other comprehensive loss, net of tax:

     

Increase (decrease) in unrealized gains on available for sale securities arising during the period

     457        3,550  

Change in minimum pension liability

     54        —    
  

 

 

    

 

 

 

Other comprehensive loss

     511        3,550  
  

 

 

    

 

 

 

Comprehensive income

   $ 12,590      $ 14,224  
  

 

 

    

 

 

 
Condensed Statements of Cash Flows    Three months ended March 31,  
     2017      2016  
     (In thousands)  

Operating activities:

     

Net income

   $ 12,079      $ 10,674  

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

     

Under distributed equity in earnings of Tri Counties Bank

     (8,474      (7,390

Equity compensation vesting expense

     381        331  

Stock option excess tax benefits

     —          (10

Net change in other assets and liabilities

     (348      (249
  

 

 

    

 

 

 

Net cash provided by operating activities

     3,638        3,356  

Investing activities: None

     

Financing activities:

     

Stock option excess tax benefits

     —          10  

Issuance of common stock through option exercise

     —          173  

Repurchase of common stock

     (169      —    

Cash dividends paid — common

     (3,431      (3,418
  

 

 

    

 

 

 

Net cash used for financing activities

     (3,600      (3,235
  

 

 

    

 

 

 

Net change in cash and cash equivalents

     38        121  
  

 

 

    

 

 

 

Cash and cash equivalents at beginning of year

     2,802        2,565  
  

 

 

    

 

 

 

Cash and cash equivalents at end of year

   $ 2,840      $ 2,686  
  

 

 

    

 

 

 

 

42


Table of Contents

Note 29 - 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 1 capital 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, 2017 and December 31, 2016 for the Company and the Bank under Basel III Capital Rules. The minimum capital amounts presented include the minimum required capital levels as of March 31, 2017 (1.25%) and December 31, 2016 (0.625%) based on the then phased-in provisions of the Basel III Capital Rules and the minimum required capital levels as of January 1, 2019 when 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.

 

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

As of March 31, 2017:

                    

Total Capital

                    

(to Risk Weighted Assets):

                    

Consolidated

   $ 509,690        14.86   $ 317,437        9.25   $ 360,237        10.50     N/A        N/A  

Tri Counties Bank

   $ 507,235        14.79   $ 317,276        9.25   $ 360,054        10.50   $ 342,909        10.00

Tier 1 Capital

                    

(to Risk Weighted Assets):

                    

Consolidated

   $ 475,939        13.87   $ 248,802        7.25   $ 291,620        8.50     N/A        N/A  

Tri Counties Bank

   $ 473,484        13.81   $ 248,676        7.25   $ 291,473        8.50   $ 274,327        8.00

Common equity Tier 1 Capital

                    

(to Risk Weighted Assets):

                    

Consolidated

   $ 421,698        12.29   $ 197,325        5.75   $ 240,158        7.00     N/A        N/A  

Tri Counties Bank

   $ 473,484        13.81   $ 197,225        5.75   $ 240,036        7.00   $ 222,891        6.50

Tier 1 Capital (to Average Assets):

                    

Consolidated

   $ 475,939        10.77   $ 176,753        4.00   $ 176,753        4.00     N/A        N/A  

Tri Counties Bank

   $ 473,484        10.72   $ 176,749        4.00   $ 176,749        4.00   $ 220,936        5.00

 

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

As of December 31, 2016:

                    

Total Capital

                    

(to Risk Weighted Assets):

                    

Consolidated

   $ 503,283        14.65   $ 296,336        8.625   $ 360,756        10.50     N/A        N/A  

Tri Counties Bank

   $ 500,876        14.59   $ 296,188        8.625   $ 360,577        10.50   $ 343,407        10.00

Tier 1 Capital

                    

(to Risk Weighted Assets):

                    

Consolidated

   $ 468,061        13.62   $ 227,620        6.625   $ 292,041        8.50     N/A        N/A  

Tri Counties Bank

   $ 465,654        13.56   $ 227,507        6.625   $ 291,896        8.50   $ 274,725        8.00

Common equity Tier 1 Capital

                    

(to Risk Weighted Assets):

                    

Consolidated

   $ 414,632        12.07   $ 176,084        5.125   $ 240,504        7.00     N/A        N/A  

Tri Counties Bank

   $ 465,654        13.56   $ 175,996        5.125   $ 240,385        7.00   $ 223,214        6.50

Tier 1 Capital (to Average Assets):

                    

Consolidated

   $ 468,061        10.62   $ 176,346        4.00   $ 176,346        4.00     N/A        N/A  

Tri Counties Bank

   $ 465,654        10.56   $ 176,341        4.00   $ 176,341        4.00   $ 220,426        5.00

As of March 31, 2017, capital levels at the Company and the Bank exceed all capital adequacy requirements under the Basel III Capital Rules on a fully phased-in basis. Also, at March 31, 2017 and December 31, 2016, the Bank’s capital levels exceeded the minimum amounts necessary to be considered well capitalized under the current regulatory framework for prompt corrective action.

Beginning January 1, 2016, the Basel III Capital Rules implemented a requirement 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, 2017, the Company and the Bank are in compliance with the capital conservation buffer requirement. The three risk-based capital ratios will increase by 0.625% each year through 2019, at which point, the common equity tier 1 risk-based, tier 1 risk-based and total risk-based capital ratio minimums will be 7.0%, 8.5% and 10.5%, respectively.

 

43


Table of Contents

Note 30 - Summary of Quarterly Results of Operations (unaudited)

The following table sets forth the results of operations for the periods indicated, and is unaudited; however, in the opinion of Management, it reflects all adjustments (which include only normal recurring adjustments) necessary to present fairly the summarized results for such periods.

 

     2017 Quarters Ended  
     December 31,      September 30,      June 30,      March 31,  
     (dollars in thousands, except per share data)  

Interest and dividend income:

           

Loans:

           

Discount accretion PCI – cash basis

            $ 112  

Discount accretion PCI – other

              631  

Discount accretion PNCI

              798  

All other loan interest income

              33,373  
           

 

 

 

Total loan interest income

              34,914  

Debt securities, dividends and interest bearing cash at Banks (not FTE)

              8,570  
           

 

 

 

Total interest income

              43,484  

Interest expense

              1,491  
           

 

 

 

Net interest income

              41,993  

(Benefit from reversal of) provision for loan losses

              (1,557
           

 

 

 

Net interest income after provision for loan losses

              43,550  

Noninterest income

              11,703  

Noninterest expense

              35,822  
           

 

 

 

Income before income taxes

              19,431  

Income tax expense

              7,352  
           

 

 

 

Net income

            $ 12,079  
           

 

 

 

Per common share:

           

Net income (diluted)

            $ 0.52  
           

 

 

 

Dividends

            $ 0.15  
           

 

 

 

 

     2016 Quarters Ended  
     December 31,      September 30,      June 30,      March 31,  
     (dollars in thousands, except per share data)  

Interest and dividend income:

           

Loans:

           

Discount accretion PCI – cash basis

   $ 483      $ 777      $ 426      $ 269  

Discount accretion PCI – other

     658        569        415        (45

Discount accretion PNCI

     637        883        1,459        868  

All other loan interest income

     34,463        33,540        32,038        33,646  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loan interest income

     36,241        35,769        34,338        34,738  

Debt securities, dividends and interest bearing cash at Banks (not FTE)

     8,374        7,940        8,252        8,056  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

     44,615        43,709        42,590        42,794  

Interest expense

     1,460        1,439        1,430        1,392  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

     43,155        42,270        41,160        41,402  

(Benefit from reversal of) provision for loan losses

     (1,433      (3,973      (773      209  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan losses

     44,588        46,243        41,933        41,193  

Noninterest income

     12,462        11,066        11,245        9,790  

Noninterest expense

     36,563        37,416        38,267        33,751  
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     20,487        19,893        14,911        17,232  

Income tax expense

     7,954        7,694        5,506        6,558  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 12,533      $ 12,199      $ 9,405      $ 10,674  
  

 

 

    

 

 

    

 

 

    

 

 

 

Per common share:

           

Net income (diluted)

   $ 0.54      $ 0.53      $ 0.41      $ 0.46  
  

 

 

    

 

 

    

 

 

    

 

 

 

Dividends

   $ 0.15      $ 0.15      $ 0.15      $ 0.15  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

44


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

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

There have been no changes to the Company’s critical accounting policies during the three months ended March 31, 2017.

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. The Company’s policies 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 in Item 1 of Part I of this report.

On March 18, 2016, Tri Counties Bank acquired three branches from Bank of America. The branches are located in the cities of Arcata, Eureka, and Fortuna in Humboldt County, California. The Bank paid $3,204,000 for deposit relationships with balances totaling $161,231,000 and loans with balances totaling $289,000. See “Results of Operations” and “Financial Condition” below and Note 2 in Item 1 of Part I of this report, for additional discussion about this transaction.

On October 3, 2014, TriCo acquired North Valley Bancorp. As part of the acquisition, North Valley Bank, a wholly-owned subsidiary of North Valley Bancorp, merged with and into Tri Counties Bank. TriCo issued an aggregate of approximately 6.58 million shares of TriCo common stock to North Valley Bancorp shareholders, which was valued at a total of approximately $151 million based on the closing trading price of TriCo common stock on October 3, 2014 of $21.73 per share. TriCo also assumed North Valley Bancorp’s obligations with respect to its outstanding trust preferred securities. North Valley Bank was a full-service commercial bank headquartered in Redding, California. North Valley Bank conducted a commercial and retail banking services which included accepting demand, savings, and money market rate deposit accounts and time deposits, and making commercial, real estate and consumer loans. North Valley Bank had $935 million in assets and 22 commercial banking offices in Shasta, Humboldt, Del Norte, Mendocino, Yolo, Sonoma, Placer and Trinity Counties in Northern California at June 30, 2014. Between January 7, 2015 and January 21, 2015, four Tri Counties Bank branches and four former North Valley Bank branches were consolidated into other Tri Counties Bank or other former North Valley Bank branches.

On September 23, 2011, the California Department of Financial Institutions closed Citizens Bank of Northern California (“Citizens”), Nevada City, California and appointed the FDIC as receiver. That same date, the Bank assumed the banking operations of Citizens from the FDIC under a whole bank purchase and assumption agreement without loss sharing.

On May 28, 2010, the Office of the Comptroller of the Currency closed Granite Community Bank, N.A. (“Granite”), Granite Bay, California and appointed the FDIC as receiver. That same date, the Bank assumed the banking operations of Granite from the FDIC under a whole bank purchase and assumption agreement with loss sharing. Under the terms of the loss sharing agreement, the FDIC will cover a substantial portion of any future losses on loans, related unfunded loan commitments, other real estate owned (OREO)/foreclosed assets and accrued interest on loans for up to 90 days. The FDIC will absorb 80% of losses and share in 80% of loss recoveries on the covered assets acquired from Granite. The loss sharing arrangements for non-single family residential and single family residential loans are in effect for 5 years and 10 years, respectively, and the loss recovery provisions are in effect for 8 years and 10 years, respectively, from the acquisition date.

The Company refers to loans and foreclosed assets that are covered by loss sharing agreements as “covered loans” and “covered foreclosed assets”, respectively. In addition, the Company refers to loans purchased or obtained in a business combination as “purchased credit impaired” (PCI) loans, or “purchased non-credit impaired” (PNCI) loans. The Company refers to loans that it originates as “originated” loans. Additional information regarding the Citizens and Granite Bank acquisitions can be found in Note 2 in Item 1 of Part I of this report. Additional information regarding the definitions and accounting for originated, PNCI and PCI loans can be found in Notes 1, 2, 4 and 5 in Item 1 of Part I of this report, and under the heading Asset Quality and Non-Performing Assets below.

 

45


Table of Contents

Geographical Descriptions

For the purpose of describing the geographical location of the Company’s loans, the Company has defined northern California as that area of California north of, and including, Stockton; central California as that area of the State south of Stockton, to and including, Bakersfield; and southern California as that area of the State south of Bakersfield.

TRICO BANCSHARES

Financial Summary

(In thousands, except per share amounts; unaudited)

 

     Three months ended
March 31,
 
     2017     2016  

Net Interest Income (FTE)

   $ 42,618     $ 41,940  

Benefit from reversal of (provision for) loan losses

     1,557       (209

Noninterest income

     11,703       9,790  

Noninterest expense

     (35,822     (33,751

Provision for income taxes (FTE)

     (7,977     (7,096
  

 

 

   

 

 

 

Net income

   $ 12,079     $ 10,674  
  

 

 

   

 

 

 

Earnings per share:

    

Basic

   $ 0.53     $ 0.47  

Diluted

   $ 0.52     $ 0.46  

Per share:

    

Dividends paid

   $ 0.15     $ 0.15  

Book value at period end

   $ 21.28     $ 20.34  

Average common shares outstanding

     22,870       22,783  

Average diluted common shares outstanding

     23,232       23,046  

Shares outstanding at period end

     22,873       22,785  

At period end:

    

Loans, net

   $ 2,730,175     $ 2,505,159  

Total assets

     4,527,954       4,394,956  

Total deposits

     3,898,884       3,785,040  

Other borrowings

     15,197       18,671  

Junior subordinated debt

     56,713       56,519  

Shareholders’ equity

   $ 486,718     $ 463,436  

Financial Ratios:

    

During the period (annualized):

    

Return on assets

     1.08     1.01

Return on equity

     9.97     9.25

Net interest margin1

     4.13     4.33

Efficiency ratio1

     66.0     65.2

Average equity to average assets

     10.79     10.96

At period end:

    

Equity to assets

     10.75     10.55

Total capital to risk-adjusted assets

     14.86     15.13

 

1  Fully taxable equivalent (FTE)

 

46


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.

Following is a summary of the components of FTE net income for the periods indicated (dollars in thousands):

 

     Three months ended
March 31,
 
     2017      2016  

Net Interest Income (FTE)

   $ 42,618      $ 41,940  

Benefit from reversal of (provision for) loan losses

     1,557        (209

Noninterest income

     11,703        9,790  

Noninterest expense

     (35,822      (33,751

Provision for income taxes (FTE)

     (7,977      (7,096
  

 

 

    

 

 

 

Net income

   $ 12,079      $ 10,674  
  

 

 

    

 

 

 

Included in the Company’s results of operations for the three months ended March 31, 2016 is the impact of the sale, on March 31, 2016, of twenty-seven nonperforming loans, nine substandard performing loans, and three purchased credit impaired loans with total contractual principal balances outstanding of $31,487,000, and recorded book value, including pre-sale write downs and purchase discounts, of approximately $24,810,000. Net proceeds from the sale of these loans were $27,049,000, and resulted in additional net loan write downs of $21,000, the recovery of $1,237,000 of interest income that was previously applied to the principal balance of loans in nonaccrual status, and a gain on sale of loans of $103,000.

Also, included in the results of the Company for the three months ended March 31, 2016 was $622,000 of nonrecurring noninterest expense related to the Company’s acquisition of three bank branches from Bank of America on March 18, 2016. The branches are located in the cities of Arcata, Eureka, and Fortuna in Humboldt County, California. The Bank paid $3,204,000 for deposit relationships with balances of $161,231,000 and loans with balances of $289,000, and received $159,520,000 in cash from Bank of America. The acquisition of the deposits and cash in this acquisition, on March 18, 2016, had a muted effect on average assets and average deposit balances for the quarter ended March 31, 2016, but had full effect in the quarters thereafter.

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 net interest income for the periods indicated (dollars in thousands):

 

     Three months ended
March 31,
 
     2017     2016  

Interest income

   $ 43,484     $ 42,794  

Interest expense

     (1,491     (1,392

FTE adjustment

     625       538  
  

 

 

   

 

 

 

Net interest income (FTE)

   $ 42,618     $ 41,940  
  

 

 

   

 

 

 

Net interest margin (FTE)

     4.13     4.33
  

 

 

   

 

 

 

Purchased loan discount accretion

   $ 1,541     $ 1,092  

Interest income recovered from sale of loans

     —       $ 1,237  

Effect of purchased loan discount accretion on net interest margin (FTE)

     0.15     0.11

Effect of interest income recovered from sale of loans on net interest margin (FTE)

     —         0.13

Net interest income (FTE) during the three months ended March 31, 2017 increased $678,000 (1.6%) from the same period in 2016 to $42,618,000. The increase in net interest income (FTE) was due to volume increases in average balances of loans, investments – nontaxable, and Federal funds sold, and yield increases in investments – taxable and Federal funds sold that were partially offset by a decrease in the average yield on loans compared to the three months ended March 31, 2016.

 

47


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, 2017     March 31, 2016  
     Average
Balance
     Interest
Income/
Expense
     Rates
Earned
/Paid
    Average
Balance
     Interest
Income/
Expense
     Rates
Earned
/Paid
 

Assets:

                

Loans

   $ 2,758,544      $ 34,914        5.06   $ 2,537,574      $ 34,738        5.48

Investment securities - taxable

     1,038,229        7,094        2.73     1,068,018        6,920        2.59

Investment securities - nontaxable

     136,290        1,666        4.89     116,088        1,435        4.94

Cash at Federal Reserve and other banks

     197,406        435        0.88     155,106        239        0.62
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     4,130,469        44,109        4.27     3,876,786        43,332        4.47

Other assets

     363,188             335,602        
  

 

 

         

 

 

       

Total assets

   $ 4,493,657           $ 4,212,388        
  

 

 

         

 

 

       

Liabilities and shareholders’ equity:

                

Interest-bearing demand deposits

   $ 907,104        127        0.06   $ 846,189        116        0.05

Savings deposits

     1,376,048        424        0.12     1,274,868        397        0.12

Time deposits

     331,789        343        0.41     340,847        342        0.40

Other borrowings

     17,483        2        0.05     18,264        2        0.04

Junior subordinated debt

     56,690        595        4.20     56,494        535        3.79
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     2,689,114        1,491        0.22     2,536,662        1,392        0.22

Noninterest-bearing deposits

     1,247,852             1,154,714        

Other liabilities

     71,880             59,492        

Shareholders’ equity

     484,811             461,520        
  

 

 

         

 

 

       

Total liabilities and shareholders’ equity

   $ 4,493,657           $ 4,212,388        
  

 

 

         

 

 

       

Net interest spread(1)

           4.05           4.25

Net interest income and interest margin(2)

      $ 42,618        4.13      $ 41,940        4.33
     

 

 

    

 

 

      

 

 

    

 

 

 

 

(1)  Net interest spread represents the average yield earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.
(2)  Net interest margin is computed by calculating the difference between interest income and interest expense, divided by the average balance of interest-earning assets.

During the three months ended March 31, 2017, average loan balances were $2,758,544,000, and represented a $220,970,000 (8.7%) increase compared to the three months ended March 31, 2016. These increased loan balances added approximately $3,027,000 to interest income compared to the year-ago quarter. The yield on loans decreased 42 basis points from 5.48% during the three months ended March 31, 2016 to 5.06% during the three months ended March 31, 2016. Included in interest income from loans during the three months ended March 31, 2017 was $1,541,000 of discount accretion from purchased loans compared to $1,092,000 of discount accretion from purchased loans during the three months ended March 31, 2016. Also, as noted above, included in interest income from loans during the three months ended March 31, 2016 was $1,237,000 of interest recovered upon the sale of loans. Excluding the $1,237,000 addition to loan interest income from the sale of loans during the three months ended March 31, 2016, the yield on loans during the three months ended March 31, 2016 would have been approximately 5.29%. The decrease in loan yields during the three months ended March 31, 2017 compared to the three months ended March 31, 2016 reduced interest income by approximately $2,851,000. The result of these loan volume and yield changes was a net increase in loan interest income of $176,000 compared to the year-ago quarter. For more information related to loan interest income, including loan purchase discount accretion, see the following Summary of Average Balances, Yields/Rates and Interest Differential and Note 30 to the consolidated financial statements at Part I, Item 1 of this report.

 

48


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, 2017
compared with three months
ended March 31, 2016
 
     Volume      Rate      Total  

Increase (decrease) in interest income:

        

Loans

   $ 3,027      $ (2,851    $ 176  

Investment securities

     56        349        405  

Cash at Federal Reserve and other banks

     66        130        196  
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3,149        (2,372      777  
  

 

 

    

 

 

    

 

 

 

Increase (decrease) in interest expense:

        

Interest-bearing demand deposits

     8        3        11  

Savings deposits

     30        (3      27  

Time deposits

     (9      10        1  

Other borrowings

     —          —          —    

Junior subordinated debt

     2        58        60  
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     31        68        99  
  

 

 

    

 

 

    

 

 

 

Increase (decrease) in Net Interest Income

   $ 3,118      $ (2,440    $ 678  
  

 

 

    

 

 

    

 

 

 

Provision for Loan Losses

The provision for loan losses during any period is the sum of the allowance for loan losses required at the end of the period and any loan charge offs during the period, less the allowance for loan losses required at the beginning of the period, and less any loan recoveries during the period. See the Tables labeled “Allowance for loan losses – three months ended March 31, 2017 and 2016” at Note 5 in Item 1 of Part I of this report for the components that make up the provision for loan losses for the three months ended March 31, 2017 and 2016.

The Company recorded a reversal of provision for loan losses of $1,557,000 during the three months ended March 31, 2017 compared to a provision for loan losses of $209,000 during the three months ended March 31, 2016. The $1,557,000 reversal of provision for loan losses during the three months ended March 31, 2017 was primarily due to net loan recoveries of $71,000, a $617,000 reduction in nonperforming loans, and continued low historical loan loss experience. Nonperforming loans were $19,511,000, or 0.71% of loans outstanding as of March 31, 2017, and represented a decrease from 0.73% of loans outstanding at December 31, 2016, and a decrease from 0.95% of loans outstanding as of March 31, 2016.

As shown in the Table labeled “Allowance for Loan Losses - three months ended March 31, 2017” at Note 5 in Item 1 of Part I of this report, all categories of loans except other consumer loans experienced a benefit from reversal of provision for loan losses during the three months ended March 31, 2017. The level of provision, or reversal of provision, for loan losses of each loan category during the three months ended March 31, 2017 was due primarily to the increase or decrease in the required allowance for loan losses as of March 31, 2017 when compared to the required allowance for loan losses as of December 31, 2016 plus or minus net charge-offs or net recoveries during the three months ended March 31, 2017. All categories of loans except commercial real estate loans experienced an decrease in the required allowance for loan losses during the three months ended March 31, 2017. The decrease in the required allowance for loan losses for all loan categories except commercial real estate loans was due primarily to stable or improving estimated cash flows and collateral values for certain impaired originated and purchased loans, and continued low net charge off rates in many loan categories. These increases and decreases in estimated cash flows and collateral values, and changes in historical loss factors, in part, determine the required loan loss allowance for nonperforming and performing loans in accordance with the Company’s allowance for loan losses methodology as described under the heading “Loans and Allowance for Loan Losses” at Note 1 in Item 1 of Part I of this report. For details of the change in nonperforming loans during the three months ended March 31, 2017 see the Tables, and associated narratives, labeled “Changes in nonperforming assets during the three months ended March 31, 2017” under the heading “Asset Quality and Non-Performing Assets” below.

The provision for loan losses related to originated and PNCI loans is based on management’s evaluation of inherent risks in these loan portfolios and a corresponding analysis of the allowance for loan losses. The provision for loan losses related to PCI loan portfolio is based on changes in estimated cash flows expected to be collected on PCI loans. Additional discussion on loan quality, our procedures to measure loan impairment, and the allowance for loan losses is provided under the heading “Asset Quality and Non-Performing Assets” below.

Management re-evaluates the loss ratios and other assumptions used in its calculation of the allowance for loan losses for its originated and PNCI loan portfolios on a quarterly basis and makes changes as appropriate based upon, among other things, changes in loss rates experienced, collateral support for underlying loans, changes and trends in the economy, and changes in the loan mix. Management also re-evaluates expected cash flows used in its accounting for its PCI loan portfolio, including any required allowance for loan losses, on a quarterly basis and makes changes as appropriate based upon, among other things, changes in loan repayment experience, changes in loss rates experienced, and collateral support for underlying loans.

 

49


Table of Contents

Noninterest Income

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

 

     Three months ended
March 31,
 
     2017      2016  

Service charges on deposit accounts

   $ 3,619      $ 3,365  

ATM fees and interchange

     4,015        3,393  

Other service fees

     765        728  

Mortgage banking service fees

     521        517  

Change in value of mortgage servicing rights

     (13      (698
  

 

 

    

 

 

 

Total service charges and fees

     8,907        7,305  

Gain on sale of loans

     910        803  

Commissions on sale of nondeposit investment products

     607        532  

Increase in cash value of life insurance

     685        696  

Change in indemnification asset

     (221      (115

Gain on disposition of foreclosed assets

     118        92  

Other noninterest income

     697        477  
  

 

 

    

 

 

 

Total noninterest income

   $ 11,703      $ 9,790  
  

 

 

    

 

 

 

Noninterest income increased $1,913,000 (19.5%) to $11,703,000 during the three months ended March 31, 2017 compared to the three months ended March 31, 2016. The increase in noninterest income was primarily due to a $622,000 increase in ATM fees and interchange income, a $254,000 increase in service charges on deposit accounts, and a $685,000 increase in change in value of mortgage servicing rights. The $622,000 increase in ATM fees and interchange revenue was due primarily to the Company’s continued focus in this area, as the effects of new services, fees, and operational changes introduced throughout 2016 were compounded by continued growth in electronic payments volume. The $254,000 increase in service charges on deposit accounts was due primarily to increased fee generation from both consumer and business checking customers. The $685,000 increase in change in value of mortgage servicing rights (MSRs) to a negative $13,000 from a negative $698,000 in the year-ago quarter was due primarily to an increase in estimated prepayment speeds of serviced loans that in turn resulted in a decrease in expected servicing cash flows, and thus, a $698,000 reduction in the value of the Company’s MSRs during the three months ended March 31, 2016. During the months ended March 31, 2017, there were no factors that significantly affected the value of the Company’s MSRs.

 

50


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,  
     2017     2016  

Base salaries, net of deferred loan origination costs

   $ 13,390     $ 12,708  

Incentive compensation

     2,198       1,739  

Benefits and other compensation costs

     5,305       4,818  
  

 

 

   

 

 

 

Total salaries and benefits expense

     20,893       19,265  
  

 

 

   

 

 

 

Occupancy

     2,692       2,308  

Equipment

     1,723       1,386  

Data processing and software

     2,396       1,843  

ATM and POS network charges

     853       1,229  

Telecommunications

     643       685  

Postage

     404       463  

Courier service

     254       271  

Advertising

     967       895  

Assessments

     405       632  

Operational losses

     435       164  

Professional fees

     766       809  

Foreclosed assets expense

     38       46  

Reversal of foreclosed asset losses

     (66     (11

Change in reserve for unfunded commitments

     15       —    

Intangible amortization

     359       299  

Merger and acquisition expense

     —         622  

Other miscellaneous expense

     3,045       2,845  
  

 

 

   

 

 

 

Total other noninterest expense

     14,929       14,486  
  

 

 

   

 

 

 

Total noninterest expense

   $ 35,822     $ 33,751  
  

 

 

   

 

 

 

Merger and acquisition expense:

    

Base salaries (outside temporary help)

     —       $ 187  

Data processing and software

     —         —    

Professional fees

     —         180  

Advertising and marketing

     —         114  

Other miscellaneous expense

     —         141  
  

 

 

   

 

 

 

Total merger and acquisition expense

     —       $ 622  
  

 

 

   

 

 

 

Average full time equivalent staff

     1,015       965  

Noninterest expense to revenue (FTE)

     66.0     65.2

Salary and benefit expenses increased $1,628,000 (8.5%) to $20,893,000 during the three months ended March 31, 2017 compared to $19,265,000 during the three months ended March 31, 2016. Base salaries, overtime and temporary help, net of deferred loan origination costs increased $682,000 (5.4%) to $13,390,000. Base salaries, net of deferred loan origination costs increased $1,147,000 (9.7%) to $13,028,000 primarily due to annual merit increases, and an increase in average full-time equivalent employees of 50 (5.2%) to 1,015 for the three months ended March 31, 2017. Overtime expense was unchanged at $281,000 during the three months ended March 31, 2017. Temporary help expense decreased $466,000 to $81,000 during the three months ended March 31, 2017 as temporary help expense during the three months ended March 31, 2016 included a significant amount of overtime expense related to system conversion efforts that were completed during 2016.

Commissions and incentive compensation increased $459,000 (26.4%) to $2,198,000 during the three months ended March 31, 2017 compared to the year-ago quarter. All categories of incentive compensation expense were higher than the year-ago quarter except commission expense related to the sale of nondeposit investment products.

Benefits & other compensation expense increased $487,000 (10.1%) to $5,305,000 during the three months ended March 31, 2017 primarily due to the increases in average full-time equivalent employees and salaries expense, and their effects on group insurance and employer payroll tax expenses.

Other noninterest expense increased $443,000 (3.1%) to $14,929,000 during the three months ended March 31, 2017 compared to the three months ended March 31, 2016. The $443,000 increase in other noninterest expense was due primarily to increases in occupancy, equipment, data processing and software, and operational loss expenses. These increases from the year-ago period were partially offset by decreases in ATM network charges, and (deposit insurance) assessment expense and the absence of merger and acquisitions expenses during the three months ended March 31, 2017.

The $384,000 increase in occupancy expense was due to increased premises lease and maintenance expense. The $337,000 increase in equipment expense was due primarily to increased equipment maintenance expense. The $553,000 increase in data processing and software expense was due primarily to outsourced data processing expenses resulting from the Company’s system outsourcing that occurred in 2016. The $271,000 increase in operational losses is due primarily to increased debit card losses. The $376,000 decrease in ATM network charges is due primarily to the Company’s system outsourcing that occurred in 2016.

 

51


Table of Contents

Included in the results of the Company for the three months ended March 31, 2016 was $622,000 of nonrecurring noninterest expense related to the Company’s acquisition of three bank branches from Bank of America on March 18, 2016.

Income Taxes

The effective combined Federal and State income tax rate on income was 37.8% and 38.6% for the three months ended March 31, 2017 and 2016, respectively. The effective combined Federal and State income tax rate was greater than the Federal statutory tax rate of 35.0% due to State income tax expense of $2,052,000 and $1,662,000, respectively, in these periods. Tax-exempt income of $1,041,000 and $897,000, respectively, from investment securities, and $792,000 and $696,000, respectively, from increase in cash value of life insurance in these periods helped to reduce the effective combined Federal and State income tax rate from the combined Federal and State statutory income tax rate of approximately 42.0%.

Financial Condition

Investment Securities

Investment securities available for sale increased $21,486,000 to $571,719,000 as of March 31, 2017, as compared to December 31, 2016. This increase is attributable to purchases of $35,241,000, maturities and principal repayments of $14,069,000, an increase in fair value of investments securities available for sale of $787,000 and amortization of net purchase price premiums of $473,000.

The following table presents the available for sale investment securities portfolio by major type as of March 31, 2017 and December 31, 2016:

 

(In thousands)    March 31, 2017     December 31, 2016  
     Fair Value      %     Fair Value      %  

Securities available for sale:

          

Obligations of U.S. government corporations and agencies

   $ 450,616        78.8   $ 429,678        78.1

Obligations of states and political subdivisions

     118,165        20.7     117,617        21.4

Marketable equity securities

     2,938        0.5     2,938        0.5
  

 

 

    

 

 

   

 

 

    

 

 

 

Total securities available for sale

   $ 571,719        100.0   $ 550,233        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

Investment securities held to maturity decreased $22,399,000 to $580,137,000 as of March 31, 2017, as compared to December 31, 2016. This decrease is attributable to principal repayments of $22,074,000, and amortization of net purchase price premiums of $325,000.

The following table presents the held to maturity investment securities portfolio by major type as of March 31, 2017 and December 31, 2016:

 

(In thousands)    March 31, 2017     December 31, 2016  
     Cost Basis      %     Cost Basis      %  

Securities held to maturity:

          

Obligations of U.S. government corporations and agencies

   $ 565,578        97.5   $ 587,982        97.6

Obligations of states and political subdivisions

     14,559        2.5     14,554        2.4
  

 

 

    

 

 

   

 

 

    

 

 

 

Total securities held to maturity

   $ 580,137        100.0   $ 602,536        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

Additional information about the investment portfolio is provided in Note 3 of the Notes to Unaudited Condensed Consolidated Financial Statements at Item 1 of Part I of this report.

Restricted Equity Securities

Restricted equity securities were $16,956,000 at March 31, 2017 and December 31, 2016. The entire balance of restricted equity securities at March 31, 2017 and December 31, 2016 represent the Bank’s investment in the Federal Home Loan Bank of San Francisco (“FHLB”).

Additional information about the restricted equity securities is provided in Note 1 of the Notes to Unaudited Condensed Consolidated Financial Statements at Item 1 of Part I of this report.

Loans

The Bank 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 Bank vary with the degree of risk, the size and maturity of the loans, the borrower’s relationship with the Bank and prevailing money market rates indicative of the Bank’s cost of funds.

The majority of the Bank’s loans are direct loans made to individuals, farmers and local businesses. The Bank relies substantially on local promotional activity and personal contacts by bank officers, directors and employees to compete with other financial institutions. The Bank 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.

 

52


Table of Contents

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

 

(In thousands)    March 31,
2017
     December 31,
2016
 

Real estate mortgage

   $ 2,070,815      $ 2,057,824  

Consumer

     353,150        362,303  

Commercial

     212,685        217,047  

Real estate construction

     124,542        122,419  
  

 

 

    

 

 

 

Total loans

   $ 2,761,192      $ 2,759,593  
  

 

 

    

 

 

 

At March 31, 2017 loans, including net deferred loan costs, totaled $2,761,192,000 which was a $1,599,000 (0.06%) increase over the balances at December 31, 2016. Demand for all categories of loans was moderate during the three months ended March 31, 2017.

The following table shows the Company’s loan balances, including net deferred loan costs, as a percentage of total loans for the periods indicated:

 

     March 31,
2017
    December 31,
2016
 

Real estate mortgage

     75.0     74.6

Consumer

     12.8     13.1

Commercial

     7.7     7.9

Real estate construction

     4.5     4.4
  

 

 

   

 

 

 

Total loans

     100.0     100.0
  

 

 

   

 

 

 

Assets Quality and Nonperforming Assets

Nonperforming Assets

Loans originated by the Company, i.e., not purchased or acquired in a business combination, are referred to as originated loans. Originated loans are reported at the principal amount outstanding, net of deferred loan fees and costs. Loan origination and commitment fees and certain direct loan origination costs are deferred, and the net amount is amortized as an adjustment of the related loan’s yield over the actual life of the loan. Originated loans on which the accrual of interest has been discontinued are designated as nonaccrual loans.

Originated loans are placed in nonaccrual status when reasonable doubt exists as to the full, timely collection of interest or principal, or a loan becomes contractually past due by 90 days or more with respect to interest or principal and is not well secured and in the process of collection. When an originated loan is placed on nonaccrual status, all interest previously accrued but not collected is reversed. Income on such loans is then recognized only to the extent that cash is received and where the future collection of principal is probable. Interest accruals are resumed on such loans only when they are brought fully current with respect to interest and principal and when, in the judgment of management, the loan is estimated to be fully collectible as to both principal and interest.

An allowance for loan losses for originated loans is established through a provision for loan losses charged to expense. Originated loans and deposit related overdrafts are charged against the allowance for loan losses when management believes that the collectability of the principal is unlikely or, with respect to consumer installment loans, according to an established delinquency schedule. The allowance is an amount that management believes will be adequate to absorb probable losses inherent in existing loans and leases, based on evaluations of the collectability, impairment and prior loss experience of loans and leases. The evaluations take into consideration such factors as changes in the nature and size of the portfolio, overall portfolio quality, loan concentrations, specific problem loans, and current economic conditions that may affect the borrower’s ability to pay. The Company defines an originated loan as impaired when it is probable the Company will be unable to collect all amounts due according to the original contractual terms of the loan agreement. Impaired originated loans are measured based on the present value of expected future cash flows discounted at the loan’s original effective interest rate. As a practical expedient, impairment may be measured based on the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. When the measure of the impaired loan is less than the recorded investment in the loan, the impairment is recorded through a valuation allowance.

In situations related to originated loans where, for economic or legal reasons related to a borrower’s financial difficulties, the Company grants a concession for other than an insignificant period of time to the borrower that the Company would not otherwise consider, the related loan is classified as a troubled debt restructuring (TDR). The Company strives to identify borrowers in financial difficulty early and work with them to modify to more affordable terms before their loan reaches nonaccrual status. These modified terms may include rate reductions, principal forgiveness, payment forbearance and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. In cases where the Company grants the borrower new terms that result in the loan being classified as a TDR, the Company measures any impairment on the restructuring as noted above for impaired loans. TDR loans are classified as impaired until they are fully paid off or charged off. Loans that are in nonaccrual status at the time they become TDR loans, remain in nonaccrual status until the borrower demonstrates a sustained period of performance which the Company generally believes to be six consecutive months of payments, or equivalent. Otherwise, TDR loans are subject to the same nonaccrual and charge-off policies as noted above with respect to their restructured principal balance.

Credit risk is inherent in the business of lending. As a result, the Company maintains an allowance for loan losses to absorb losses inherent in the Company’s originated loan portfolio. This is maintained through periodic charges to earnings. These charges are included in the Consolidated Statements of Income as provision for loan losses. All specifically identifiable and quantifiable losses are immediately charged off against the allowance. However, for a variety of reasons, not all losses are immediately known to the Company and, of those that are known, the full extent of the loss may not be quantifiable at that point in time. The balance of the Company’s allowance for originated loan losses is meant to be an estimate of these unknown but probable losses inherent in the portfolio.

 

53


Table of Contents

The Company formally assesses the adequacy of the allowance for originated loan losses on a quarterly basis. Determination of the adequacy is based on ongoing assessments of the probable risk in the outstanding originated loan portfolio, and to a lesser extent the Company’s originated loan commitments. These assessments include the periodic re-grading of credits based on changes in their individual credit characteristics including delinquency, seasoning, recent financial performance of the borrower, economic factors, changes in the interest rate environment, growth of the portfolio as a whole or by segment, and other factors as warranted. Loans are initially graded when originated. They are re-graded as they are renewed, when there is a new loan to the same borrower, when identified facts demonstrate heightened risk of nonpayment, or if they become delinquent. Re-grading of larger problem loans occurs at least quarterly. Confirmation of the quality of the grading process is obtained by independent credit reviews conducted by consultants specifically hired for this purpose and by various bank regulatory agencies.

The Company’s method for assessing the appropriateness of the allowance for originated loan losses includes specific allowances for impaired originated loans and leases, formula allowance factors for pools of credits, and allowances for changing environmental factors (e.g., interest rates, growth, economic conditions, etc.). Allowance factors for loan pools were based on historical loss experience by product type and prior risk rating.

Loans purchased or acquired in a business combination are referred to as acquired loans. Acquired loans are valued as of acquisition date in accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) Topic 805, Business Combinations. Loans acquired with evidence of credit deterioration since origination for which it is probable that all contractually required payments will not be collected are referred to as purchased credit impaired (PCI) loans. PCI loans are accounted for under FASB ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality. Under FASB ASC Topic 805 and FASB ASC Topic 310-30, PCI loans are recorded at fair value at acquisition date, factoring in credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for loan losses is not carried over or recorded as of the acquisition date. Fair value is defined as the present value of the future estimated principal and interest payments of the loan, with the discount rate used in the present value calculation representing the estimated effective yield of the loan. Default rates, loss severity, and prepayment speed assumptions are periodically reassessed and our estimate of future payments is adjusted accordingly. The difference between contractual future payments and estimated future payments is referred to as the nonaccretable difference. The difference between estimated future payments and the present value of the estimated future payments is referred to as the accretable yield. The accretable yield represents the amount that is expected to be recorded as interest income over the remaining life of the loan. If after acquisition, the Company determines that the estimated future cash flows of a PCI loan are expected to be more than the originally estimated, an increase in the discount rate (effective yield) would be made such that the newly increased accretable yield would be recognized, on a level yield basis, over the remaining estimated life of the loan. If, after acquisition, the Company determines that the estimated future cash flows of a PCI loan are expected to be less than the previously estimated, the discount rate would first be reduced until the present value of the reduced cash flow estimate equals the previous present value however, the discount rate may not be lowered below its original level at acquisition. If the discount rate has been lowered to its original level and the present value has not been sufficiently lowered, an allowance for loan loss would be established through a provision for loan losses charged to expense to decrease the present value to the required level. If the estimated cash flows improve after an allowance has been established for a loan, the allowance may be partially or fully reversed depending on the improvement in the estimated cash flows. Only after the allowance has been fully reversed may the discount rate be increased. PCI loans are put on nonaccrual status when cash flows cannot be reasonably estimated. PCI loans on nonaccrual status are accounted for using the cost recovery method or cash basis method of income recognition. PCI loans are charged off when evidence suggests cash flows are not recoverable. Foreclosed assets from PCI loans are recorded in foreclosed assets at fair value with the fair value at time of foreclosure representing cash flow from the loan. ASC 310-30 allows PCI loans with similar risk characteristics and acquisition time frame to be “pooled” and have their cash flows aggregated as if they were one loan. The Company elected to use the “pooled” method of ASC 310-30 for PCI – other loans in the acquisition of certain assets and liabilities of Granite and Citizens.

Acquired loans that are not PCI loans are referred to as purchased not credit impaired (PNCI) loans. PNCI loans are accounted for under FASB ASC Topic 310-20, Receivables – Nonrefundable Fees and Other Costs, in which interest income is accrued on a level-yield basis for performing loans. For income recognition purposes, this method assumes that all contractual cash flows will be collected, and no allowance for loan losses is established at the time of acquisition. Post-acquisition date, an allowance for loan losses may need to be established for acquired loans through a provision charged to earnings for credit losses incurred subsequent to acquisition. Under ASC 310-20, the loss would be measured based on the probable shortfall in relation to the contractual note requirements, consistent with our allowance for loan loss policy for similar loans.

When referring to PNCI and PCI loans we use the terms “nonaccretable difference”, “accretable yield”, or “purchase discount”. Nonaccretable difference is the difference between undiscounted contractual cash flows due and undiscounted cash flows we expect to collect, or put another way, it is the undiscounted contractual cash flows we do not expect to collect. Accretable yield is the difference between undiscounted cash flows we expect to collect and the value at which we have recorded the loan on our financial statements. On the date of acquisition, all purchased loans are recorded on our consolidated financial statements at estimated fair value. Purchase discount is the difference between the estimated fair value of loans on the date of acquisition and the principal amount owed by the borrower, net of charge offs, on the date of acquisition. We may also refer to “discounts to principal balance of loans owed, net of charge-offs”. Discounts to principal balance of loans owed, net of charge-offs is the difference between principal balance of loans owed, net of charge-offs, and loans as recorded on our financial statements. Discounts to principal balance of loans owed, net of charge-offs arise from purchase discounts, and equal the purchase discount on the acquisition date.

Loans are also categorized as “covered” or “noncovered”. Covered loans refer to loans covered by a FDIC loss sharing agreement. Noncovered loans refer to loans not covered by a FDIC loss sharing agreement.

Originated loans and PNCI loans are reviewed on an individual basis for reclassification to nonaccrual status when any one of the following occurs: the loan becomes 90 days past due as to interest or principal, the full and timely collection of additional interest or principal becomes

 

54


Table of Contents

uncertain, the loan is classified as doubtful by internal credit review or bank regulatory agencies, a portion of the principal balance has been charged off, or the Company takes possession of the collateral. Loans that are placed on nonaccrual even though the borrowers continue to repay the loans as scheduled are classified as “performing nonaccrual” and are included in total nonperforming loans. The reclassification of loans as nonaccrual does not necessarily reflect management’s judgment as to whether they are collectible.

Interest income on originated nonaccrual loans that would have been recognized during the months ended March 31, 2017 and 2016, if all such loans had been current in accordance with their original terms, totaled $188,000 and $287,000, respectively. Interest income actually recognized on these originated loans during the three months ended March 31, 2017 and 2016 was $2,000 and $19,000, respectively. Interest income on PNCI nonaccrual loans that would have been recognized during the three months ended March 31, 2017 and 2016, if all such loans had been current in accordance with their original terms, totaled $37,000 and $87,000, respectively. Interest income actually recognized on these PNCI loans during the three months ended March 31, 2017 and 2016 was $0 and $1,000.

The Company’s policy is to place originated loans and PNCI loans 90 days or more past due on nonaccrual status. In some instances when an originated loan is 90 days past due Management does not place it on nonaccrual status because the loan is well secured and in the process of collection. A loan is considered to be in the process of collection if, based on a probable specific event, it is expected that the loan will be repaid or brought current. Generally, this collection period would not exceed 30 days. Loans where the collateral has been repossessed are classified as foreclosed assets. Management considers both the adequacy of the collateral and the other resources of the borrower in determining the steps to be taken to collect nonaccrual loans. Alternatives that are considered are foreclosure, collecting on guarantees, restructuring the loan or collection lawsuits.

The following table sets forth the amount of the Bank’s nonperforming assets as of the dates indicated. For purposes of the following table, “PCI – other” loans that are 90 days past due and still accruing are not considered nonperforming loans. “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:

 

(In thousands)    March 31,
2017
    December 31,
2016
 

Performing nonaccrual loans

   $ 16,401     $ 17,677  

Nonperforming nonaccrual loans

     1,273       2,451  
  

 

 

   

 

 

 

Total nonaccrual loans

     17,674       20,128  

Originated and PNCI loans 90 days past due and still accruing

     1,837       —    
  

 

 

   

 

 

 

Total nonperforming loans

     19,511       20,128  

Noncovered foreclosed assets

     3,529       3,763  

Covered foreclosed assets

     —         223  
  

 

 

   

 

 

 

Total nonperforming assets

   $ 23,040     $ 24,114  
  

 

 

   

 

 

 

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

   $ 499     $ 911  

Indemnified portion of covered foreclosed assets

     —         218  

Nonperforming assets to total assets

     0.51     0.53

Nonperforming loans to total loans

     0.71     0.73

Allowance for loan losses to nonperforming loans

     159     161

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

     1.98     2.09

 

55


Table of Contents

The following table set forth the amount of the Bank’s nonperforming assets as of the dates indicated. For purposes of the following table, “PCI – other” loans that are 90 days past due and still accruing are not considered nonperforming loans. “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:

 

     March 31, 2017  
(dollars in thousands)    Originated     PNCI     PCI – cash basis     PCI - other     Total  

Performing nonaccrual loans

   $ 10,388     $ 2,008     $ 2,632     $ 1,373     $ 16,401  

Nonperforming nonaccrual loans

     1,008       144       121       —         1,273  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonaccrual loans

     11,396       2,152       2,753       1,373       17,674  

Originated and PNCI loans 90 days past due and still accruing

     1,837       —         —         —         1,837  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming loans

     13,233       2,152       2,753       1,373       19,511  

Noncovered foreclosed assets

     2,043       —         —         —         2,043  

Covered foreclosed assets

     —         —         —         1,486       1,486  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 15,276     $ 2,152     $ 2,753     $ 2,859     $ 23,040  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 499       —         —         —       $ 499  

Indemnified portion of covered foreclosed assets

     —         —         —         —         —    

Nonperforming assets to total assets

     0.34     0.05     0.06     0.06     0.51

Nonperforming loans to total loans

     0.56     0.61     100.00     6.61     0.71

Allowance for loan losses to nonperforming loans

     205     65     —         176     159

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

     1.42     2.89     65.03     23.43     1.98

The following table set forth the amount of the Bank’s nonperforming assets as of the dates indicated. For purposes of the following table, “PCI – other” loans that are 90 days past due and still accruing are not considered nonperforming loans. “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:

 

     December 31, 2016  
(dollars in thousands)    Originated     PNCI     PCI – cash basis     PCI - other     Total  

Performing nonaccrual loans

   $ 11,146     $ 2,131     $ 2,983     $ 1,417     $ 17,677  

Nonperforming nonaccrual loans

     1,748       703       —         —         2,451  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonaccrual loans

     12,894       2,834     $ 2,983     $ 1,417       20,128  

Originated loans 90 days past due and still accruing

     —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming loans

     12,894       2,834     $ 2,983     $ 1,417       20,128  

Noncovered foreclosed assets

     2,277       —         —         1,486       3,763  

Covered foreclosed assets

     —         —         —         223       223  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 15,171     $ 2,834     $ 2,983     $ 3,126     $ 24,114  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 911       —         —         —       $ 911  

Indemnified portion of covered foreclosed assets

     —         —         —       $ 218     $ 218  

Nonperforming assets to total assets

     0.34     0.06     0.07     0.07     0.53

Nonperforming loans to total loans

     0.55     0.75     100.00     6.42     0.73

Allowance for loan losses to nonperforming loans

     218     59     1     189     161

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

     1.48     2.98     64.18     24.44     2.09

 

56


Table of Contents

Changes in nonperforming assets during the three months ended March 31, 2017

 

(dollars in thousands):   

Balance at

March 31,

2017

    

New

NPA

    

Advances/

Capitalized

Costs

    

Pay-downs

/Sales

/Upgrades

   

Charge-offs/

Write-downs

   

Transfers to

Foreclosed

Assets

   

Category

Changes

   

Balance at

December 31,

2016

 

Real estate mortgage:

                   

Residential

   $ 637      $ 222        —        $ (34     —         —         $ 449  

Commercial

     12,346        1,835        —          (382     —       $ (85     —         10,978  

Consumer

                   

Home equity lines

     3,700        —          —          (1,107   $ (71     —       $ (59     4,937  

Home equity loans

     879        199        —          (133     (31     —         59       785  

Auto indirect

     —          —          —          —         —         —         —         —    

Other consumer

     15        57        —          (9     (71     —         —         38  

Commercial

     1,909        129        —          (1,017     (133     —         —         2,930  

Construction:

                   

Residential

     25        14        —          —         —         —         —         11  

Commercial

     —          —          —          —         —         —         —         —    
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming loans

     19,511        2,456        —          (2,682     (306     (85     —         20,128  

Noncovered foreclosed assets

     3,529        —          —          (385     66       85       —         3,763  

Covered foreclosed assets

     —          —          —          (223     —         —         —         223  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 23,040      $ 2,456        —        $ (3,290   $ 240       —         —       $ 24,114  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

Nonperforming assets decreased during the first quarter of 2017 by $1,074,000 (4.5%) to $23,040,000 at March 31, 2017 compared to $24,114,000 at December 31, 2016. The decrease in nonperforming assets during the first quarter of 2017 was primarily the result of sales or upgrades of nonperforming loans to performing status totaling $2,682,000, dispositions of foreclosed assets totaling $608,000, loan charge-offs of $306,000, and write-downs on foreclosed assets totaling $22,000, that were partially offset by new nonperforming loans of $2,456,000, and an increase in foreclosed asset valuation of $66,000, the net result of $22,000 of write-downs and $88,000 of positive adjustments to foreclosed asset valuations.

The $2,456,000 in new nonperforming loans during the first quarter of 2017 was comprised of increases of $222,000 on two residential real estate loans, $1,835,000 on two commercial real estate loans, $199,000 on three home equity lines and loans, $57,000 on 10 consumer loans, $129,000 on two C&I loans, and $14,000 on a single residential construction loan.

The $1,835,000 in new nonperforming commercial real estate loans was primarily made up of one loan in the amount of $1,712,000 secured by a commercial mini storage facility in central California. Related charge-offs are discussed below.

Loan charge-offs during the three months ended March 31, 2017

In the first quarter of 2017, the Company recorded $306,000 in loan charge-offs and $103,000 in deposit overdraft charge-offs less $406,000 in loan recoveries and $74,000 in deposit overdraft recoveries resulting in $71,000 of net recoveries. Primary causes of the loan charges taken in the first quarter of 2017 were gross charge-offs of $102,000 on five home equity lines and loans, $71,000 on 12 other consumer loans, and $133,000 on five 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.

Allowance for Loan Losses

The Company’s allowance for loan losses is comprised of allowances for originated, PNCI and PCI loans. All such allowances are established through a provision for loan losses charged to expense.

Originated and PNCI loans, and deposit related overdrafts are charged against the allowance for originated loan losses when Management believes that the collectability of the principal is unlikely or, with respect to consumer installment loans, according to an established delinquency schedule. The allowances for originated and PNCI loan losses are amounts that Management believes will be adequate to absorb probable losses inherent in existing originated loans, based on evaluations of the collectability, impairment and prior loss experience of those loans and leases. The evaluations take into consideration such factors as changes in the nature and size of the portfolio, overall portfolio quality, loan concentrations, specific problem loans, and current economic conditions that may affect the borrower’s ability to pay. The Company defines an originated or PNCI loan as impaired when it is probable the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Impaired originated and PNCI loans are measured based on the present value of expected future cash flows discounted at the loan’s original effective interest rate. As a practical expedient, impairment may be measured based on the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. When the measure of the impaired loan is less than the recorded investment in the loan, the impairment is recorded through a valuation allowance.

In situations related to originated and PNCI loans where, for economic or legal reasons related to a borrower’s financial difficulties, the Company grants a concession for other than an insignificant period of time to the borrower that the Company would not otherwise consider, the related loan is classified as a troubled debt restructuring (TDR). The Company strives to identify borrowers in financial difficulty early and work with them to modify to more affordable terms before their loan reaches nonaccrual status. These modified terms may include rate

 

57


Table of Contents

reductions, principal forgiveness, payment forbearance and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. In cases where the Company grants the borrower new terms that provide for a reduction of either interest or principal, the Company measures any impairment on the restructuring as noted above for impaired loans. TDR loans are classified as impaired until they are fully paid off or charged off. Loans that are in nonaccrual status at the time they become TDR loans, remain in nonaccrual status until the borrower demonstrates a sustained period of performance which the Company generally believes to be six consecutive months of payments, or equivalent. Otherwise, TDR loans are subject to the same nonaccrual and charge-off policies as noted above with respect to their restructured principal balance.

Credit risk is inherent in the business of lending. As a result, the Company maintains an allowance for loan losses to absorb losses inherent in the Company’s originated and PNCI loan portfolios. These are maintained through periodic charges to earnings. These charges are included in the Consolidated Income Statements as provision for loan losses. All specifically identifiable and quantifiable losses are immediately charged off against the allowance. However, for a variety of reasons, not all losses are immediately known to the Company and, of those that are known, the full extent of the loss may not be quantifiable at that point in time. The balance of the Company’s allowances for originated and PNCI loan losses are meant to be an estimate of these unknown but probable losses inherent in these portfolios.

The Company formally assesses the adequacy of the allowance for originated and PNCI loan losses on a quarterly basis. Determination of the adequacy is based on ongoing assessments of the probable risk in the outstanding originated and PNCI loan portfolios, and to a lesser extent the Company’s originated and PNCI loan commitments. These assessments include the periodic re-grading of credits based on changes in their individual credit characteristics including delinquency, seasoning, recent financial performance of the borrower, economic factors, changes in the interest rate environment, growth of the portfolio as a whole or by segment, and other factors as warranted. Loans are initially graded when originated or acquired. They are re-graded as they are renewed, when there is a new loan to the same borrower, when identified facts demonstrate heightened risk of nonpayment, or if they become delinquent. Re-grading of larger problem loans occurs at least quarterly. Confirmation of the quality of the grading process is obtained by independent credit reviews conducted by consultants specifically hired for this purpose and by various bank regulatory agencies.

The Company’s method for assessing the appropriateness of the allowance for originated and PNCI loan losses includes specific allowances for impaired loans and leases, formula allowance factors for pools of credits, and allowances for changing environmental factors (e.g., interest rates, growth, economic conditions, etc.). Allowance factors for loan pools are based on historical loss experience by product type and prior risk rating. Allowances for impaired loans are based on analysis of individual credits. Allowances for changing environmental factors are Management’s best estimate of the probable impact these changes have had on the originated or PNCI loan portfolio as a whole. The allowances for originated and PNCI loans are included in the allowance for loan losses.

As noted above, the allowances for originated and PNCI loan losses consists of a specific allowance, a formula allowance, and an allowance for environmental factors. The first component, the specific allowance, results from the analysis of identified credits that meet management’s criteria for specific evaluation. These loans are reviewed individually to determine if such loans are considered impaired. Impaired loans are those where management has concluded that it is probable that the borrower will be unable to pay all amounts due under the original contractual terms. Impaired loans are specifically reviewed and evaluated individually by management for loss potential by evaluating sources of repayment, including collateral as applicable, and a specified allowance for loan losses is established where necessary.

The second component of the allowance for originated and PNCI loan losses, the formula allowance, is an estimate of the probable losses that have occurred across the major loan categories in the Company’s originated and PNCI loan portfolios. This analysis is based on loan grades by pool and the loss history of these pools. This analysis covers the Company’s entire originated and PNCI loan portfolios including unused commitments but excludes any loans that were analyzed individually and assigned a specific allowance as discussed above. The total amount allocated for this component is determined by applying loss estimation factors to outstanding loans and loan commitments. The loss factors were previously based primarily on the Company’s historical loss experience tracked over a five-year period and adjusted as appropriate for the input of current trends and events. Because historical loss experience varies for the different categories of originated loans, the loss factors applied to each category also differed. In addition, there is a greater chance that the Company would suffer a loss from a loan that was risk rated less than satisfactory than if the loan was last graded satisfactory. Therefore, for any given category, a larger loss estimation factor was applied to less than satisfactory loans than to those that the Company last graded as satisfactory. The resulting formula allowance was the sum of the allocations determined in this manner.

The third component of the allowances for originated and PNCI loan losses, the environmental factor allowance, is a component that is not allocated to specific loans or groups of loans, but rather is intended to absorb losses that may not be provided for by the other components.

There are several primary reasons that the other components discussed above might not be sufficient to absorb the losses present in the originated and PNCI loan portfolios, and the environmental factor allowance is used to provide for the losses that have occurred because of them.

The first reason is that there are limitations to any credit risk grading process. The volume of originated and PNCI loans makes it impractical to re-grade every loan every quarter. Therefore, it is possible that some currently performing originated or PNCI loans not recently graded will not be as strong as their last grading and an insufficient portion of the allowance will have been allocated to them. Grading and loan review often must be done without knowing whether all relevant facts are at hand. Troubled borrowers may deliberately or inadvertently omit important information from reports or conversations with lending officers regarding their financial condition and the diminished strength of repayment sources.

The second reason is that the loss estimation factors are based primarily on historical loss totals. As such, the factors may not give sufficient weight to such considerations as the current general economic and business conditions that affect the Company’s borrowers and specific industry conditions that affect borrowers in that industry. The factors might also not give sufficient weight to other environmental factors such as changing economic conditions and interest rates, portfolio growth, entrance into new markets or products, and other characteristics as may be determined by Management.

 

58


Table of Contents

Specifically, in assessing how much environmental factor allowance needed to be provided, management considered the following:

 

  with respect to the economy, management considered the effects of changes in GDP, unemployment, CPI, debt statistics, housing starts, housing sales, auto sales, agricultural prices, home affordability, and other economic factors which serve as indicators of economic health and trends and which may have an impact on the performance of our borrowers, and

 

  with respect to changes in the interest rate environment, management considered the recent changes in interest rates and the resultant economic impact it may have had on borrowers with high leverage and/or low profitability; and

 

  with respect to changes in energy prices, management considered the effect that increases, decreases or volatility may have on the performance of our borrowers, and

 

  with respect to loans to borrowers in new markets and growth in general, management considered the relatively short seasoning of such loans and the lack of experience with such borrowers, and

 

  with respect to loans that have not yet been identified as impaired, management considered the volume and severity of past due loans.

Each of these considerations was assigned a factor and applied to a portion or the entire originated and PNCI loan portfolios. Since these factors are not derived from experience and are applied to large non-homogeneous groups of loans, they are available for use across the portfolio as a whole.

Acquired loans are valued as of acquisition date in accordance with FASB ASC Topic 805, Business Combinations. Loans purchased with evidence of credit deterioration since origination for which it is probable that all contractually required payments will not be collected are referred to as purchased credit impaired (PCI) loans. PCI loans are accounted for under FASB ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality. In addition, because of the significant credit discounts associated with the loans acquired in the Granite acquisition, the Company elected to account for all loans acquired in the Granite acquisition under FASB ASC Topic 310-30, and classify them all as PCI loans. Under FASB ASC Topic 805 and FASB ASC Topic 310-30, PCI loans are recorded at fair value at acquisition date, factoring in credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for loan losses is not carried over or recorded as of the acquisition date. Fair value is defined as the present value of the future estimated principal and interest payments of the loan, with the discount rate used in the present value calculation representing the estimated effective yield of the loan. The difference between contractual future payments and estimated future payments is referred to as the nonaccretable difference. The difference between estimated future payments and the present value of the estimated future payments is referred to as the accretable yield. The accretable yield represents the amount that is expected to be recorded as interest income over the remaining life of the loan. If after acquisition, the Company determines that the future cash flows of a PCI loan are expected to be more than the originally estimated, an increase in the discount rate (effective yield) would be made such that the newly increased accretable yield would be recognized, on a level yield basis, over the remaining estimated life of the loan. If after acquisition, the Company determines that the future cash flows of a PCI loan are expected to be less than the previously estimated, the discount rate would first be reduced until the present value of the reduced cash flow estimate equals the previous present value however, the discount rate may not be lowered below its original level. If the discount rate has been lowered to its original level and the present value has not been sufficiently lowered, an allowance for loan loss would be established through a provision for loan losses charged to expense to decrease the present value to the required level. If the estimated cash flows improve after an allowance has been established for a loan, the allowance may be partially or fully reversed depending on the improvement in the estimated cash flows. Only after the allowance has been fully reversed may the discount rate be increased. PCI loans are put on nonaccrual status when cash flows cannot be reasonably estimated. PCI loans are charged off when evidence suggests cash flows are not recoverable. Foreclosed assets from PCI loans are recorded in foreclosed assets at fair value with the fair value at time of foreclosure representing cash flow from the loan. ASC 310-30 allows PCI loans with similar risk characteristics and acquisition time frame to be “pooled” and have their cash flows aggregated as if they were one loan.

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,
2017
    December 31,
2016
 

Allowance for originated and PNCI loan losses:

    

Specific allowance

   $ 1,686     $ 2,046  

Formula allowance

     16,812       17,485  

Environmental factors allowance

     10,088       10,275  
  

 

 

   

 

 

 

Allowance for originated and PNCI loan losses

     28,586       29,806  

Allowance for PCI loan losses

     2,431       2,697  
  

 

 

   

 

 

 

Allowance for loan losses

   $ 31,017     $ 32,503  
  

 

 

   

 

 

 

Allowance for loan losses to loans

     1.12     1.18

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 $31,017,000 allowance for loan losses at March 31, 2017 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.

 

59


Table of Contents

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

 

(in thousands)    March 31,
2017
     December 31,
2016
 

Real estate mortgage

   $ 14,235      $ 14,292  

Consumer

     9,545        10,284  

Commercial

     5,326        5,831  

Real estate construction

     1,911        2,096  
  

 

 

    

 

 

 

Total allowance for loan losses

   $ 31,017      $ 32,503  
  

 

 

    

 

 

 

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

 

     March 31,
2017
    December 31,
2016
 

Real estate mortgage

     45.9     44.0

Consumer

     30.8     31.6

Commercial

     17.2     17.9

Real estate construction

     6.1     6.5
  

 

 

   

 

 

 

Total allowance for loan losses

     100.0     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,
2017
    December 31,
2016
 

Real estate mortgage

     0.69     0.69

Consumer

     2.70     2.84

Commercial

     2.50     2.69

Real estate construction

     1.53     1.71
  

 

 

   

 

 

 

Total allowance for loan losses

     1.12     1.18
  

 

 

   

 

 

 

 

60


Table of Contents

The following tables summarize the activity in the allowance for loan losses, reserve for unfunded commitments, and allowance for losses (which is comprised of the allowance for loan losses and the reserve for unfunded commitments) for the periods indicated (dollars in thousands):

 

     Three months ended March 31,  
     2017     2016  

Allowance for loan losses:

    

Balance at beginning of period

   $ 32,503     $ 36,011  

Provision for loan losses

     (1,557     209  

Loans charged off:

    

Real estate mortgage:

    

Residential

     —         (37

Commercial

     —         (793

Consumer:

    

Home equity lines

     (71     (214

Home equity loans

     (31     —    

Auto indirect

     —         —    

Other consumer

     (174     (207

Commercial

     (133     (38

Construction:

    

Residential

     —         —    

Commercial

     —         —    
  

 

 

   

 

 

 

Total loans charged off

     (409     (1,289

Recoveries of previously charged-off loans:

    

Real estate mortgage:

    

Residential

     —         2  

Commercial

     110       817  

Consumer:

    

Home equity lines

     46       281  

Home equity loans

     12       49  

Auto indirect

     —         9  

Other consumer

     141       121  

Commercial

     170       177  

Construction:

    

Residential

     —         —    

Commercial

     1       1  
  

 

 

   

 

 

 

Total recoveries of previously charged off loans

     480       1,457  
  

 

 

   

 

 

 

Net (charge-offs) recoveries

     71       168  
  

 

 

   

 

 

 

Balance at end of period

   $ 31,017     $ 36,388  
  

 

 

   

 

 

 
     Three months ended March 31,  
     2017     2016  

Reserve for unfunded commitments:

    

Balance at beginning of period

   $ 2,719     $ 2,475  

Benefit from reversal of provision for losses – unfunded commitments

     15       —    
  

 

 

   

 

 

 

Balance at end of period

   $ 2,734     $ 2,475  
  

 

 

   

 

 

 

Balance at end of period:

    

Allowance for loan losses

   $ 31,017     $ 36,388  

Reserve for unfunded commitments

     2,734       2,475  
  

 

 

   

 

 

 

Allowance for loan losses and Reserve for unfunded commitments

   $ 33,751     $ 38,863  
  

 

 

   

 

 

 

As a percentage of total loans at end of period:

    

Allowance for loan losses

     1.12     1.43

Reserve for unfunded commitments

     0.10     0.10
  

 

 

   

 

 

 

Allowance for loan losses and Reserve for unfunded commitments

     1.22     1.53
  

 

 

   

 

 

 

Average total loans

   $ 2,758,544     $ 2,537,574  

Ratios (annualized):

    

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

     (0.01 )%      (0.03 )% 

Provision for (benefit from) loan losses to average loans outstanding during period

     (0.23 )%      0.03

 

61


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):

 

(dollars in thousands):    Balance at
March 31,
2017
     New
NPA
     Advances/
Capitalized
Costs/Other
     Sales     Valuation
Adjustments
     Transfers
from Loans
     Category
Changes
     Balance at
December 31,
2016
 

Noncovered:

                      

Land & Construction

   $ 1,497        —          —        $ (15     —          —          —        $ 1,512  

Residential real estate

     1,207        —          —          (234     —          —          —          1,441  

Commercial real estate

     825        —          —          (136   $ 66      $ 85        —          810  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total noncovered

     3,529        —          —          (385     66        85        —          3,763  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Covered:

                      

Land & Construction

     —          —          —          —         —          —          —          —    

Residential real estate

     —          —          —          (223     —          —          —          223  

Commercial real estate

     —          —          —          —         —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total covered

     —          —          —          (223     —          —          —          223  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total foreclosed assets

   $ 3,529        —          —        $ (608   $ 66      $ 85        —        $ 3,986  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Premises and Equipment

Premises and equipment were comprised of:

 

     March 31,
2017
     December 31,
2016
 
     (In thousands)  

Land & land improvements

   $ 9,522      $ 9,522  

Buildings

     43,600        42,345  

Furniture and equipment

     33,077        31,428  
  

 

 

    

 

 

 
     86,199        83,295  

Less: Accumulated depreciation

     (38,719      (37,412
  

 

 

    

 

 

 
     47,480        45,883  

Construction in progress

     2,028        2,523  
  

 

 

    

 

 

 

Total premises and equipment

   $ 49,508      $ 48,406  
  

 

 

    

 

 

 

During the three months ended March 31, 2017, premises and equipment increased $1,102,000 due to purchases of $2,413,000, that were partially offset by depreciation of $1,311,000 and disposals of premises and equipment with net book value of $0.

Intangible Assets

Intangible assets at were comprised of the following as of the dates indicated:

 

(In thousands)    March 31,
2017
     December 31,
2016
 

Core-deposit intangible

   $ 6,204      $ 6,563  

Goodwill

     64,311        64,311  
  

 

 

    

 

 

 

Total intangible assets

   $ 70,515      $ 70,874  
  

 

 

    

 

 

 

The core-deposit intangible assets resulted from the Bank’s acquisition of three bank branches from Bank of America on March 18, 2016, North Valley Bancorp in 2014, Citizens in 2011, and Granite in 2010. The goodwill intangible asset includes $849,000 from the acquisition of three bank branches from Bank of America on March 18, 2016, $47,943,000 from the North Valley Bancorp acquisition in 2014, and $15,519,000 from the North State National Bank acquisition in 2003. Amortization of core deposit intangible assets amounting to $299,000 and $289,000 was recorded during the three months ended March 31, 2016 and 2015, respectively.

Investment in Low Income Housing Tax Credit Funds

During the three months ended March 31, 2017, the Company’s investment in low income housing tax credit funds, recorded in other assets, decreased $281,000 to $18,184,000 due amortization of such investments. During the three months ended March 31, 2017, the Company made $796,000 of capital contributions to several of its five existing low income housing tax credit fund investments bringing its commitment for future capital contributions to $14,380,000 at March 31, 2017. This commitment for low income housing tax credit funds is recorded in other liabilities.

Deposits

During the three months ended March 31, 2017, the Company’s deposits increased $3,324,000 (0.09%) to $3,898,884,000. Included in the March 31, 2017 and December 31, 2016 certificate of deposit balances are $50,000,000 from the State of California. The Bank participates in a deposit program offered by the State of California whereby the State may make deposits at the Bank’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 Bank. See Note 13 to the condensed consolidated financial statements at Item 1 of Part I of this report for more information about the Company’s deposits.

Long-Term Debt

See Note 16 to the condensed consolidated financial statements at Item 1 of Part I of this report for information about the Company’s other borrowings, including long-term debt.

 

62


Table of Contents

Junior Subordinated Debt

See Note 17 to the condensed consolidated financial statements at Item 1 of Part I of this report for information about the Company’s junior subordinated debt.

Off-Balance Sheet Arrangements

See Note 18 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, 2017, the Company did not repurchase any shares under this plan. This plan has no stated expiration date for the repurchases. As of March 31, 2017, the Company had repurchased 166,600 shares under this plan, which left 333,400 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 $486,718,000 at March 31, 2017. This amount represents an increase of $9,371,000 (2.0%) from December 31, 2016, the net result of comprehensive income for the period of $12,590,000, and the effect of equity compensation vesting of $381,000, and the exercise of stock options of $435,000, that were partially offset by dividends paid of $3,431,000, and repurchase of common stock of $604,000. The Company’s ratio of equity to total assets was 10.7% and 10.6% as of March 31, 2017 and December 31, 2016, respectively. We believe that the Company and the Bank were in compliance with the applicable minimum capital requirements set forth in the final Basel III Capital rules as of March 31, 2017. The following summarizes the Company’s ratios of capital to risk-adjusted assets as of the dates indicated:

 

     March 31, 2017     December 31, 2016  
     Ratio     Minimum
Regulatory
Requirement
    Ratio     Minimum
Regulatory
Requirement
 

Total capital

     14.86     9.250     14.65     8.625

Tier I capital

     13.87     7.250     13.62     6.625

Common equity Tier 1 capital

     12.29     5.750     12.07     5.125

Leverage

     10.77     4.00     10.56     4.00

See Note 19 and Note 29 to the condensed consolidated financial statements at Item 1 of Part I of this report for additional information about the Company’s capital resources.

Liquidity

The Bank’s principal source of asset liquidity is cash at Federal Reserve and other banks and marketable investment securities available for sale. At March 31, 2017, cash at Federal Reserve and other banks in excess of reserve requirements and investment securities available for sale totaled $813,685,000, or 18.0% of total assets, representing an increase of $36,023,000 (4.6%) from $777,662,000, or 17.2% of total assets at December 31, 2016. This increase in cash and securities available for sale is due mainly to the maturity of investments held to maturity that were reinvested into investments available for sale, and cash flows from operations during the three months ended March 31, 2017. The Company’s profitability during the first three months of 2017 generated cash flows from operations of $19,444,000 compared to $4,100,000 during the first three months of 2016. Maturities of investment securities produced cash inflows of $36,143,000 during the three months ended March 31, 2017 compared to $30,867,000 for the three months ended March 31, 2016. During the three months ended March 31, 2017, the Company invested in securities totaling $35,241,000 and net loan principal increases of $1,613,000 compared to $77,045,000 invested in securities and $45,515,000 net loan principal increases, respectively, during the first three months of 2016. Proceeds from the sale of loans other than loans originated for sale accounted for $27,049,000 of investing sources of funds during the three months ended March 31, 2016. Proceeds from the sale of foreclosed assets accounted for $726,000 and $1,417,000 of investing sources of funds during the three months ended March 31, 2017 and 2016, respectively. Proceeds from the sale of foreclosed assets accounted for $3,338,000 of investing sources of funds during the three months ended March 31, 2017. The acquisition of three bank branches, and the assumption of $161,231,000 of associated deposit balances, from Bank of America on March 18, 2016, accounted for $156,316,000 of investing sources of funds during the three months ended March 31, 2016. These changes in investment and loan balances, proceeds from sale of foreclosed assets and premises held for sale, and the acquisition of branches and associated deposits, contributed to net cash provided by investing activities of $1,222,000 during the three months ended March 31, 2017, compared to net cash provided by investing activities of $85,666,000 during the three months ended March 31, 2016. Financing activities used net cash of $2,572,000 during the three months ended March 31, 2017, compared to net cash used by financing activities of $4,349,000 during the three months ended March 31, 2016. Deposit balance increases provided $3,324,000 of financing sources of funds during the three months ended March 31, 2017. Deposit balance decreases, net of the deposits assumed in the acquisition of bank branches on March 18, 2016, accounted for $7,457,000 of financing uses of funds during the three months ended March 31, 2016. Net changes in other borrowings accounted for $2,296,000 of financing uses of funds during the three months ended March 31, 2017, compared to $6,343,000 of financing sources of funds during the three months ended March 31, 2016. Dividends paid used $3,431,000 and $3,418,000 of cash during the three months ended March 31, 2017 and 2016, respectively. The Company’s liquidity is dependent on dividends received from the Bank. Dividends from the Bank are subject to certain regulatory restrictions.

 

63


Table of Contents
Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Company’s assessment of market risk as of March 31, 2017 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, 2016

 

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, 2017. 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, 2017.

During the three months ended March 31, 2017, 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.

See Note 18 to the condensed consolidated financial statements at Item 1 of Part I of this report, for a discussion of the Company’s involvement in litigation.

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, 2016 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, 2017:

 

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
shares that may yet
be purchased under the
plans or programs(2)
 

Jan. 1-31, 2017

     —          —          —          333,400  

Feb. 1-28, 2017

     16,251      $ 37.17        —          333,400  

Mar. 1-31, 2017

     —          —          —          333,400  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     16,251      $ 37.17        —          333,400  

 

(1) Includes shares purchased by the Company’s Employee Stock Ownership Plan and pursuant to various other equity incentive plans. See Note 19 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.

 

64


Table of Contents

Item 6 – Exhibits

EXHIBIT INDEX

 

Exhibit No.

  

Exhibit

    3.1    Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to TriCo’s Current Report on Form 8-K filed on March 17, 2009).
    3.2    Bylaws of TriCo, as amended (incorporated by reference to Exhibit 3.1 to TriCo’s Current Report on Form 8-K filed February 17, 2011).
    4.1    Instruments defining the rights of holders of the long-term debt securities of the TriCo and its subsidiaries are omitted pursuant to section (b)(4)(iii)(A) of Item 601 of Regulation S-K. TriCo hereby agrees to furnish copies of these instruments to the Securities and Exchange Commission upon request.
  10.1*    Form of Change of Control Agreement among TriCo, Tri Counties Bank and each of Dan Bailey, Craig Carney, John Fleshood, Richard O’Sullivan, and Thomas Reddish (incorporated by reference to Exhibit 10.2 to TriCo’s Current Report on Form 8-K filed on July 23, 2013).
  10.2*    TriCo’s 2001 Stock Option Plan, as amended (incorporated by reference to Exhibit 10.7 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2005).
  10.3*    TriCo’s 2009 Equity Incentive Plan, as amended (incorporated by reference to Exhibit 10.2 to TriCo’s Current Report on Form 8-K filed April 3, 2013).
  10.4*    Amended Employment Agreement between TriCo and Richard Smith dated as of March 28, 2013 (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form 8-K filed April 3, 2013).
  10.5*    Transaction Bonus Agreement between TriCo Bancshares and Richard P. Smith dated as of August 7, 2014 (incorporated by reference to Exhibit 10.4 to TriCo’s Form 8-K filed on August 13, 2014).
  10.6*    Tri Counties Bank Executive Deferred Compensation Plan restated April 1, 1992, and January 1, 2005 (incorporated by reference to Exhibit 10.9 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2005).
  10.7*    Tri Counties Bank Deferred Compensation Plan for Directors effective January 1, 2005 (incorporated by reference to Exhibit 10.10 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2005).
  10.8*    2005 Tri Counties Bank Deferred Compensation Plan for Executives and Directors effective January 1, 2005 (incorporated by reference to Exhibit 10.11 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2005).
  10.9*    Tri Counties Bank Supplemental Retirement Plan for Directors dated September 1, 1987, as restated January 1, 2001, and amended and restated January 1, 2004 (incorporated by reference to Exhibit 10.12 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
  10.10*    2004 TriCo Bancshares Supplemental Retirement Plan for Directors effective January 1, 2004 (incorporated by reference to Exhibit 10.13 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
  10.11*    Tri Counties Bank Supplemental Executive Retirement Plan effective September 1, 1987, as amended and restated January 1, 2004 (incorporated by reference to Exhibit 10.14 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
  10.12*    2004 TriCo Bancshares Supplemental Executive Retirement Plan effective January 1, 2004 (incorporated by reference to Exhibit 10.15 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
  10.13*    Form of Joint Beneficiary Agreement effective March 31, 2003 between Tri Counties Bank and each of George Barstow, Dan Bay, Ron Bee, Craig Carney, Robert Elmore, Greg Gill, Richard Miller, Richard O’Sullivan, Thomas Reddish, Jerald Sax, and Richard Smith (incorporated by reference to Exhibit 10.14 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).
  10.14*    Form of Joint Beneficiary Agreement effective March 31, 2003 between Tri Counties Bank and each of Don Amaral, William Casey, Craig Compton, John Hasbrook, Michael Koehnen, Donald Murphy, Carroll Taresh, and Alex Vereschagin (incorporated by reference to Exhibit 10.15 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).
  10.15*    Form of Tri Counties Bank Executive Long Term Care Agreement effective June 10, 2003 between Tri Counties Bank and each of Craig Carney, Richard Miller, Richard O’Sullivan, and Thomas Reddish (incorporated by reference to Exhibit 10.16 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).
  10.16*    Form of Tri Counties Bank Director Long Term Care Agreement effective June 10, 2003 between Tri Counties Bank and each of Don Amaral, William Casey, Craig Compton, John Hasbrook, Michael Koehnen, Carroll Taresh, and Alex Vereschagin (incorporated by reference to Exhibit 10.17 to TriCo’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).
  10.17*    Form of Indemnification Agreement between TriCo and its directors and executive officers (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form 8-K filed September 10, 2013).
  10.18*    Form of Indemnification Agreement between Tri Counties Bank its directors and executive officers (incorporated by reference to Exhibit 10.2 to TriCo’s Current Report on Form 8-K filed September 10, 2013).
  10.19*    Form of Stock Option Agreement and Grant Notice pursuant to TriCo’s 2009 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form 8-K filed May 25, 2010).
  10.20*    Form of Restricted Stock Unit Agreement and Grant Notice for Non-Employee Executives pursuant to TriCo’s 2009 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form 8-K filed November 14, 2014).

 

65


Table of Contents

Item 6 – Exhibits (continued)

 

  10.21*    Form of Restricted Stock Unit Agreement and Grant Notice for Directors pursuant to TriCo’s 2009 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form 8-K filed November 14, 2014).
  10.22*    Form of Performance Award Agreement and Grant Notice pursuant to TriCo’s 2009 Equity Incentive Plan (incorporated by reference to Exhibit 10.3 to TriCo’s Current Report on Form 8-K filed August 13, 2014).
  10.23*    John Fleshood Offer Letter dated November 3, 2016 (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form 8-K filed on November 30, 2016).
  10.24*    Amendment to John Fleshood Offer Letter dated December 19, 2016 (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form 8-K filed on November 30, 2016).
  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

 

* Management contract or compensatory plan or arrangement

 

66


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 10, 2017      

/s/ Thomas J. Reddish

      Thomas J. Reddish
      Executive Vice President and Chief Financial Officer
      (Duly authorized officer and principal accounting and financial officer)

 

67