Attached files

file filename
EX-32.2 - EXHIBIT 32.2 - HANMI FINANCIAL CORPexhibit3222018q3.htm
EX-32.1 - EXHIBIT 32.1 - HANMI FINANCIAL CORPexhibit3212018q3.htm
EX-31.2 - EXHIBIT 31.2 - HANMI FINANCIAL CORPexhibit3122018q3.htm
EX-31.1 - EXHIBIT 31.1 - HANMI FINANCIAL CORPexhibit3112018q3.htm


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

FORM 10-Q
 
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended September 30, 2018
or
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period From                      To                     
Commission File Number: 000-30421

 HANMI FINANCIAL CORPORATION
(Exact Name of Registrant as Specified in its Charter)
Delaware
 
95-4788120
(State or Other Jurisdiction of
Incorporation or Organization)
 
(I.R.S. Employer
Identification No.)
 
 
3660 Wilshire Boulevard, Penthouse Suite A
Los Angeles, California
 
90010
(Address of Principal Executive Offices)
 
(Zip Code)
(213) 382-2200
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name, Former Address and Former Fiscal Year, If Changed Since Last Report)
 Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨
Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files).    Yes  x    No  ¨
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer
 
x
Accelerated Filer
¨
Non-Accelerated Filer
 
¨ 
Smaller Reporting Company
¨
 
 
 
Emerging Growth Company
¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes  ¨    No  x
As of November 5, 2018, there were 31,780,321 outstanding shares of the Registrant’s Common Stock.




Hanmi Financial Corporation and Subsidiaries
Quarterly Report on Form 10-Q
Three and Nine Months Ended September 30, 2018
Table of Contents
 
 
 
 
Item 1.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 2.
 
 
 
Item 3.
 
 
 
Item 4.
 
Item 1.
 
 
 
Item 1A.
 
 
 
Item 2.
 
 
 
Item 3.
 
 
 
Item 4.
 
 
 
Item 5.
 
 
 
Item 6.
 
 
 


2



Part I — Financial Information
Item 1. Financial Statements
Hanmi Financial Corporation and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share data)
 
 
(Unaudited) September 30, 2018
 
December 31, 2017
Assets
 
 
 
 
Cash and due from banks
 
$
159,617

 
$
153,826

Securities available for sale, at fair value (amortized cost of $588,097 as of September 30, 2018 and $581,992 as of December 31, 2017)
 
572,236

 
578,804

Loans held for sale, at the lower of cost or fair value
 
4,455

 
6,394

Loans and leases receivable, net of allowance for loan and lease losses of $31,676 as of September 30, 2018 and $31,043 as of December 31, 2017
 
4,551,207

 
4,273,415

Accrued interest receivable
 
13,646

 
12,770

Premises and equipment, net
 
28,552

 
26,655

Customers’ liability on acceptances
 
1,265

 
803

Servicing assets
 
8,878

 
10,218

Goodwill and other intangible assets, net
 
12,273

 
12,544

Federal Home Loan Bank ("FHLB") stock, at cost
 
16,385

 
16,385

Bank-owned life insurance
 
51,372

 
50,554

Prepaid expenses and other assets
 
67,156

 
68,117

Total assets
 
$
5,487,042

 
$
5,210,485

Liabilities and stockholders’ equity
 
 
 
 
Liabilities:
 
 
 
 
Deposits:
 
 
 
 
Noninterest-bearing
 
$
1,313,777

 
$
1,312,274

Interest-bearing
 
3,300,645

 
3,036,380

Total deposits
 
4,614,422

 
4,348,654

Accrued interest payable
 
8,153

 
5,309

Bank’s liability on acceptances
 
1,265

 
803

Borrowings
 
160,000

 
150,000

Subordinated debentures
 
117,670

 
117,270

Accrued expenses and other liabilities
 
17,784

 
25,972

Total liabilities
 
4,919,294

 
4,648,008

Stockholders’ equity:
 
 
 
 
Common stock, $0.001 par value; authorized 62,500,000 shares; issued 33,188,833 shares (32,087,236 shares outstanding) as of September 30, 2018 and issued 33,083,133 shares (32,431,627 shares outstanding) as of December 31, 2017
 
33

 
33

Additional paid-in capital
 
568,861

 
565,627

Accumulated other comprehensive loss, net of tax benefit of $4,566 as of September 30, 2018 and $1,319 as of December 31, 2017
 
(11,295
)
 
(1,869
)
Retained earnings
 
93,768

 
70,575

Less: treasury stock, at cost; 1,101,597 shares as of September 30, 2018 and 651,506 shares as of December 31, 2017
 
(83,619
)
 
(71,889
)
Total stockholders’ equity
 
567,748

 
562,477

Total liabilities and stockholders’ equity
 
$
5,487,042

 
$
5,210,485


See Accompanying Notes to Consolidated Financial Statements (Unaudited)

3



Hanmi Financial Corporation and Subsidiaries
Consolidated Statements of Income (Unaudited)
(in thousands, except share and per share data)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017
 
2018
 
2017
Interest and dividend income:
 
 
 
 
 
 
 
Interest and fees on loans and leases
$
56,361

 
$
50,265

 
$
161,643

 
$
143,614

Interest on securities
3,238

 
3,188

 
9,541

 
8,657

Dividends on FHLB stock
286

 
286

 
858

 
943

Interest on deposits in other banks
151

 
123

 
398

 
323

Total interest and dividend income
60,036

 
53,862

 
172,440

 
153,537

Interest expense:
 
 
 
 
 
 
 
Interest on deposits
11,694

 
7,071

 
28,944

 
18,687

Interest on borrowings
1,264

 
198

 
2,959

 
714

Interest on subordinated debentures
1,749

 
1,667

 
5,170

 
3,677

Total interest expense
14,707

 
8,936

 
37,073

 
23,078

Net interest income before provision for loan and lease losses
45,329

 
44,926

 
135,367

 
130,459

Loan and lease loss provision
200

 
269

 
949

 
611

Net interest income after provision for loan and lease losses
45,129

 
44,657

 
134,418

 
129,848

Noninterest income:
 
 
 
 
 
 
 
Service charges on deposit accounts
2,513

 
2,678

 
7,352

 
7,667

Trade finance and other service charges and fees
1,128

 
1,133

 
3,449

 
3,449

Gain on sales of Small Business Administration ("SBA") loans
1,114

 
2,546

 
3,970

 
6,678

Disposition gains on Purchased Credit Impaired ("PCI") loans
21

 
979

 
166

 
1,702

Net gain (loss) on sales of securities
19

 
267

 
(341
)
 
1,473

Other operating income
1,420

 
1,213

 
3,624

 
4,764

Total noninterest income
6,215

 
8,816

 
18,220

 
25,733

Noninterest expense:
 
 
 
 
 
 
 
Salaries and employee benefits
17,436

 
16,947

 
53,590

 
50,674

Occupancy and equipment
3,685

 
3,883

 
11,839

 
11,743

Data processing
1,745

 
1,779

 
4,976

 
5,148

Professional fees
1,626

 
1,210

 
4,210

 
3,912

Supplies and communications
805

 
755

 
2,206

 
2,135

Advertising and promotion
814

 
1,147

 
2,724

 
2,964

Merger and integration costs (income)
466

 

 
846

 
(40
)
Other operating expenses
2,431

 
2,939

 
7,883

 
8,307

Total noninterest expense
29,008

 
28,660

 
88,274

 
84,843

Income before income tax expense
22,336

 
24,813

 
64,364

 
70,738

Income tax expense
6,255

 
9,890

 
17,880

 
27,576

Net income
$
16,081

 
$
14,923

 
$
46,484

 
$
43,162

 
 
 
 
 
 
 
 
Basic earnings per share
$
0.50

 
$
0.46

 
$
1.44

 
$
1.34

Diluted earnings per share
$
0.50

 
$
0.46

 
$
1.43

 
$
1.33

Weighted-average shares outstanding:
 
 
 
 
 
 
 
Basic
32,155,132

 
32,095,286

 
32,171,558

 
32,058,705

Diluted
32,275,277

 
32,255,814

 
32,306,041

 
32,230,319


See Accompanying Notes to Consolidated Financial Statements (Unaudited)

4




Hanmi Financial Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income (Unaudited)
(in thousands)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017
 
2018
 
2017
Net income
$
16,081

 
$
14,923

 
$
46,484

 
$
43,162

Other comprehensive (loss) income, net of tax:
 
 
 
 
 
 
 
Unrealized (loss) gain on securities:
 
 
 
 
 
 
 
Unrealized holding (loss) gain arising during period
(2,750
)
 
529

 
(13,115
)
 
6,059

Less: reclassification adjustment for net gain included in net income
(19
)
 
(267
)
 
(87
)
 
(1,473
)
Income tax benefit (expense) related to items of other comprehensive income
798

 
(109
)
 
3,793

 
(1,902
)
Other comprehensive (loss) income, net of tax
(1,971
)
 
153

 
(9,409
)
 
2,684

Comprehensive income
$
14,110

 
$
15,076

 
$
37,075

 
$
45,846


See Accompanying Notes to Consolidated Financial Statements (Unaudited)


5



Hanmi Financial Corporation and Subsidiaries
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)
(in thousands, except share data)
 
Common Stock - Number of Shares
 
Stockholders’ Equity
 
Shares Issued
 
Treasury Shares
 
Shares Outstanding
 
Common Stock
 
Additional Paid-in Capital
 
Accumulated Other Comprehensive Income (Loss)
 
Retained Earnings
 
Treasury Stock, at Cost
 
Total Stockholders’ Equity
Balance at January 1, 2017
32,946,197

 
(615,450
)
 
32,330,747

 
$
33

 
$
562,446

 
$
(2,394
)
 
$
41,726

 
$
(70,786
)
 
$
531,025

Stock options exercised
22,125

 

 
22,125

 

 
270

 

 

 

 
270

Restricted stock awards, net of forfeitures
90,844

 

 
90,844

 

 

 

 

 

 

Share-based compensation expense

 

 

 

 
2,071

 

 

 

 
2,071

Restricted stock surrendered due to employee tax liability

 
(30,634
)
 
(30,634
)
 

 

 

 

 
(935
)
 
(935
)
Cash dividends declared

 

 

 

 

 

 
(19,030
)
 

 
(19,030
)
Net income

 

 

 

 

 

 
43,162

 

 
43,162

Change in unrealized gain (loss) on securities available for sale, net of income taxes

 

 

 

 

 
2,684

 

 

 
2,684

Balance at September 30, 2017
33,059,166

 
(646,084
)
 
32,413,082

 
$
33

 
$
564,787

 
$
290

 
$
65,858

 
$
(71,721
)
 
$
559,247

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at January 1, 2018
33,083,133

 
(651,506
)
 
32,431,627

 
$
33

 
$
565,627

 
$
(1,869
)
 
$
70,575

 
$
(71,889
)
 
$
562,477

Adjustments related to adoption of new accounting standards:
 
 
 
 


 

 

 
 
 
 
 
 
 


ASU 2016-01
(See Notes 1 and 2)

 

 

 

 

 
382

 
(382
)
 

 

ASU 2018-02
(See Notes 1 and 5)

 

 

 

 

 
(399
)
 
399

 

 

Adjusted balance at January 1, 2018
33,083,133

 
(651,506
)
 
32,431,627

 
$
33

 
$
565,627

 
$
(1,886
)
 
$
70,592

 
$
(71,889
)
 
$
562,477

Stock options exercised
25,750

 

 
25,750

 

 
570

 

 

 

 
570

Restricted stock awards, net of forfeitures
79,950

 

 
79,950

 

 

 

 

 

 

Share-based compensation expense

 

 

 

 
2,664

 

 

 

 
2,664

Restricted stock surrendered due to employee tax liability

 
(20,533
)
 
(20,533
)
 

 

 

 

 
(607
)
 
(607
)
Repurchase of common stock

 
(429,558
)
 
(429,558
)
 

 
 
 
 
 
 
 
(11,123
)
 
(11,123
)
Cash dividends declared

 

 

 

 

 

 
(23,308
)
 
 
 
(23,308
)
Net income

 

 

 

 

 

 
46,484

 

 
46,484

Change in unrealized loss on securities available for sale, net of income taxes

 

 

 

 

 
(9,409
)
 

 

 
(9,409
)
Balance at September 30, 2018
33,188,833

 
(1,101,597
)
 
32,087,236

 
$
33

 
$
568,861

 
$
(11,295
)
 
$
93,768

 
$
(83,619
)
 
$
567,748

See Accompanying Notes to Consolidated Financial Statements (Unaudited)

6



Hanmi Financial Corporation and Subsidiaries
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
 
Nine Months Ended September 30,
 
2018
 
2017
Cash flows from operating activities:
 
 
 
Net income
$
46,484

 
$
43,162

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
8,510

 
9,353

Share-based compensation expense
2,664

 
2,071

Loan and lease loss provision
949

 
611

Loss (gain) on sales of securities
341

 
(1,473
)
Gain on sales of SBA loans
(3,970
)
 
(6,678
)
Disposition gains on PCI loans
(166
)
 
(1,702
)
Origination of SBA loans held for sale
(56,244
)
 
(81,716
)
Proceeds from sales of SBA loans
63,057

 
92,715

Change in accrued interest receivable
(876
)
 
(1,111
)
Change in bank-owned life insurance
(818
)
 
(828
)
Change in prepaid expenses and other assets
3,223

 
1,829

Change in accrued interest payable
2,844

 
1,504

Change in accrued expenses and other liabilities
(7,069
)
 
(1,914
)
Net cash provided by operating activities
58,929

 
55,823

Cash flows from investing activities:
 
 
 
Proceeds from matured, called and repayment of securities
79,309

 
51,117

Proceeds from sales of securities available for sale
34,751

 
70,333

Proceeds from sales of other real estate owned ("OREO")
1,902

 
5,710

Change in loans and leases receivable, excluding purchases
(214,670
)
 
(191,594
)
Purchases of securities
(124,964
)
 
(201,398
)
Purchases of premises and equipment
(3,800
)
 
(147
)
Purchases of loans receivable
(66,966
)
 
(161,253
)
Net cash used in investing activities
(294,438
)
 
(427,232
)
Cash flows from financing activities:
 
 
 
Change in deposits
265,768

 
489,273

Change in overnight FHLB borrowings
10,000

 
(205,000
)
Issuance of subordinated debentures

 
97,735

Proceeds from exercise of stock options
570

 
270

Cash paid for treasury shares acquired in respect of share-based compensation
(607
)
 
(935
)
Repurchase of common stock
(11,123
)
 

Cash dividends paid
(23,308
)
 
(19,030
)
Net cash provided by financing activities
241,300

 
362,313

Net increase (decrease) in cash and cash equivalents
5,791

 
(9,096
)
Cash and cash equivalents at beginning of year
153,826

 
147,235

Cash and cash equivalents at end of period
$
159,617

 
$
138,139

 
 
 
 
Supplemental disclosures of cash flow information:
 
 
 
Cash paid (received) during the period for:
 
 
 
Interest
$
34,229

 
$
23,078

Income taxes
$
13,553

 
$
25,146

Non-cash activities:
 
 
 
Transfer of loans receivable to other real estate owned
$
938

 
$
143

Income tax benefit (expense) related to items in other comprehensive income
$
3,793

 
$
(1,902
)
Change in unrealized loss (gain) in accumulated other comprehensive income
$
13,115

 
$
(6,059
)
Cash dividends declared
$
(23,308
)
 
$
(19,030
)
See Accompanying Notes to Consolidated Financial Statements (Unaudited)

7



Hanmi Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)
Nine Months Ended September 30, 2018 and 2017
Note 1 — Organization and Basis of Presentation

Hanmi Financial Corporation (“Hanmi Financial,” the “Company,” “we,” “us” or “our”) is a bank holding company whose subsidiary is Hanmi Bank (the “Bank”). Our primary operations are related to traditional banking activities, including the acceptance of deposits and the lending and investing of money through the operation of the Bank.

In August 2018, the Company's Board of Directors adopted a stock repurchase program. Under this repurchase program, the Company may repurchase up to 5% of its outstanding shares or approximately 1.6 million shares of its common stock. The program permits shares to be repurchased in open market or private transactions, through block trades, and pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities and Exchange Commission. The repurchase program may be suspended, terminated or modified at any time for any reason, including market conditions, the cost of repurchasing shares, the availability of alternative investment opportunities, liquidity, and other factors deemed appropriate. These factors may also affect the timing and amount of share repurchases. The repurchase program does not obligate the Company to purchase any particular number of shares. During the three months ended September 30, 2018, the Company repurchased 429,558 shares of common stock at a cost of $11.1 million under this program.

In management’s opinion, the accompanying unaudited consolidated financial statements of Hanmi Financial and its subsidiaries reflect all adjustments of a normal and recurring nature that are necessary for a fair presentation of the results for the interim period ended September 30, 2018, but are not necessarily indicative of the results that will be reported for the entire year or any other interim period. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted. The aforementioned unaudited consolidated financial statements are prepared in conformity with GAAP and in accordance with the instructions to Form 10-Q pursuant to the rules and regulations of the Securities and Exchange Commission. The interim information should be read in conjunction with our Annual Report on Form 10-K for the fiscal year ended December 31, 2017 (the “2017 Annual Report on Form 10-K”).

The preparation of interim consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the 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. Material estimates subject to change include, among other items, the determination of allowance for loan and lease losses and various other assets and liabilities measured at fair value. Actual results could differ from those estimates.

Descriptions of our significant accounting policies are included in Note 1 - Summary of Significant Accounting Policies in the Notes to Consolidated Financial Statements in our 2017 Annual Report on Form 10-K.

Effective January 1, 2018, the Company adopted Accounting Standards Update ("ASU") 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities (Topic 825) and ASU 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income (Topic 220). Summaries of ASU 2016-01 and 2018-02 and the impact of their adoption are included in Notes 2 and 5 to the Consolidated Financial Statements, respectively. In addition to other provisions, ASU 2016-01 requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. Beginning with the quarter ended March 31, 2018, the Company measured the fair value of certain financial instruments, included in Note 10 to the Consolidated Financial Statements, using an exit price notion.

The Company also adopted ASU 2014-09, Revenue from Contracts with Customers (Topic 606), as of January 1, 2018, as required. ASU 2014-09 replaces existing revenue recognition guidance for contracts to provide goods or services to customers and amends existing guidance related to recognition of gains and losses on the sale of certain nonfinancial assets such as real estate.  See Note 14 to the Consolidated Financial Statements for the impact of the adoption of this new standard on the Company's consolidated financial statements.


8



Note 2 — Securities

The following is a summary of securities available for sale as of September 30, 2018 and December 31, 2017: 
 
Amortized Cost
 
Gross Unrealized Gain
 
Gross Unrealized Loss
 
Estimated Fair Value
 
(in thousands)
September 30, 2018
 
 
 
 
 
 
 
Mortgage-backed securities (1)
$
308,054

 
$
51

 
$
9,719

 
$
298,386

Collateralized mortgage obligations (1)
121,541

 
6

 
3,892

 
117,655

U.S. government agency securities
7,499

 

 
147

 
7,352

Municipal bonds-tax exempt
111,328

 
9

 
2,059

 
109,278

U.S. treasury securities
39,675

 

 
110

 
39,565

Total securities available for sale
$
588,097

 
$
66

 
$
15,927

 
$
572,236

 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
Mortgage-backed securities (1)
$
306,166

 
$
145

 
$
2,702

 
$
303,609

Collateralized mortgage obligations (1)
119,658

 
8

 
1,898

 
117,768

U.S. government agency securities
7,499

 

 
85

 
7,414

Municipal bonds-tax exempt
125,601

 
1,943

 
69

 
127,475

U.S. treasury securities
152

 

 

 
152

Mutual funds
22,916

 

 
530

 
22,386

Total securities available for sale
$
581,992

 
$
2,096

 
$
5,284

 
$
578,804


(1) 
Collateralized by residential mortgages and guaranteed by U.S. government sponsored entities.

The amortized cost and estimated fair value of securities as of September 30, 2018, by contractual or expected maturity, are shown below. Collateralized mortgage obligations are included in the table shown below based on their expected maturities. All other securities are included based on their contractual maturities.
 
Available for Sale
 
Amortized Cost
 
Estimated Fair Value
 
(in thousands)
Within one year
$
18,067

 
$
18,027

Over one year through five years
116,744

 
114,401

Over five years through ten years
228,679

 
222,171

Over ten years
224,607

 
217,637

Total
$
588,097

 
$
572,236


9



Gross unrealized losses on securities available for sale, the estimated fair value of the related securities and the number of securities aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows as of September 30, 2018 and December 31, 2017:
 
Holding Period
 
Less Than 12 Months
 
12 Months or More
 
Total
 
Gross Unrealized Loss
 
Estimated Fair Value
 
Number of Securities
 
Gross Unrealized Loss
 
Estimated Fair Value
 
Number of Securities
 
Gross Unrealized Loss
 
Estimated Fair Value
 
Number of Securities
 
(in thousands, except number of securities)
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage-backed securities
$
2,484

 
$
109,384

 
44

 
$
7,235

 
$
183,568

 
72

 
$
9,719

 
$
292,952

 
116

Collateralized mortgage obligations
453

 
26,235

 
7

 
3,439

 
89,706

 
47

 
3,892


115,941


54

U.S. government agency securities

 

 

 
147

 
7,352

 
3

 
147


7,352


3

Municipal bonds-tax exempt
1,811

 
98,667

 
43

 
248

 
7,034

 
4

 
2,059


105,701


47

U.S. treasury securities
110

 
39,565

 
5

 

 

 

 
110

 
39,565

 
5

Total
$
4,858

 
$
273,851

 
99

 
$
11,069

 
$
287,660

 
126

 
$
15,927

 
$
561,511

 
225

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage-backed securities
$
1,855

 
$
197,621

 
66

 
$
847

 
$
56,998

 
25

 
$
2,702

 
$
254,619

 
91

Collateralized mortgage obligations
773

 
65,726

 
20

 
1,125

 
49,986

 
32

 
1,898

 
115,712

 
52

U.S. government agency securities
15

 
1,484

 
1

 
70

 
5,930

 
2

 
85

 
7,414

 
3

Municipal bonds-tax exempt
48

 
11,541

 
6

 
21

 
2,737

 
2

 
69

 
14,278

 
8

Mutual funds

 

 

 
530

 
22,382

 
6

 
530

 
22,382

 
6

Total
$
2,691

 
$
276,372

 
93

 
$
2,593

 
$
138,033

 
67

 
$
5,284

 
$
414,405

 
160


All individual securities that have been in a continuous unrealized loss position for 12 months or longer as of September 30, 2018 and December 31, 2017 included securities with issuers which have not established any cause for default on these securities. These securities have fluctuated in value since their purchase dates as market interest rates have fluctuated.

The Company does not intend to sell these securities and it is more likely than not that we will not be required to sell the securities before the recovery of their amortized cost basis. Interest payments have been made as scheduled, and management believes this will continue in the future and that the securities will be repaid in full as scheduled. Therefore, in management’s opinion, all securities that have been in a continuous unrealized loss position for the past 12 months or longer as of September 30, 2018 and December 31, 2017 were not other-than-temporarily impaired, and therefore, no impairment charges as of September 30, 2018 and December 31, 2017 were warranted.

Realized gains and losses on sales of securities and proceeds from sales of securities were as follows for the periods indicated:
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Gross realized gains on sales of securities
$
19

 
$
267

 
$
87

 
$
1,473

Gross realized losses on sales of securities

 

 
(957
)
 

Net realized (losses) gains on sales of securities
$
19

 
$
267

 
$
(870
)
 
$
1,473

 
 
 
 
 
 
 
 
Proceeds from sales of securities
$
3,426

 
$
17,644

 
$
34,751

 
$
70,333


In January 2016, the Financial Accounting Standards Board ("FASB") issued ASU 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities (Topic 825). This new guidance, among other provisions, amends accounting related to the classification and measurement of investments in equity securities. We adopted this guidance, as

10



required, in the first quarter of 2018. ASU 2016-01 requires the amounts reported in accumulated other comprehensive income for equity securities that exist as of the date of adoption previously classified as available-for-sale be reclassified to retained earnings. The Company reduced the balance of securities by $529,000 as of January 1, 2018, representing the loss related to all of our mutual fund equity securities, which resulted in a net reduction of retained earnings of $382,000 and an increase of $147,000 in net deferred tax assets based on the transition requirements of this standard.

For the three months ended September 30, 2018 and 2017, there was a $19,000 and $267,000 net gain in earnings resulting from the sale of securities, respectively. Net unrealized gains of $21,000 and $227,000 related to these sold securities had previously been recorded in accumulated other comprehensive income as of the beginning of the period in 2018 and 2017, respectively.

During the nine months ended September 30, 2018, there was $87,000 in gains included in earnings resulting from sale of securities which had $116,000 in previously recorded unrealized gains in accumulated other comprehensive income. Additionally, during the nine months ended September 30, 2018, we sold all of our mutual fund equity securities with gross realized losses of $957,000. The Company recorded a $428,000 net loss in earnings resulting from the sale of these securities in the three months ended March 31, 2018. The remaining loss of $529,000 related to these sold securities was recorded as a transition adjustment upon adoption of ASU 2016-01 as of the beginning of the period as described in the preceding paragraph. There was a $1.5 million net gain in earnings resulting from sales of securities during the nine months ended September 30, 2017, that had previously been recorded as net unrealized gains of $971,000 in comprehensive income.

Securities available for sale with market values of $29.7 million and $130.1 million as of September 30, 2018 and December 31, 2017, respectively, were pledged to secure public deposits and for other purposes as required or permitted by law.



11



Note 3 — Loans and leases

Loans and Leases Receivable, Net

Loans and leases receivable consisted of the following as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
(in thousands)
Real estate loans:
 
 
 
Commercial property
 
 
 
Retail
$
924,007

 
$
915,273

Hospitality
809,287

 
681,325

Other (1)
1,474,406

 
1,417,273

Total commercial property loans
3,207,700

 
3,013,871

Construction
67,682

 
55,190

Residential property
516,968

 
521,853

Total real estate loans
3,792,350

 
3,590,914

Commercial and industrial loans:
 
 
 
Commercial term
186,249

 
182,685

Commercial lines of credit
178,570

 
181,894

International loans
31,564

 
34,622

Total commercial and industrial loans
396,383

 
399,201

Leases receivable
379,455

 
297,284

Consumer loans (2)
14,695

 
17,059

Loans and leases receivable
4,582,883

 
4,304,458

Allowance for loan and lease losses
(31,676
)
 
(31,043
)
Loans and leases receivable, net
$
4,551,207

 
$
4,273,415


(1) 
Includes, among other types, mixed-use, apartment, office, industrial, gas stations, faith-based facilities and warehouse; all other property types represent less than one percent of total loans and leases receivable.
(2) 
Consumer loans include home equity lines of credit of $10.9 million and $14.2 million as of September 30, 2018 and December 31, 2017, respectively.

Accrued interest on loans and leases receivable was $11.2 million and $10.2 million at September 30, 2018 and December 31, 2017, respectively. At September 30, 2018 and December 31, 2017, loans receivable of $1.1 billion were pledged to secure borrowing facilities from the FHLB.


12



Loans Held for Sale

The following is the activity for SBA loans held for sale for the three months ended September 30, 2018 and 2017:
 
SBA Loans Held for Sale
 
Real Estate
 
Commercial and Industrial
 
Total
 
(in thousands)
September 30, 2018
 
 
 
 
 
Balance at beginning of period
$
2,785

 
$
2,564

 
$
5,349

Originations
5,408

 
13,469

 
18,877

Sales
(6,453
)
 
(13,299
)
 
(19,752
)
Principal payoffs and amortization
(3
)
 
(16
)
 
(19
)
Balance at end of period
$
1,737

 
$
2,718

 
$
4,455

 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
Balance at beginning of period
$
8,817

 
$
2,132

 
$
10,949

Originations
16,326

 
11,723

 
28,049

Sales
(20,593
)
 
(11,926
)
 
(32,519
)
Principal payoffs and amortization
(4
)
 
(6
)
 
(10
)
Balance at end of period
$
4,546

 
$
1,923

 
$
6,469


The following is the activity for SBA loans held for sale for the nine months ended September 30, 2018 and 2017:
 
SBA Loans Held for Sale
 
Real Estate
 
Commercial and Industrial
 
Total
 
(in thousands)
September 30, 2018
 
 
 
 
 
Balance at beginning of period
$
3,746

 
$
2,648

 
$
6,394

Originations
25,996

 
30,248

 
56,244

Sales
(28,000
)
 
(30,043
)
 
(58,043
)
Principal payoffs and amortization
(5
)
 
(135
)
 
(140
)
Balance at end of period
$
1,737

 
$
2,718

 
$
4,455

 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
Balance at beginning of period
$
7,410

 
$
1,906

 
$
9,316

Originations
51,090

 
30,626

 
81,716

Sales
(53,930
)
 
(30,586
)
 
(84,516
)
Principal payoffs and amortization
(24
)
 
(23
)
 
(47
)
Balance at end of period
$
4,546

 
$
1,923

 
$
6,469



13



Allowance for Loan and Lease Losses

Activity in the allowance for loan and lease losses was as follows for the periods indicated:
 
As of and for the Three Months Ended September 30,
 
As of and for the Nine Months Ended September 30,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Allowance for loan and lease losses:
 
 
 
 
 
 
 
Balance at beginning of period
$
31,818

 
$
33,758

 
$
31,043

 
$
32,429

 
 
 
 
 
 
 
 
Charge-offs
(1,246
)
 
(2,405
)
 
(3,535
)
 
$
(3,256
)
Recoveries on loans and leases previously charged off
904

 
871

 
3,219

 
$
2,709

Net charge-offs
(342
)
 
(1,534
)

(316
)
 
(547
)
 
 
 
 
 
 
 
 
Loan and lease loss provision
200

 
268

 
949

 
$
610

Balance at end of period
$
31,676

 
$
32,492

 
$
31,676

 
$
32,492


Management believes the allowance for loan and lease losses is appropriate to provide for probable losses inherent in the loan and lease portfolio. However, the allowance is an estimate that is inherently uncertain and depends on the outcome of future events. Management’s estimates are based on previous loss experience; size, growth and composition of the loan and lease portfolio; the value of collateral; and current economic conditions. Our lending is concentrated generally in real estate loans, commercial loans and leases and SBA loans to small and middle market businesses primarily in California, Texas, Illinois and New York.

The following table details the information on the allowance for loan and lease losses by portfolio segment as of and for the three months ended September 30, 2018 and 2017:
 
Real Estate
 
Commercial
and Industrial
 
Leases
Receivable
 
Consumer
 
Unallocated
 
Total
 
(In thousands)
As of and for the Three Months Ended September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
17,916

 
$
7,120

 
6,649

 
$
109

 
$
24

 
$
31,818

Charge-offs
(220
)
 
(232
)
 
(794
)
 

 

 
(1,246
)
Recoveries on loans and leases previously charged off
577

 
237

 
90

 

 

 
904

Loan and lease loss provision (income)
(184
)
 
(38
)
 
446

 

 
(24
)
 
200

Ending balance
$
18,089

 
$
7,087

 
$
6,391

 
$
109

 
$

 
$
31,676

Individually evaluated for impairment
$
2,428

 
$
631

 
$
1,763

 
$

 
$

 
$
4,822

Collectively evaluated for impairment
$
15,661

 
$
6,456

 
$
4,628

 
$
109

 
$

 
$
26,854

 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases receivable:
$
3,792,350

 
$
396,383

 
$
379,455

 
$
14,695

 
$

 
$
4,582,883

Individually evaluated for impairment
$
20,596

 
$
3,767

 
$
5,093

 
$
881

 
$

 
$
30,337

Collectively evaluated for impairment
$
3,771,754

 
$
392,616

 
$
374,362

 
$
13,814

 
$

 
$
4,552,546






14



 
Real Estate
 
Commercial
and Industrial
 
Leases
Receivable
 
Consumer
 
Unallocated
 
Total
 
(In thousands)
As of and for the Three Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
23,433

 
$
7,020

 
2,033

 
$
95

 
$
1,177

 
$
33,758

Charge-offs
(146
)
 
(1,976
)
 
(283
)
 

 

 
(2,405
)
Recoveries on loans and leases previously charged off
343

 
308

 
220

 

 

 
871

Loan and lease loss provision (income)
(3,293
)
 
1,183

 
2,867

 
(30
)
 
(459
)
 
268

Ending balance
$
20,337

 
$
6,535

 
$
4,837

 
$
65

 
$
718

 
$
32,492

Individually evaluated for impairment
$
3,882

 
$
531

 
$
2,008

 
$

 
$

 
$
6,421

Collectively evaluated for impairment
$
16,455

 
$
6,004

 
$
2,829

 
$
65

 
$
718

 
$
26,071

 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases receivable:
$
3,539,558

 
$
364,456

 
$
272,271

 
$
19,070

 
$

 
$
4,195,355

Individually evaluated for impairment
$
19,466

 
$
3,610

 
$
3,378

 
$
1,045

 
$

 
$
27,499

Collectively evaluated for impairment
$
3,520,092

 
$
360,846

 
$
268,893

 
$
18,025

 
$

 
$
4,167,856


The following table details the information on the allowance for loan and lease losses by portfolio segment as of and for the nine months ended September 30, 2018 and 2017:
 
Real Estate
 
Commercial
and Industrial
 
Leases
Receivable
 
Consumer
 
Unallocated
 
Total
 
(In thousands)
As of and for the Nine Months Ended September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
17,012

 
$
7,400

 
6,279

 
$
122

 
$
230

 
$
31,043

Charge-offs
(1,249
)
 
(597
)
 
(1,689
)
 

 

 
(3,535
)
Recoveries on loans and leases previously charged off
1,833

 
1,170

 
214

 
2

 

 
3,219

Loan and lease loss provision (income)
493

 
(886
)
 
1,587

 
(15
)
 
(230
)
 
949

Ending balance
$
18,089

 
$
7,087

 
$
6,391

 
$
109

 
$

 
$
31,676

Individually evaluated for impairment
$
2,428

 
$
631

 
$
1,763

 
$

 
$

 
$
4,822

Collectively evaluated for impairment
$
15,661

 
$
6,456

 
$
4,628

 
$
109

 
$

 
$
26,854

 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases receivable:
$
3,792,350

 
$
396,383

 
$
379,455

 
$
14,695

 
$

 
$
4,582,883

Individually evaluated for impairment
$
20,596

 
$
3,767

 
$
5,093

 
$
881

 
$

 
$
30,337

Collectively evaluated for impairment
$
3,771,754

 
$
392,616

 
$
374,362

 
$
13,814

 
$

 
$
4,552,546



15



 
Real Estate
 
Commercial
and Industrial
 
Leases
Receivable
 
Consumer
 
Unallocated
 
Total
 
(In thousands)
As of and for the Nine Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
26,134

 
$
5,623

 
307

 
$
199

 
$
166

 
$
32,429

Charge-offs
(289
)
 
(2,017
)
 
(950
)
 

 

 
(3,256
)
Recoveries on loans and leases previously charged off
1,434

 
1,021

 
239

 
15

 

 
2,709

Loan and lease loss provision (income)
(6,942
)
 
1,908

 
5,241

 
(149
)
 
552

 
610

Ending balance
$
20,337

 
$
6,535

 
$
4,837

 
$
65

 
$
718

 
$
32,492

Individually evaluated for impairment
$
3,882

 
$
531

 
$
2,008

 
$

 
$

 
$
6,421

Collectively evaluated for impairment
$
16,455

 
$
6,004

 
$
2,829

 
$
65

 
$
718

 
$
26,071

 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases receivable:
$
3,539,558

 
$
364,456

 
$
272,271

 
$
19,070

 
$

 
$
4,195,355

Individually evaluated for impairment
$
19,466

 
$
3,610

 
$
3,378

 
$
1,045

 
$

 
$
27,499

Collectively evaluated for impairment
$
3,520,092

 
$
360,846

 
$
268,893

 
$
18,025

 
$

 
$
4,167,856



Loan and Lease Quality Indicators

As part of the on-going monitoring of the credit quality of our loan and lease portfolio, we utilize an internal loan and lease grading system to identify credit risk and assign an appropriate grade, from 0 to 8, for each loan or lease in our loan and lease portfolio. Third party loan reviews are performed throughout the year. Additional adjustments are made when determined to be necessary. The loan and lease grade definitions are as follows:
Pass and Pass-Watch: Pass and pass-watch loans and leases, grades 0-4, are in compliance in all respects with the Bank’s credit policy and regulatory requirements, and do not exhibit any potential or defined weaknesses as defined under Special Mention, Substandard or Doubtful. This category is the strongest level of the Bank’s loan and lease grading system. It incorporates all performing loans and leases with no credit weaknesses. It includes cash and stock/security secured loans or other investment grade loans.
Special Mention: A special mention credit, grade 5, has potential weaknesses that deserve management’s close attention. If not corrected, these potential weaknesses may result in deterioration of the repayment prospects of the debt and result in a Substandard classification. Loans and leases that have significant actual, not potential, weaknesses are considered more severely classified.
Substandard: A substandard credit, grade 6, has a well-defined weakness that jeopardizes the liquidation of the debt. A credit graded Substandard is not protected by the sound worth and paying capacity of the borrower, or of the value and type of collateral pledged. With a Substandard loan or lease, there is a distinct possibility that the Bank will sustain some loss if the weaknesses or deficiencies are not corrected.
Doubtful: A doubtful credit, grade 7, is one that has critical weaknesses that would make the collection or liquidation of the full amount due improbable. However, there may be pending events which may work to strengthen the credit, and therefore the amount or timing of a possible loss cannot be determined at the current time.
Loss: A loan or lease classified as loss, grade 8, is considered uncollectible and of such little value that its continuance as an active bank asset is not warranted. This classification does not mean that the loan or lease has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this asset even though partial recovery may be possible in the future. Loans and leases classified as loss are charged off in a timely manner.

16




Under regulatory guidance, loans and leases graded special mention or worse are considered criticized loans and leases, and loans and leases graded substandard or worse are considered classified loans and leases.

     As of September 30, 2018 and December 31, 2017, pass/pass-watch, special mention and classified loans and leases, disaggregated by loan class, were as follows:
 
Pass/Pass-Watch
 
Special Mention
 
Classified
 
Total
 
(In thousands)
September 30, 2018
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
Retail
$
917,990

 
$
9

 
$
6,008

 
$
924,007

Hospitality
797,772

 
10

 
11,505

 
809,287

Other
1,465,285

 
2,996

 
6,125

 
1,474,406

Total commercial property loans
3,181,047

 
3,015

 
23,638

 
3,207,700

Construction
67,682

 

 

 
67,682

Residential property
516,826

 

 
142

 
516,968

Total real estate loans
3,765,555

 
3,015

 
23,780

 
3,792,350

Commercial and industrial loans:
 
 
 
 
 
 

Commercial term
177,342

 
5,366

 
3,541

 
186,249

Commercial lines of credit
149,071

 
29,499

 

 
178,570

International loans
31,564

 

 

 
31,564

Total commercial and industrial loans
357,977

 
34,865

 
3,541

 
396,383

Leases receivable
374,362

 

 
5,093

 
379,455

Consumer loans
13,716

 
195

 
784

 
14,695

Total loans and leases
$
4,511,610

 
$
38,075

 
$
33,198

 
$
4,582,883

 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
Retail
$
909,682

 
$
454

 
$
5,137

 
$
915,273

Hospitality
667,254

 
4,976

 
9,095

 
681,325

Other
1,397,658

 
11,045

 
8,570

 
1,417,273

Total commercial property loans
2,974,594

 
16,475

 
22,802

 
3,013,871

Construction
55,190

 

 

 
55,190

Residential property
521,261

 
305

 
287

 
521,853

Total real estate loans
3,551,045

 
16,780

 
23,089

 
3,590,914

Commercial and industrial loans:
 
 
 
 
 
 
 
Commercial term
179,835

 
439

 
2,411

 
182,685

Commercial lines of credit
181,462

 
250

 
182

 
181,894

International loans
34,622

 

 

 
34,622

Total commercial and industrial loans
395,919

 
689

 
2,593

 
399,201

Leases receivable
292,832

 

 
4,452

 
297,284

Consumer loans
15,995

 

 
1,064

 
17,059

Total loans and leases
$
4,255,791

 
$
17,469

 
$
31,198

 
$
4,304,458

 

17



The following is an aging analysis of loans and leases, disaggregated by loan class, as of the dates indicated:
 
30-59 Days Past Due
 
60-89 Days Past Due
 
90 Days or More Past Due
 
Total Past Due
 
Current
 
Total
 
(in thousands)
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
 
 
 
 
Retail
$
221

 
$
765

 
$
359

 
$
1,345

 
$
922,662

 
$
924,007

Hospitality

 

 
2,314

 
2,314

 
806,973

 
809,287

Other
37

 
609

 
1,411

 
2,057

 
1,472,349

 
1,474,406

Total commercial property loans
258

 
1,374

 
4,084

 
5,716

 
3,201,984

 
3,207,700

Construction

 

 

 

 
67,682

 
67,682

Residential property
2,210

 
682

 

 
2,892

 
514,076

 
516,968

Total real estate loans
2,468

 
2,056

 
4,084

 
8,608

 
3,783,742

 
3,792,350

Commercial and industrial loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial term
256

 
144

 
1,397

 
1,797

 
184,452

 
186,249

Commercial lines of credit
587

 

 

 
587

 
177,983

 
178,570

International loans

 

 

 

 
31,564

 
31,564

Total commercial and industrial loans
843

 
144

 
1,397

 
2,384

 
393,999

 
396,383

Leases receivable
2,815

 
666

 
3,390

 
6,871

 
372,584

 
379,455

Consumer loans
105

 

 

 
105

 
14,590

 
14,695

Total loans and leases
$
6,231

 
$
2,866

 
$
8,871

 
$
17,968

 
$
4,564,915

 
$
4,582,883

 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
 
 
 
 
Retail
$
96

 
$
15

 
$
630

 
$
741

 
$
914,532

 
$
915,273

Hospitality
3,421

 
168

 
398

 
3,987

 
677,338

 
681,325

Other
1,245

 
1,333

 
563

 
3,141

 
1,414,132

 
1,417,273

Total commercial property loans
4,762

 
1,516

 
1,591

 
7,869

 
3,006,002

 
3,013,871

Construction

 

 

 

 
55,190

 
55,190

Residential property
609

 

 

 
609

 
521,244

 
521,853

Total real estate loans
5,371

 
1,516

 
1,591

 
8,478

 
3,582,436

 
3,590,914

Commercial and industrial loans:
 
 
 
 
 
 


 
 
 


Commercial term
430

 
567

 
829

 
1,826

 
180,859

 
182,685

Commercial lines of credit
250

 

 
182

 
432

 
181,462

 
181,894

International loans

 

 

 

 
34,622

 
34,622

Total commercial and industrial loans
680

 
567

 
1,011

 
2,258

 
396,943

 
399,201

Leases receivable
2,295

 
944

 
3,554

 
6,793

 
290,491

 
297,284

Consumer loans

 

 

 

 
17,059

 
17,059

Total loans and leases
$
8,346

 
$
3,027

 
$
6,156

 
$
17,529

 
$
4,286,929

 
$
4,304,458



Impaired Loans and Leases

Loans and leases are considered impaired when the Bank will be unable to collect all interest and principal payments per the contractual terms of the loan and lease agreement, unless the loan is well-collateralized and in the process of collection; they are classified as Troubled Debt Restructurings (“TDRs”) because, due to the financial difficulties of the borrowers, we have granted concessions to the borrowers we would not otherwise consider; when current information or events make it unlikely to collect in full according to the contractual terms of the loan or lease agreements; there is a deterioration in the borrower’s financial condition that raises uncertainty as to timely collection of either principal or interest; or full payment of both interest and principal is in doubt according to the original contractual terms.

18



We evaluate loan and lease impairment in accordance with GAAP. Impaired loans and leases are measured based on the present value of expected future cash flows discounted at the receivable's effective interest rate or, as a practical expedient, at the receivable's observable market price or the fair value of the collateral if the loan or lease is collateral dependent, less estimated costs to sell. If the measure of the impaired loan or lease is less than the recorded investment in the loan or lease, the deficiency is either charged off against the allowance for loan and lease losses or we establish a specific allocation in the allowance for loan and lease losses. Additionally, loans and leases that are considered impaired are specifically excluded from the quarterly migration analysis when determining the amount of the allowance for loan and lease losses required for the period.
The allowance for collateral-dependent loans is determined by calculating the difference between the outstanding loan balance and the value of the collateral as determined by recent appraisals. The allowance for collateral-dependent loans varies from loan to loan based on the collateral coverage of the loan at the time of designation as nonperforming. We continue to monitor the collateral coverage, using recent appraisals, on these loans on a quarterly basis and adjust the allowance accordingly.

The following tables provide information on impaired loans and leases, disaggregated by loan class, as of the dates indicated:
 
Recorded
Investment
 
Unpaid 
Principal
Balance
 
With No
Related
Allowance
Recorded
 
With an
Allowance
Recorded
 
Related
Allowance
 
(in thousands)
September 30, 2018
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
 
 
Retail
$
3,108

 
$
3,621

 
$
2,772

 
$
336

 
$
54

Hospitality
6,860

 
8,208

 
2,441

 
4,419

 
2,284

Other
8,793

 
9,522

 
7,151

 
1,642

 
90

Total commercial property loans
18,761

 
21,351

 
12,364

 
6,397

 
2,428

Residential property
1,835

 
1,968

 
1,835

 

 

Total real estate loans
20,596

 
23,319

 
14,199

 
6,397

 
2,428

Commercial and industrial loans
3,767

 
3,928

 
765

 
3,002

 
631

Leases receivable
5,093

 
5,138

 
1,095

 
3,998

 
1,763

Consumer loans
881

 
1,117

 
761

 
120

 

Total loans and leases
$
30,337

 
$
33,502

 
$
16,820

 
$
13,517

 
$
4,822

 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
 
 
Retail
$
1,403

 
$
1,423

 
$
1,246

 
$
157

 
$
1

Hospitality
6,184

 
7,220

 
2,144

 
4,040

 
1,677

Other
8,513

 
9,330

 
7,569

 
944

 
394

Total commercial property loans
16,100

 
17,973

 
10,959

 
5,141

 
2,072

Residential property
2,563

 
2,728

 
824

 
1,739

 
21

Total real estate loans
18,663

 
20,701

 
11,783

 
6,880

 
2,093

Commercial and industrial loans
3,039

 
3,081

 
1,068

 
1,971

 
441

Leases receivable
4,452

 
4,626

 
455

 
3,997

 
3,334

Consumer loans
1,029

 
1,215

 
919

 
110

 
10

Total loans and leases
$
27,183

 
$
29,623

 
$
14,225

 
$
12,958

 
$
5,878


19



 
Three Months Ended
 
Nine Months Ended
 
Average Recorded Investment
 
Interest
Income
Recognized
 
Average Recorded Investment
 
Interest
Income
Recognized
 
(in thousands)
September 30, 2018
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
Retail
$
2,671

 
$
93

 
$
1,936

 
$
141

Hospitality
7,146

 
104

 
7,639

 
376

Other
8,659

 
187

 
8,021

 
430

Total commercial property loans
18,476

 
384

 
17,596

 
947

Residential property
1,966

 
23

 
2,269

 
80

Total real estate loans
20,442

 
407

 
19,865

 
1,027

Commercial and industrial loans
3,819

 
40

 
3,266

 
119

Leases receivable
5,424

 
11

 
5,072

 
33

Consumer loans
1,018

 
17

 
1,031

 
45

Total loans and leases
$
30,703

 
$
475

 
$
29,234

 
$
1,224

 
 
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
Retail
$
1,487

 
$
24

 
$
1,551

 
$
85

Hospitality
6,476

 
143

 
6,268

 
309

Other
9,489

 
202

 
9,681

 
601

Total commercial property loans
17,452

 
369

 
17,500

 
995

Residential property
2,794

 
26

 
2,797

 
87

Total real estate loans
20,246

 
395

 
20,297

 
1,082

Commercial and industrial loans
4,555

 
54

 
4,592

 
181

Leases receivable
3,560

 
12

 
4,044

 
36

Consumer loans
1,201

 
15

 
917

 
21

Total loans and leases
$
29,562

 
$
476

 
$
29,850

 
$
1,320



The following is a summary of interest foregone on impaired loans and leases for the periods indicated:

 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Interest income that would have been recognized had impaired loans and leases performed in accordance with their original terms
$
819

 
$
696

 
$
2,150

 
$
1,934

Less: Interest income recognized on impaired loans and leases
(475
)
 
(476
)
 
(1,224
)
 
(1,320
)
Interest foregone on impaired loans and leases
$
344

 
$
220

 
$
926

 
$
614

    
There were no commitments to lend additional funds to borrowers whose loans are included in the table above.

Nonaccrual Loans and Leases and Nonperforming Assets

Loans and leases are placed on nonaccrual status when, in the opinion of management, the full timely collection of principal or interest is in doubt. Generally, the accrual of interest is discontinued when principal or interest payments become

20



more than 90 days past due, unless management believes the receivable is adequately collateralized and in the process of collection. However, in certain instances, we may place a particular loan or lease receivable on nonaccrual status earlier, depending upon the individual circumstances surrounding the delinquency. When a receivable is placed on nonaccrual status, previously accrued but unpaid interest is reversed against current income. Subsequent collections of cash are applied as principal reductions when received, except when the ultimate collectability of principal is probable, in which case interest payments are credited to income. Nonaccrual loans and leases may be restored to accrual status when principal and interest payments become current and full repayment is expected.
    
The following table details nonaccrual loans and leases, excluding nonaccrual PCI loans of $1.6 million and $0.9 million as of September 30, 2018 and December 31, 2017, respectively, disaggregated by loan class, as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
(in thousands)
Real estate loans:
 
 
 
Commercial property
 
 
 
Retail
$
987

 
$
224

Hospitality
6,121

 
5,263

Other
2,205

 
2,462

Total commercial property loans
9,313

 
7,949

Residential property
142

 
591

Total real estate loans
9,455

 
8,540

Commercial and industrial loans
2,974

 
1,892

Leases receivable
5,093

 
4,452

Consumer loans
761

 
921

Total nonaccrual loans and leases
$
18,283

 
$
15,805


The following table details nonperforming assets as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
(in thousands)
Nonaccrual loans and leases
$
18,283

 
$
15,805

Loans and leases 90 days or more past due and still accruing

 

Total nonperforming loans and leases
18,283

 
15,805

Other real estate owned ("OREO")
877

 
1,946

Total nonperforming assets
$
19,160

 
$
17,751


OREO is included in prepaid expenses and other assets in the accompanying Consolidated Balance Sheets as of September 30, 2018 and December 31, 2017.


21



Troubled Debt Restructurings
    
The following table details TDRs as of September 30, 2018 and December 31, 2017:
 
Nonaccrual TDRs
 
Accrual TDRs
 
Deferral
of
Principal
 
Deferral
of
Principal
and
Interest
 
Reduction
of
Principal
and
Interest
 
Extension
of
Maturity
 
Total
 
Deferral
of
Principal
 
Deferral
of
Principal
and
Interest
 
Reduction
of
Principal
and
Interest
 
Extension
of
Maturity
 
Total
 
(in thousands)
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate loans
$
1,136

 
$
3,560

 
$
178

 
$

 
$
4,874

 
$
3,387

 
$

 
$
1,160

 
$
746

 
$
5,293

Commercial and industrial loans
394

 
107

 
690

 
448

 
1,639

 

 
172

 
415

 
191

 
778

Consumer loans
761

 

 

 

 
761

 

 

 
97

 

 
97

Total TDR loans
$
2,291

 
$
3,667

 
$
868

 
$
448

 
$
7,274

 
$
3,387

 
$
172

 
$
1,672

 
$
937

 
$
6,168

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate loans
$
1,935

 
$
3,761

 
$
64

 
$

 
$
5,760

 
$
3,409

 
$

 
$
1,387

 
$
1,237

 
$
6,033

Commercial and industrial loans
131

 
123

 
1,173

 
102

 
1,529

 
6

 
182

 
503

 
427

 
1,118

Consumer loans
811

 

 

 

 
811

 

 

 
108

 

 
108

Total TDR loans
$
2,877

 
$
3,884

 
$
1,237

 
$
102

 
$
8,100

 
$
3,415

 
$
182

 
$
1,998

 
$
1,664

 
$
7,259


As of September 30, 2018 and December 31, 2017, total TDRs were $13.4 million and $15.4 million, respectively. A debt restructuring is considered a TDR if we grant a concession, that we would not have otherwise considered, to the borrower for economic or legal reasons related to the borrower’s financial difficulties. Loans are considered to be TDRs if they were restructured through payment structure modifications such as reducing the amount of principal and interest due monthly and/or allowing for interest only monthly payments for three months or more. All TDRs are impaired and are individually evaluated for specific impairment using one of these three criteria: (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the loan’s observable market price; or (3) the fair value of the collateral if the loan is collateral dependent. At September 30, 2018 and December 31, 2017, $2.8 million and $2.2 million, respectively, of allowance relating to these loans were included in the allowance for loan and lease losses.

For the restructured loans on accrual status, we determined that, based on the financial capabilities of the borrowers at the time of the loan restructuring and the borrowers’ past performance in the payment of debt service under the previous loan terms, performance and collection under the revised terms are probable.


22



Note 4 — Servicing Assets and Liabilities

The changes in servicing assets and liabilities for the three months ended September 30, 2018 and 2017 were as follows:

 
2018
 
2017
 
(in thousands)
Servicing assets:
 
 
 
Balance at beginning of period
$
9,255

 
$
10,480

Addition related to sale of SBA loans
378

 
755

Amortization
(755
)
 
(807
)
Balance at end of period
$
8,878

 
$
10,428

 
 
 
 
Servicing liabilities:
 
 
 
Balance at beginning of period
$
1,837

 
$
2,553

Amortization
(172
)
 
(183
)
Balance at end of period
$
1,665

 
$
2,370


The changes in servicing assets and liabilities for the nine months ended September 30, 2018 and 2017 were as follows:

 
2018
 
2017
 
(in thousands)
Servicing assets:
 
 
 
Balance at beginning of period
$
10,218

 
$
10,564

Addition related to sale of SBA loans
1,219

 
1,949

Amortization
(2,559
)
 
(2,415
)
Reversal of allowance

 
330

Balance at end of period
$
8,878

 
$
10,428

 
 
 
 
Servicing liabilities:
 
 
 
Balance at beginning of period
$
2,217

 
$
3,143

Amortization
(552
)
 
(706
)
Reversal of allowance

 
(67
)
Balance at end of period
$
1,665

 
$
2,370


At September 30, 2018 and December 31, 2017, we serviced loans sold to unaffiliated parties in the amounts of $455.5 million and $476.5 million, respectively. These represented loans that have been sold for which the Bank continues to provide servicing. These loans are maintained off-balance sheet and are not included in the loans receivable balance. All of the loans serviced were SBA loans.

The Company recorded servicing fee income of $1.2 million for each of the three month periods ended September 30, 2018 and 2017. The Company recorded servicing fee income of $3.5 million for each of the nine month periods ended September 30, 2018 and 2017. Servicing fee income, net of the amortization of servicing assets and liabilities, is included in other operating income in the consolidated statements of income. Net amortization expense was $583,000 and $624,000 for the three months ended September 30, 2018 and 2017, respectively, and $2.0 million and $1.7 million for the nine months ended September 30, 2018 and 2017, respectively.

Note 5 — Income Taxes

The Company’s income tax expense was $6.3 million and $9.9 million representing an effective income tax rate of 28.0 percent and 39.9 percent for the three months ended September 30, 2018 and 2017, respectively. The Company’s income

23



tax expense was $17.9 million and $27.6 million representing an effective income tax rate of 27.8 percent and 39.0 percent for the nine months ended September 30, 2018 and 2017, respectively.

Management concluded that as of September 30, 2018 and December 31, 2017, a valuation allowance of $2.8 million was appropriate against certain state net operating losses and certain tax credits. For all other deferred tax assets, management believes it was more likely than not that these deferred tax assets will be realized principally through future taxable income and reversal of existing taxable temporary differences. A net deferred tax asset of $36.2 million and $32.5 million and a net current tax asset of $3.0 million and $5.8 million as of September 30, 2018 and December 31, 2017, respectively, are included in prepaid expenses and other assets in the accompanying Consolidated Balance Sheets.

In February 2018, the FASB issued ASU 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income (Topic 220). This ASU eliminates the stranded tax effects in other comprehensive income resulting from the Tax Cuts and Jobs Act (the “Tax Act”). Because the amendments only relate to the reclassification of the income tax effects of the Tax Act, the underlying guidance that requires that the effect of a change in tax laws or rates be included in income from continuing operations was not affected. ASU 2018-02 allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Act. The Company adopted this standard as of January 1, 2018, and recorded the impact as an adjustment which increased retained earnings by $399,000 as of the date of adoption.

The Tax Act was enacted into U.S. tax law on December 22, 2017. The Tax Act makes numerous changes to the U.S. tax code, including (although not limited to) reducing the U.S. federal corporate tax rate to 21 percent, eliminating the corporate alternative minimum tax (AMT), limiting deductible interest expense, increasing limitations on certain executive compensation, and enhancing bonus depreciation to provide for full expensing of qualified property. On that same date, the SEC staff also issued SAB 118, which provided guidance regarding financial statement accounting of the tax effects of the Tax Act. SAB 118 provides for the completion of the accounting related effects of the Tax Act in accordance with a measurement period of one year from the Tax Act enactment date. Those aspects of the Tax Act for which the accounting under ASC 740 is complete is to be reflected in the financial statements under SAB 118. To the extent that the company’s accounting for certain income taxes effects of the Tax Act is incomplete, however where a reasonable estimate is determinable, SAB 118 provides that a provisional estimate should be included in the financial statements. Finally, if a provisional estimate cannot be determined, a company should continue to apply ASC 740 based on the tax laws that were in effect immediately before the enactment of the Tax Act.

During the year ended December 31, 2017, the Company made a provisional estimate of the impact of the Tax Act, which was discussed in Note 11 to our Consolidated Financial Statement included in our Annual Report on Form 10-K filed for that period.  The Company is continuing to evaluate the impact of the Tax Act on its financial statements, and has not made any adjustments to this estimate during the period ended September 30, 2018

The Company is subject to examination by various federal and state tax authorities for certain years ended December 31, 2008 through 2016. As of September 30, 2018, the Company was subject to audit or examination by the California Franchise Tax Board for the 2008 and 2009 tax years. Management does not anticipate any material changes in our financial statements as a result of these audits or examinations.

Note 6 — Borrowings and Subordinated Debentures

Borrowings
The Bank had advances from the FHLB of $160.0 million and $150.0 million as of September 30, 2018 and December 31, 2017, respectively. The FHLB advances were all overnight borrowings at September 30, 2018 and December 31, 2017. For the three months ended September 30, 2018 and 2017, interest expense on FHLB advances was $1.3 million and $198,000, respectively, and the weighted-average interest rate was 2.09 percent and 1.16 percent, respectively. For the nine months ended September 30, 2018 and 2017, interest expense on FHLB advances was $3.0 million and $714,000, respectively, and the weighted-average interest rate was 1.87 percent and 0.80 percent, respectively.

The Bank maintains a secured credit facility with the FHLB, allowing the Bank to borrow on an overnight and term basis. The Bank had $1.1 billion of loans pledged as collateral with the FHLB, which provides $933.4 million in borrowing capacity, of which $663.4 million remained available at September 30, 2018.


24



The Bank also has securities with market values of $29.7 million pledged with the Federal Reserve Bank ("FRB"), which provides $29.1 million in available borrowing capacity through the Fed Discount Window. There were no outstanding borrowings with the FRB as of September 30, 2018 and December 31, 2017.

Subordinated Debentures
The Company issued Fixed-to-Floating Subordinated Notes (the “Notes”) of $100 million on March 21, 2017, with a final maturity on March 30, 2027.  The Notes have an initial fixed interest rate of 5.45% per annum, payable semi-monthly on March 30 and September 30 of each year.  From and including March 30, 2022 and thereafter, the Notes bear interest at a floating rate equal to the then current three-month LIBOR, as calculated on each applicable date of determination, plus 3.315% payable quarterly. If the then current three-month LIBOR is less than zero, three-month LIBOR will be deemed to be zero. Debt issuance cost was $2.3 million, which is being amortized through the Notes' maturity date. At September 30, 2018 and December 31, 2017, the balance of Notes included in the Company's consolidated balance sheet, net of debt issuance cost, was $98.1 million and $98.0 million, respectively. The amortization of debt issuance cost was $46,000 and $43,000 for the three months ended September 30, 2018 and 2017, respectively, and $136,000 and $90,000 for the nine months ended September 30, 2018 and 2017, respectively.
The Company assumed Junior Subordinated Deferrable Interest Debentures (“Subordinated Debentures”) as a result of the acquisition of Central Bancorp Inc. ("CBI") in 2014 with an unpaid principal balance of $26.8 million and an estimated fair value of $18.5 million. The $8.3 million discount is being amortized to interest expense through the debentures' maturity date of March 15, 2036. CBI formed a trust in 2005 and issued $26.0 million of Trust Preferred Securities (“TPS”) at 6.26 percent fixed rate for the first five years and a variable rate at the three-month LIBOR plus 140 basis points thereafter and invested the proceeds in the Subordinated Debentures. The Company may redeem the Subordinated Debentures at an earlier date if certain conditions are met. The TPS will be subject to mandatory redemption if the Subordinated Debentures are repaid by the Company. Interest is payable quarterly, and the Company has the option to defer interest payments on the Subordinated Debentures from time to time for a period not to exceed five consecutive years. At September 30, 2018 and December 31, 2017, the balance of Subordinated Debentures included in the Company's consolidated balance sheets, net of discount of $7.5 million and $7.7 million, was $19.6 million and $19.3 million, respectively. The amortization of discount was $92,000 and $85,000 for the three months ended September 30, 2018, and 2017, respectively, and $264,000 and $243,000 for the nine months ended September 30, 2018, and 2017, respectively.

Note 7 — Earnings Per Share

Earnings per share (“EPS”) is calculated on both a basic and a diluted basis. Basic EPS excludes dilution and is computed by dividing income available to common stockholders by the weighted-average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted from the issuance of common stock that then shared in earnings, excluding common shares in treasury.

For diluted EPS, weighted-average number of common shares included the impact of unvested restricted stock under the treasury method. Unvested restricted stock containing rights to non-forfeitable dividends are considered participating securities prior to vesting and have been included in the earnings allocation in computing basic and diluted EPS under the two-class method. Basic EPS is computed by dividing net income, net of income allocated to participating securities, by the weighted-average number of common shares. For diluted EPS, weighted-average number of common shares include the diluted effect of stock options.


25



The following table is a reconciliation of the components used to derive basic and diluted EPS for the periods indicated:
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
 
2018
 
2017
 
2018
 
2017
 
(in thousands, except for share and per share data)
Basic EPS:
 
 
 
 
 
 
 
Net income
$
16,081

 
$
14,923

 
$
46,484

 
$
43,162

Less: income allocated to unvested restricted shares
101

 
93

 
284

 
270

Income allocated to common shares
$
15,980

 
$
14,830

 
$
46,200

 
$
42,892

Weighted-average shares for basic EPS
32,155,132

 
32,095,286

 
32,171,558

 
32,058,705

Basic EPS
$
0.50

 
$
0.46

 
$
1.44

 
$
1.34

 
 
 
 
 
 
 
 
Effect of dilutive securities - options and unvested restricted stock
120,145

 
160,528

 
134,483

 
171,614

 
 
 
 
 
 
 
 
Diluted EPS:

 

 

 

Income allocated to common shares
$
15,980

 
$
14,830

 
$
46,200

 
$
42,892

Weighted-average shares for diluted EPS
32,275,277

 
32,255,814

 
32,306,041

 
32,230,319

Diluted EPS
$
0.50

 
$
0.46

 
$
1.43

 
$
1.33


There were no stock options with an anti-dilutive effect for the three and nine months ended September 30, 2018 or 2017.

Note 8 – Accumulated Other Comprehensive Income

Activity in accumulated other comprehensive income for the three months ended September 30, 2018 and 2017 was as follows:
 
Unrealized Gains
and Losses on
Available for Sale
Securities
 
Tax Benefit (Expense)
 
Total
 
(in thousands)
September 30, 2018
 
 
 
 
 
Balance at beginning of period
$
(13,092
)
 
$
3,768

 
$
(9,324
)
Other comprehensive loss before reclassification
(2,750
)
 
798

 
(1,952
)
Reclassification from accumulated other comprehensive income
(19
)
 

 
(19
)
Period change
(2,769
)
 
798

 
(1,971
)
Balance at end of period
$
(15,861
)
 
$
4,566

 
$
(11,295
)
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
Balance at beginning of period
$
235

 
$
(98
)
 
$
137

Other comprehensive income before reclassification
529

 
(109
)
 
420

Reclassification from accumulated other comprehensive income
(267
)
 

 
(267
)
Period change
262

 
(109
)
 
153

Balance at end of period
$
497

 
$
(207
)
 
$
290


For the three months ended September 30, 2018, there was a $19,000 reclassification from accumulated other comprehensive income to gains in earnings resulting from the sale of available-for-sale securities. The $19,000 reclassification adjustment out of accumulated other comprehensive income was included in net gain on sales of securities under noninterest income. Net unrealized gains of $21,000 related to these sold securities had previously been recorded in accumulated other comprehensive income as of the beginning of the period.

For the three months ended September 30, 2017, there was a $267,000 reclassification from accumulated other comprehensive income to gains in earnings resulting from the sale of available-for-sale securities. The $267,000 reclassification

26



adjustment out of accumulated other comprehensive income was included in net gain on sales of securities under noninterest income. Net unrealized gains of $227,000 related to these sold securities had previously been recorded in accumulated other comprehensive income as of the beginning of the period.

Activity in accumulated other comprehensive income for the nine months ended September 30, 2018 and 2017 was as follows:
 
Unrealized Gains
and Losses on
Available for Sale
Securities
 
Tax Benefit (Expense)
 
Total
 
(in thousands)
September 30, 2018
 
 
 
 
 
Balance at beginning of period
$
(3,188
)
 
$
1,319

 
$
(1,869
)
Other comprehensive loss before reclassification
(13,115
)
 
3,793

 
(9,322
)
Reclassification from accumulated other comprehensive income
(87
)
 

 
(87
)
Adjustment to accumulated other comprehensive income related to adoption of ASU 2016-01 and 2018-02 (see Notes 2 and 5)
529

 
(546
)
 
(17
)
Period change
(12,673
)
 
3,247

 
(9,426
)
Balance at end of period
$
(15,861
)
 
$
4,566

 
$
(11,295
)
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
Balance at beginning of period
$
(4,089
)
 
$
1,695

 
$
(2,394
)
Other comprehensive income before reclassification
6,059

 
(1,902
)
 
4,157

Reclassification from accumulated other comprehensive income
(1,473
)
 

 
(1,473
)
Period change
4,586

 
(1,902
)
 
2,684

Balance at end of period
$
497

 
$
(207
)
 
$
290


The Company recorded a net $17,000 adjustment related to adoption of two new accounting standards (ASU 2016-01 and ASU 2018-02) effective January 1, 2018. The $17,000 adjustment includes a $529,000 reduction of unrealized losses related to the Company's mutual funds equity securities upon adoption of ASU 2016-01 and a $546,000 reduction in tax benefits upon adoption of ASU 2016-01 and ASU 2018-02. All mutual fund equity securities were sold during the three months ended March 31, 2018. See Notes 2 and 5 to the Consolidated Financial Statements for additional information on adoption of ASU 2016-01 and ASU 2018-02, respectively.

For the nine months ended September 30, 2018, there was a $87,000 reclassification from accumulated other comprehensive income to gains in earnings resulting from the sale of available-for-sale securities. The $87,000 reclassification adjustment out of accumulated other comprehensive income was included in net gain on sales of securities under noninterest income. Net unrealized gains of $116,000 related to these sold securities had previously been recorded in accumulated other comprehensive income as of the beginning of the period.

For the nine months ended September 30, 2017, there was a $1.5 million reclassification from accumulated other comprehensive income to gains in earnings resulting from the sale of available-for-sale securities. The $1.5 million reclassification adjustment out of accumulated other comprehensive income was included in net gain on sales of securities under noninterest income. Net unrealized gains of $971,000 related to these sold securities had previously been recorded in accumulated other comprehensive income as of the beginning of the period.

Note 9 — Regulatory Matters

In July 2013, the Board of Governors of the Federal Reserve, the Office of the Comptroller of the Currency and the FDIC approved the Basel III regulatory capital framework and related changes under the Dodd-Frank Wall Street Reform and Consumer Protection Act. The rules revise minimum capital requirements and adjust prompt corrective action thresholds. The rules also revise the regulatory capital elements, add a new common equity Tier I capital ratio, and increase the minimum Tier I capital ratio requirement. The revisions permit banking organizations to retain, through a one-time election, the existing treatment for accumulated other comprehensive income. Basel III rules, including certain transitional provisions, became effective January 1, 2015, and its requirements are included in the capital ratios presented in the table shown below.


27



In addition, a new capital conservation buffer of 2.5% began to be phased in effective January 1, 2016 through January 1, 2019, and must be met to avoid limitations on the ability of the Bank to pay dividends, repurchase shares or pay discretionary bonuses. In January 2016, the new capital conservation buffer requirement was 0.625% of risk-weighted assets and will increase each year until fully implemented in January 2019. The Company and the Bank's capital conservation buffer was 6.21% and 6.76%, respectively, as of September 30, 2018, and 6.55% and 7.20%, respectively, as of December 31, 2017.

As a result of the recently enacted Economic Growth, Regulatory Relief, and Consumer Protection Act, the federal banking agencies are required to develop a “Community Bank Leverage Ratio” (the ratio of a bank’s tangible equity capital to average total consolidated assets) for financial institutions with assets of less than $10 billion.  A “qualifying community bank” that exceeds this ratio will be deemed to be in compliance with all other capital and leverage requirements, including the capital requirements to be considered “well capitalized” under Prompt Corrective Action statutes.  The federal banking agencies may consider a financial institution’s risk profile when evaluating whether it qualifies as a community bank for purposes of the capital ratio requirement. The federal banking agencies must set the minimum capital for the new Community Bank Leverage Ratio at not less than 8% and not more than 10%.  A financial institution can elect to be subject to this new definition.

The capital ratios of Hanmi Financial and the Bank as of September 30, 2018 and December 31, 2017 were as follows:
 
Actual
 
Minimum
Regulatory
Requirement
 
Minimum to Be
Categorized as
“Well Capitalized”
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
 
(dollars in thousands)
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Total capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
Hanmi Financial
$
702,278

 
15.01
%
 
$
374,228

 
8.00
%
 
 N/A

 
N/A

Hanmi Bank
$
689,866

 
14.76
%
 
$
373,906

 
8.00
%
 
$
467,382

 
10.00
%
Tier 1 capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
Hanmi Financial
$
571,146

 
12.21
%
 
$
280,671

 
6.00
%
 
 N/A

 
N/A

Hanmi Bank
$
656,833

 
14.05
%
 
$
280,429

 
6.00
%
 
$
373,906

 
8.00
%
Common equity Tier 1 capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
Hanmi Financial
$
551,575

 
11.79
%
 
$
210,503

 
4.50
%
 
 N/A

 
N/A

Hanmi Bank
$
656,833

 
14.05
%
 
$
210,322

 
4.50
%
 
$
303,798

 
6.50
%
Tier 1 capital (to average assets):
 
 
 
 
 
 
 
 
 
 
 
Hanmi Financial
$
571,146

 
10.53
%
 
$
217,047

 
4.00
%
 
 N/A

 
N/A

Hanmi Bank
$
656,833

 
12.11
%
 
$
217,044

 
4.00
%
 
$
271,304

 
5.00
%
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Total capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
Hanmi Financial
$
684,272

 
15.50
%
 
$
353,171

 
8.00
%
 
 N/A

 
N/A

Hanmi Bank
$
670,896

 
15.20
%
 
$
353,091

 
8.00
%
 
$
441,364

 
10.00
%
Tier 1 capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
Hanmi Financial
$
553,970

 
12.55
%
 
$
264,878

 
6.00
%
 
 N/A

 
N/A

Hanmi Bank
$
638,557

 
14.47
%
 
$
264,818

 
6.00
%
 
$
353,091

 
8.00
%
Common equity Tier 1 capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
Hanmi Financial
$
537,950

 
12.19
%
 
$
198,658

 
4.50
%
 
 N/A

 
N/A

Hanmi Bank
$
638,557

 
14.47
%
 
$
198,614

 
4.50
%
 
$
286,886

 
6.50
%
Tier 1 capital (to average assets):
 
 
 
 
 
 
 
 
 
 
 
Hanmi Financial
$
553,970

 
10.79
%
 
$
205,344

 
4.00
%
 
 N/A

 
N/A

Hanmi Bank
$
638,557

 
12.44
%
 
$
205,385

 
4.00
%
 
$
256,731

 
5.00
%


28



Note 10 — Fair Value Measurements

Fair Value Measurements

ASC 820, Fair Value Measurements and Disclosures, defines fair value, establishes a framework for measuring fair value including a three-level valuation hierarchy, and expands disclosures about fair value measurements. Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The three-level fair value hierarchy requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The three levels of inputs that may be used to measure fair value are defined as follows:

Level 1 - Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2 - Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.
Level 3 - Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

Fair value is used on a recurring basis for certain assets and liabilities in which fair value is the primary basis of accounting. Additionally, fair value is used on a non-recurring basis to evaluate assets or liabilities for impairment or for disclosure purposes.

We record securities available for sale at fair value on a recurring basis. Certain other assets, such as loans held for sale, impaired loans, OREO, and core deposit intangible, are recorded at fair value on a non-recurring basis. Non-recurring fair value measurements typically involve assets that are periodically evaluated for impairment and for which any impairment is recorded in the period in which the re-measurement is performed.

The following methods and assumptions were used to estimate the fair value of each class of financial instrument below:

Securities available for sale - The fair values of securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges. If quoted prices are not available, fair values are measured using matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities, or other model-based valuation techniques requiring observable inputs other than quoted prices such as yield curve, prepayment speeds, and default rates. Level 1 securities include U.S. treasury securities and mutual funds that are traded on an active exchange or by dealers or brokers in active over-the-counter markets. The fair value of these securities is determined by quoted prices on an active exchange or over-the-counter market. Level 2 securities primarily include mortgage-backed securities, collateralized mortgage obligations, U.S. government agency securities, SBA loan pool securities, municipal bonds and corporate bonds in markets that are active. In determining the fair value of the securities categorized as Level 2, we obtain reports from nationally recognized broker-dealers detailing the fair value of each investment security held as of each reporting date. The broker-dealers use prices obtained from nationally recognized pricing services to value our fixed income securities. The fair value of the municipal securities is determined based on pricing data provided by nationally recognized pricing services. We review the prices obtained for reasonableness based on our understanding of the marketplace, and also consider any credit issues related to the bonds. As we have not made any adjustments to the market quotes provided to us and as they are based on observable market data, they have been categorized as Level 2 within the fair value hierarchy. Level 3 securities are instruments that are not traded in the market. As such, no observable market data for the instrument is available, which necessitates the use of significant unobservable inputs.

Loans held for sale - Loans held for sale are all SBA loans and carried at the lower of cost or fair value. Management obtains quotes, bids or pricing indication sheets on all or part of these loans directly from the purchasing financial institutions. Premiums received or to be received on the quotes, bids or pricing indication sheets are indicative of the fact that cost is lower than fair value. At September 30, 2018, the entire balance of SBA loans held for sale was recorded at its cost. We record SBA loans held for sale on a nonrecurring basis with Level 2 inputs.

Impaired loans - Nonaccrual loans and performing restructured loans are considered impaired for reporting purposes and are measured and recorded at fair value on a non-recurring basis. All impaired loans with a carrying balance over $250,000

29



are reviewed individually for the amount of impairment, if any. Impaired loans with a carrying balance of $250,000 or less are evaluated for impairment collectively. The Company does not record loans at fair value on a recurring basis. However, from time to time, nonrecurring fair value adjustments to collateral dependent impaired loans are recorded based on either the current appraised value of the collateral, a Level 2 measurement, or management’s judgment and estimation of value reported on older appraisals that are then adjusted based on recent market trends, a Level 3 measurement.

OREO - Fair value of OREO is based primarily on third party appraisals, less costs to sell and result in a Level 2 classification of the inputs for determining fair value. Appraisals are required annually and may be updated more frequently as circumstances require and the fair value adjustments are made to OREO based on the updated appraised value of the property.


Assets and Liabilities Measured at Fair Value on a Recurring Basis

As of September 30, 2018 and December 31, 2017, assets and liabilities measured at fair value on a recurring basis are as follows:
 
Level 1
 
Level 2
 
Level 3
 
 
 
Quoted Prices in
Active Markets
for Identical
Assets
 
Significant
Observable
Inputs with No
Active Market
with Identical
Characteristics
 
Significant
Unobservable
Inputs
 
Balance
 
(in thousands)
September 30, 2018
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
Mortgage-backed securities
$

 
$
298,386

 
$

 
$
298,386

Collateralized mortgage obligations

 
117,655

 

 
117,655

U.S. government agency securities

 
7,352

 

 
7,352

Municipal bonds-tax exempt

 
109,278

 

 
109,278

U.S. treasury securities
39,565

 

 

 
39,565

Total securities available for sale
$
39,565

 
$
532,671

 
$

 
$
572,236

 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
Mortgage-backed securities
$

 
$
303,609

 
$

 
$
303,609

Collateralized mortgage obligations

 
117,768

 

 
117,768

U.S. government agency securities

 
7,414

 

 
7,414

Municipal bonds-tax exempt

 
127,475

 

 
127,475

U.S. treasury securities
152

 

 

 
152

Mutual funds
22,386

 

 

 
22,386

Total securities available for sale
$
22,538

 
$
556,266

 
$

 
$
578,804


30



Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis

As of September 30, 2018 and December 31, 2017, assets and liabilities measured at fair value on a non-recurring basis are as follows:
 
Level 1
 
Level 2
 
Level 3
 
 
 
Quoted Prices in
Active Markets
for Identical
Assets
 
Significant
Observable
Inputs With No
Active Market
With Identical
Characteristics
 
Significant
Unobservable
Inputs
 
Loss During the
Nine Months Ended
September 30, 2018
 
(in thousands)
September 30, 2018
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Impaired loans (1)
$

 
$
5,287

 
$
1,955

 
$
3,473

OREO

 
877

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loss During the Twelve Months Ended December 31, 2017
December 31, 2017
 
 
 
Assets:
 
 
 
 
 
 
 
Impaired loans (2)
$

 
$
6,121

 
$
2,436

 
$
2,730

OREO

 
1,946

 

 


(1) 
Consist of real estate loans of $5.7 million and commercial and industrial loans of $1.6 million.
(2) 
Consist of real estate loans of $6.7 million, commercial and industrial loans of $1.7 million.

ASC 825, Financial Instruments, requires disclosure of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis. The methodologies for estimating the fair value of financial assets and financial liabilities that are measured on a recurring basis or non-recurring basis are discussed above.

The estimated fair value of financial instruments has been determined by using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret market data in order to develop estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts that we could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

Effective January 1, 2018, the Company adopted ASU 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities (Topic 825). This standard, among other provisions, requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. Other than certain financial instruments for which we have concluded that the carrying amounts approximate fair value, the fair value estimates shown below have are based on an exit price notion as of September 30, 2018, as required by ASU 2016-01. The financial instruments for which we have concluded that the carrying amounts approximate fair value include, cash and due from banks, accrued interest receivable and payable, FHLB stock, and noninterest-bearing deposits. The fair values of off-balance sheet items are based upon the difference between the current value of similar loans and the price at which the Bank has committed to make the loans.
    

31



The estimated fair values of financial instruments were as follows:
 
September 30, 2018
 
Carrying
 
Fair Value
 
Amount
 
Level 1
 
Level 2
 
Level 3
 
(in thousands)
Financial assets:
 
 
 
 
 
 
 
Cash and due from banks
159,617

 
159,617

 

 

Securities available for sale
572,236

 
39,565

 
532,671

 

Loans and leases receivable, net of allowance for loan and lease losses
4,551,207

 

 

 
4,477,912

Loans held for sale
4,455

 

 
4,755

 

Accrued interest receivable
13,646

 
13,646

 

 

FHLB stock
16,385

 

 
16,385

 

Financial liabilities:

 
 
 
 
 
 
Noninterest-bearing deposits
1,313,777

 

 
1,313,777

 

Interest-bearing deposits
3,300,645

 

 

 
3,294,348

Borrowings and subordinated debentures
277,670

 

 
93,858

 
159,842

Accrued interest payable
8,153

 
8,153

 

 

Off-balance sheet items:

 
 
 
 
 
 
Commitments to extend credit
358,570

 

 

 
358,570

Standby letters of credit
29,404

 

 

 
29,404

Commercial letters of credit
10,975

 

 

 
10,975

 
 
December 31, 2017
 
Carrying
 
Fair Value
 
Amount
 
Level 1
 
Level 2
 
Level 3
 
(in thousands)
Financial assets:
 
 
 
 
 
 
 
Cash and due from banks
$
153,826

 
$
153,826

 
$

 
$

Securities available for sale
578,804

 
22,538

 
556,266

 

Loans and leases receivable, net of allowance for loan and lease losses
4,273,415

 

 

 
4,213,689

Loans held for sale
6,394

 

 
6,394

 

Accrued interest receivable
12,770

 
12,770

 

 

FHLB stock
16,385

 

 
16,385

 

Financial liabilities:
 
 
 
 
 
 
 
Noninterest-bearing deposits
1,312,274

 

 
1,312,274

 

Interest-bearing deposits
3,036,380

 

 

 
2,973,139

Borrowings and subordinated debentures
267,270

 

 

 
267,270

Accrued interest payable
5,309

 
5,309

 

 

Off-balance sheet items:
 
 
 
 
 
 
 
Commitments to extend credit
318,634

 

 

 
318,634

Standby letters of credit
19,294

 

 

 
19,294

Commercial letters of credit
9,308

 

 

 
9,308



32



Note 11 — Share-Based Compensation

Share-Based Compensation Expense

For the three months ended September 30, 2018 and 2017, share-based compensation expenses were $850,000 and $709,000, respectively, and net tax benefits recognized from stock option and restricted stock awards were $238,000 and $291,000, respectively. For the nine months ended September 30, 2018 and 2017, share-based compensation expenses were $2.7 million and $2.1 million, respectively, and net tax benefits recognized from stock option and restricted stock awards were $746,000 and $666,000, respectively. Excess tax benefits related to the Company's share-based compensation are recognized as income tax expense in the consolidated statement of income.

Unrecognized Share-Based Compensation Expense

As of September 30, 2018, unrecognized share-based compensation expense was as follows:
 
Unrecognized
Expense
 
Average Expected
Recognition
Period
 
(in thousands)
 
 
Restricted stock awards
$
5,069

 
2.0 years

There was no unrecognized share-based compensation expense for stock options at September 30, 2018.

Stock Option Awards

The table below provides stock option information for the three months ended September 30, 2018:
 
Number of
Shares
 
Weighted-
Average
Exercise
Price Per
Share
 
Weighted-
Average
Remaining
Contractual
Life
 
Aggregate
Intrinsic
Value of
In-the-
Money
Options
 
 
 
 
 
 
 
 
(in thousands)
 
Options outstanding at beginning of period
338,338

 
$
17.52

 
5.5 years
 
$
3,657

(1) 
 
 
 
 
 
 
 
 
 
Options outstanding at end of period
338,338

 
$
17.52

 
5.1 years
 
$
2,498

(2) 
 
 
 
 
 
 
 
 
 
Options exercisable at end of period
338,338

 
$
17.52

 
5.1 years
 
$
2,498

(2) 
                              
(1) 
Intrinsic value represents the excess of the closing stock price on the last trading day of the period, which was $28.35 as of June 30, 2018, over the exercise price, multiplied by the number of options.
(2) 
Intrinsic value represents the excess of the closing stock price on the last trading day of the period, which was $24.90 as of September 30, 2018, over the exercise price, multiplied by the number of options.

There were no stock option exercises during the three months ended September 30, 2018.


33



The table below provides stock option information for the nine months ended September 30, 2018:
 
Number of
Shares
 
Weighted-
Average
Exercise
Price Per
Share
 
Weighted-
Average
Remaining
Contractual
Life
 
Aggregate
Intrinsic
Value of
In-the-
Money
Options
 
 
 
 
 
 
 
 
(in thousands)
 
Options outstanding at beginning of period
364,088

 
$
17.86

 
5.9 years
 
$
4,548

(1) 
Options exercised
(25,750
)
 
$
22.06

 
5.9 years
 

 
Options outstanding at end of period
338,338

 
$
17.52

 
5.1 years
 
$
2,498

(2) 
 
 
 
 
 
 
 
 
 
Options exercisable at end of period
338,338

 
$
17.52

 
5.1 years
 
$
2,498

(2) 
                              
(1) 
Intrinsic value represents the excess of the closing stock price on the last trading day of the period, which was $30.35 as of December 31, 2017, over the exercise price, multiplied by the number of options.
(2) 
Intrinsic value represents the excess of the closing stock price on the last trading day of the period, which was $24.90 as of September 30, 2018, over the exercise price, multiplied by the number of options.

There were 25,750 stock options exercised during the nine months ended September 30, 2018.

Restricted Stock Awards

Restricted stock awards under the Company’s 2007 and 2013 Equity Compensation Plans typically vest over three years and are subject to forfeiture if employment terminates prior to the lapse of restrictions. Hanmi Financial becomes entitled to an income tax deduction in an amount equal to the taxable income reported by the holders of the restricted shares when the restrictions are released and the shares are issued. Forfeited shares of restricted stock become available for future grants upon forfeiture.

The table below provides information for restricted stock awards for the three and nine months ended September 30, 2018:
 
Three Months Ended 
 September 30, 2018
 
Nine Months Ended 
 September 30, 2018
 
Number of
Shares
 
Weighted-
Average
Grant Date
Fair Value
Per Share
 
Number of
Shares
 
Weighted-
Average
Grant Date
Fair Value
Per Share
Restricted stock at beginning of period
315,505

 
$
22.44

 
317,783

 
$
21.09

Restricted stock granted
16,177

 
25.59

 
135,571

 
26.46

Restricted stock vested
(3,826
)
 
23.52

 
(82,480
)
 
26.40

Restricted stock forfeited
(12,438
)
 
25.69

 
(55,456
)
 
15.19

Restricted stock at end of period
315,418

 
23.05

 
315,418

 
23.05


Note 12 — Off-Balance Sheet Commitments

The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk similar to the risk involved with on-balance sheet items recognized in the consolidated balance sheets.

The Bank’s exposure to losses in the event of non-performance by the other party to commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for extending loan facilities to customers. The Bank evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, was based on management’s credit evaluation of the counterparty. Collateral held varies but

34



may include accounts receivable, inventory, premises and equipment, and income-producing or borrower-occupied properties.

The following table shows the distribution of undisbursed loan commitments as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
(in thousands)
Commitments to extend credit
$
358,570

 
$
318,634

Standby letters of credit
29,404

 
19,294

Commercial letters of credit
10,975

 
9,308

Total undisbursed loan commitments
$
398,949

 
$
347,236


The allowance for off-balance sheet items is maintained at a level believed to be sufficient to absorb probable losses related to these unfunded credit facilities. The determination of the allowance adequacy is based on periodic evaluations of the unfunded credit facilities including an assessment of the probability of commitment usage, credit risk factors for loans outstanding to these same customers, and the terms and expiration dates of the unfunded credit facilities. Net adjustments to the allowance for off-balance sheet items are included in other operating expenses. Activity in the allowance for loan off-balance sheet items was as follows for the periods indicated:
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Balance at beginning of period
$
1,357

 
$
1,135

 
$
1,296

 
$
1,184

Provision (income)

 
(220
)
 
61

 
(269
)
Balance at end of period
$
1,357

 
$
915

 
$
1,357

 
$
915


Note 13 — Subsequent Events

On May 21, 2018, the Company announced entering into an Agreement and Plan of Merger (the “Merger Agreement”), dated May 18, 2018, to acquire SWNB Bancorp, Inc. (“SWNB”), a privately-held bank holding company for Southwestern National Bank, headquartered in Houston, Texas with total assets of approximately $411 million, for total consideration of approximately $76.7 million. On August 28, 2018, SWNB failed to obtain the requisite vote of its shareholders to approve the Merger Agreement and on September 26, 2018, the Company's Board of Directors announced that it provided notification to SWNB that it has terminated the Merger Agreement effective immediately, on the basis of SWNB’s willful and material breaches of its covenants and the failure of SWNB to obtain the required SWNB shareholder vote.

On October 3, 2018, the Company announced that it has filed a complaint in the United States District Court for the Southern District of Texas against SWNB and SWNB’s directors, alleging breach of contract under the Merger Agreement and breach of the implied covenant of good faith and fair dealing under the voting agreements between the Company and each of the directors. The complaint alleges, among other things, that SWNB and each of the directors willfully and materially breached their obligations under the Merger Agreement and voting agreements to use its reasonable best efforts to do or cause to be done all things necessary to consummate the transaction, including the directors’ obligation to recommend that SWNB shareholders vote in favor of the Merger Agreement. The lawsuit seeks damages for losses incurred as a result of SWNB’s and the directors’ breach of the agreements as well as the termination fee payable under the Merger Agreement.

Management has evaluated subsequent events through the date of issuance of the financial data included herein. Other than as disclosed above, there have been no subsequent events that occurred during such period that would require disclosure in this Quarterly Report on Form 10-Q for the period ended September 30, 2018, or would be required to be recognized in the Consolidated Financial Statements (Unaudited) as of September 30, 2018.

Note 14 — Revenue Recognition

The Company also adopted ASU 2014-09, Revenue from Contracts with Customers (Topic 606), as of January 1, 2018. ASU 2014-09 established a principles-based approach to recognizing revenue that applies to all contracts other than those covered by other authoritative U.S. GAAP guidance. Quantitative and qualitative disclosures regarding the nature, amount,

35



timing and uncertainty of revenue and cash flows are also required.  ASU 2014-09 was to be effective for interim and annual periods beginning after December 15, 2016 and was to be applied on either a modified retrospective or full retrospective basis. In August 2015, the FASB issued ASU 2015-14 which deferred the original effective date for all entities by one year. Public business entities are required to apply the guidance in ASU 2015-14 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period.
The standard’s core principle is that a company shall recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In doing so, companies generally are required to use more judgment and make more estimates than under prior guidance. These may include identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. Subsequent to the issuance of ASU 2014-09, the FASB issued targeted updates to clarify specific implementation issues including ASU No. 2016-08, Principal versus Agent Considerations (Reporting Revenue Gross versus Net), ASU No. 2016-10, Identifying Performance Obligations and Licensing, ASU No. 2016-12, Narrow-Scope Improvements and Practical Expedients, and ASU No. 2016-20. Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers. For financial reporting purposes, the standard allows for either full retrospective adoption, meaning the standard is applied to all of the periods presented, or modified retrospective adoption, meaning the standard is applied only to the most current period presented in the financial statements with the cumulative effect of initially applying the standard recognized at the date of initial application.
Since the guidance does not apply to revenue associated with financial instruments, including loans and securities that are accounted for under other GAAP, the new guidance did not have an impact on revenue most closely associated with our financial instruments, including interest income and expense. The Company completed its overall assessment of revenue streams and review of related contracts potentially affected by the ASU, including revenue streams associated with our noninterest income. Based on this assessment, the Company concluded that ASU 2014-09 did not change the method in which the Company currently recognizes revenue for these revenue streams.
The Company's noninterest income primarily includes service charges on deposit accounts, trade finance and other service charges and fees, servicing income, bank-owned life insurance income and gains or losses on sale of SBA loans, PCI loans and securities. Based on our assessment of revenue streams related to the Company's noninterest income, we concluded that the Companies performance obligations for such revenue streams are typically satisfied as services are rendered. If applicable, the Company records contract liabilities, or deferred revenue, when payments from customers are received or due in advance of providing services to customers and records contract assets when services are provided to customers before payment is received or before payment is due. The Company’s noninterest revenue streams are largely based on transactional activities and since the Company generally receives payments for its services during the period or at the time services are provided, there are no contract asset or receivable balances as of September 30, 2018. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized.
The Company also completed its evaluation of certain costs related to these revenue streams to determine whether such costs should be presented as expenses or contra-revenue (i.e., gross versus net) and concluded that our Consolidated Statements of Income do not include any revenue streams that are impacted by such gross versus net provisions of the new standard. The Company adopted ASU 2014-09 and its related amendments on its required effective date of January 1, 2018 utilizing the modified retrospective approach. Since there was no impact upon adoption of this new standard, a cumulative effect adjustment to opening retained earnings was not deemed necessary.

36



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

The following is management’s discussion and analysis of our results of operations and financial condition as of and for the three and nine months ended September 30, 2018. This analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2017 (the “2017 Annual Report on Form 10-K”) and with the unaudited consolidated financial statements and notes thereto set forth in this Quarterly Report on Form 10-Q for the period ended September 30, 2018 (this “Report”).

Forward-Looking Statements

Some of the statements under this item and elsewhere in this Report constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements in this Report other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, statements about anticipated future operating and financial performance, financial position and liquidity, business strategies, regulatory and competitive outlook, investment and expenditure plans, capital and financing needs and availability, developments regarding our capital plans, plans and objectives of management for future operations, strategic alternatives for a possible business combination, merger or sale transactions, and other similar forecasts and statements of expectation and statements of assumption underlying any of the foregoing. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” or “continue,” or the negative of such terms and other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. These statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ from those expressed or implied by the forward-looking statement. These factors include the following: failure to maintain adequate levels of capital and liquidity to support our operations; the effect of potential future supervisory action against us or Hanmi Bank; general economic and business conditions internationally, nationally and in those areas in which we operate, including, but not limited to, California, Illinois and Texas; volatility and deterioration in the credit and equity markets; changes in consumer spending, borrowing and savings habits; availability of capital from private and government sources; demographic changes; competition for loans and deposits and failure to attract or retain loans and deposits; fluctuations in interest rates and a decline in the level of our interest rate spread; risks of natural disasters related to our real estate portfolio; risks associated with Small Business Administration ("SBA") loans; failure to attract or retain key employees; changes in governmental regulation; enforcement actions against us and litigation we are or may become a party to; ability of Hanmi Bank to make distributions to Hanmi Financial, which is restricted by certain factors, including Hanmi Bank's retained earnings, net income, prior distributions made, and certain other financial tests; ability to successfully and efficiently integrate the operations of banks and other institutions we acquire; adequacy of our allowance for loan and lease losses; credit quality and the effect of credit quality on our provision for loan and lease losses and allowance for loan and lease losses; changes in the financial performance and/or condition of our borrowers and the ability of our borrowers to perform under the terms of their loans and leases and other terms of credit agreements; our ability to control expenses; and changes in securities markets. In addition, for a discussion of some of the other factors that might cause such a difference, see the discussion contained in our 2017 Annual Report on Form 10-K, as well as other factors we identify from time to time in our filings with the SEC. We undertake no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date, on which such statements were made, except as required by law.

Critical Accounting Policies

We have established various accounting policies that govern the application of GAAP in the preparation of our financial statements. Our significant accounting policies are described in the Notes to Consolidated Financial Statements in our 2017 Annual Report on Form 10-K. We had no significant changes in our accounting policies since the filing of our 2017 Annual Report on Form 10-K, except for adoption of three new accounting standards as of January 1, 2018 as described in Note 1 to the Consolidated Financial Statements.

Certain accounting policies require us to make significant estimates and assumptions that have a material impact on the carrying value of certain assets and liabilities, and we consider these critical accounting policies. For a description of these critical accounting policies, see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Critical Accounting Policies” in our 2017 Annual Report on Form 10-K. We use estimates and assumptions based on historical experience and other factors that we believe to be reasonable under the circumstances. Actual results could differ significantly from these estimates and assumptions, which could have a material impact on the carrying value of assets and liabilities at the balance sheet dates and our results of operations for the reporting periods. Management has discussed the development and selection of these critical accounting policies with the Audit Committee of the Company’s Board of Directors.

37




Selected Financial Data
 
The following table sets forth certain selected financial data for the periods indicated:
 
As of or for the
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017
 
2018
 
2017
 
(dollars in thousands, except per share data)
Summary balance sheets:
 
 
 
 
 
 
 
Cash and due from banks
$
159,617

 
$
138,139

 
$
159,617

 
$
138,139

Securities
572,236

 
598,440

 
572,236

 
598,440

Loans and leases receivable, net
4,551,207

 
4,162,863

 
4,551,207

 
4,162,863

Assets
5,487,042

 
5,111,396

 
5,487,042

 
5,111,396

Deposits
4,614,422

 
4,299,010

 
4,614,422

 
4,299,010

Liabilities
4,919,294

 
4,552,149

 
4,919,294

 
4,552,149

Stockholders’ equity
567,748

 
559,247

 
567,748

 
559,247

Tangible equity (12)
555,475

 
546,619

 
555,475

 
546,619

Average loans and leases receivable (1)
4,551,284

 
4,092,131

 
4,551,284

 
3,976,021

Average securities
589,939

 
611,538

 
589,939

 
574,801

Average assets
5,453,465

 
5,027,704

 
5,453,465

 
4,881,527

Average deposits
4,481,344

 
4,260,349

 
4,481,344

 
4,101,640

Average stockholders’ equity
584,637

 
551,763

 
584,637

 
543,503

Per share data:
 
 
 
 
 
 
 
Earnings per share – basic (2)
$
0.50

 
$
0.46

 
$
1.44

 
$
1.34

Earnings per share – diluted (2)
$
0.50

 
$
0.46

 
$
1.43

 
$
1.33

Book value per share (3)
$
17.69

 
$
17.25

 
$
17.69

 
$
17.25

Tangible book value per share (4) (12)
$
17.31

 
$
16.86

 
$
17.31

 
$
16.86

Cash dividends per share
$
0.24

 
$
0.21

 
$
0.24

 
$
0.59

Common shares outstanding
32,087,236

 
32,413,082

 
32,087,236

 
32,413,082

Performance ratios:
 
 
 
 
 
 
 
Return on average assets (5) (6)
1.17
%
 
1.18
%
 
1.17
%
 
1.18
%
Return on average stockholders’ equity (5) (7)
10.91
%
 
10.73
%
 
10.91
%
 
10.62
%
Net interest margin (8)
3.48
%
 
3.79
%
 
3.48
%
 
3.83
%
Efficiency ratio (9)
56.28
%
 
53.33
%
 
56.28
%
 
54.32
%
Dividend payout ratio (10)
48.00
%
 
45.45
%
 
48.00
%
 
53.66
%
Average stockholders’ equity to average assets
10.72
%
 
10.97
%
 
10.72
%
 
11.13
%
Asset quality ratios:
 
 
 
 
 
 
 
Nonperforming loans and leases to loans and leases
0.40
%
 
0.35
%
 
0.40
%
 
0.35
%
Nonperforming assets to assets (11)
0.35
%
 
0.32
%
 
0.35
%
 
0.32
%
Net loan and lease charge-offs (recoveries) to average loans and leases
0.03
%
 
0.15
%
 
0.03
%
 
0.02
%
Allowance for loan lease losses to loans and leases
0.69
%
 
0.77
%
 
0.69
%
 
0.77
%
Allowance for loan and lease losses to nonperforming loans and leases
173.3
%
 
223.2
%
 
173.3
%
 
223.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

38



Capital ratios:
 
 
 
 
 
 
 
Total risk-based capital:
 
 
 
 
 
 
 
Hanmi Financial
15.01
%
 
15.58
%
 
15.01
%
 
15.58
%
Hanmi Bank
14.76
%
 
15.32
%
 
14.76
%
 
15.32
%
Tier 1 risk-based capital:
 
 
 
 
 
 
 
Hanmi Financial
12.21
%
 
12.56
%
 
12.21
%
 
12.56
%
Hanmi Bank
14.05
%
 
14.55
%
 
14.05
%
 
14.55
%
Common equity Tier 1 capital:
 
 
 
 
 
 
 
Hanmi Financial
11.79
%
 
12.20
%
 
11.79
%
 
12.20
%
Hanmi Bank
14.05
%
 
14.55
%
 
14.05
%
 
14.55
%
Tier 1 leverage:
 
 
 
 
 
 
 
Hanmi Financial
10.53
%
 
10.92
%
 
10.53
%
 
10.92
%
Hanmi Bank
12.11
%
 
12.66
%
 
12.11
%
 
12.66
%
 
(1) 
Average loans and leases receivable include loans held for sale and exclude the allowance for loan and lease losses
(2) 
Calculation based on net income allocated to common shares
(3) 
Stockholders’ equity divided by common shares outstanding
(4) 
Tangible equity divided by common shares outstanding
(5) 
Calculation based on annualized net income
(6) 
Net income divided by average assets
(7) 
Net income divided by average stockholders’ equity

(8) 
Net interest income on a taxable equivalent basis before provision for loan and lease losses divided by average interest-earning assets
(9) 
Noninterest expense divided by the sum of net interest income before provision for loan and lease losses and noninterest income
(10) 
Dividend declared per share divided by basic earnings per share
(11) 
Nonperforming assets consist of nonperforming loans and leases and OREO
(12) 
See "Non-GAAP Financial Measures" section below

Non-GAAP Financial Measures

The Company calculates certain supplemental financial information determined by methods other than in accordance with U.S. GAAP, including tangible assets, tangible stockholders' equity and tangible book value per share. These non-GAAP measures are used by management in analyzing Hanmi Financial’s capital strength.

Tangible equity is calculated by subtracting goodwill created from acquisition of the Commercial Equipment Leasing Division and core deposit intangible from stockholders’ equity. Banking and financial institution regulators also exclude goodwill and core deposit intangible from stockholders’ equity when assessing the capital adequacy of a financial institution.

Management believes the presentation of these financial measures excluding the impact of items described in the preceding paragraph provide useful supplemental information that are essential to a proper understanding of the capital strength of Hanmi Financial. These disclosures should not be viewed as a substitution for results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.


39



Tangible Assets, Tangible Stockholders’ Equity and Tangible Book Value Per Share

The following table reconciles these non-GAAP performance measures to the most comparable GAAP performance measures as of the dates indicated:
 
September 30,
 
2018
 
2017
 
(in thousands, except per share data)
Total assets
$
5,487,042

 
$
5,111,396

Less goodwill
(11,031
)
 
(11,031
)
Less other intangible assets, net
(1,242
)
 
(1,597
)
Tangible assets
$
5,474,769

 
$
5,098,768

 
 
 
 
Total stockholders’ equity
$
567,748

 
$
559,247

Less goodwill
(11,031
)
 
(11,031
)
Less other intangible assets, net
(1,242
)
 
(1,597
)
Tangible stockholders' equity
$
555,475

 
$
546,619

 
 
 
 
Book value per share
$
17.69

 
$
17.25

Effect of goodwill
(0.34
)
 
(0.34
)
Effect of other intangible assets
(0.04
)
 
(0.05
)
Tangible book value per share
$
17.31

 
$
16.86




Executive Overview

For the three months ended September 30, 2018, net income was $16.1 million, or $0.50 per diluted share, compared with $14.9 million, or $0.46 per diluted share, for the three months ended September 30, 2017, an increase of 7.8 percent or $1.2 million. The increase in net income was mainly due to a decrease of $3.6 million in provision for income taxes, or 36.8 percent, mainly as a result of lower pretax income and a lower effective tax rate. This decrease in provision for income taxes was partially offset by a decrease in noninterest income of $2.6 million, or 29.5 percent, mainly due to lower gains on sales of securities, disposition gains on PCI loans and sales of SBA loans.

For the first nine months of 2018, net income was $46.5 million, or $1.43 per diluted share, compared with $43.2 million, or $1.33 per diluted share, for the nine months ended September 30, 2017, an increase of 7.7 percent or $3.3 million. The increase in net income included a $4.6 million, or 3.5 percent, increase in net interest income after provision for loan and lease losses and a decrease in provision for income taxes of $9.7 million, or 35.2 percent. These changes were offset by an increase in noninterest expense of $3.4 million, or 4.0 percent, mainly due an increase in compensation expense, and a decrease in noninterest income of $7.5 million, or 29.2 percent mainly due to lower gains on disposition of PCI loans, sales of SBA loans and sales of securities.

During the third quarter of 2018, we repurchased 429,558 shares of the Company's common stock, or 1.3% of outstanding shares, under a stock repurchase program, which authorized the buy-back of up to 5%, or 1,600,000, of the Company's outstanding shares.

Other financial highlights include the following:

Loans and leases receivable, before the allowance for loan and lease losses, were $4.58 billion at the end of the third quarter of 2018, up $278.4 million, or 6.5 percent, from $4.30 billion at the end of 2017.

Deposits were $4.61 billion at the end of the third quarter of 2018, up $265.8 million, or 6.1 percent, from $4.35 billion at the end of 2017.

Return on average equity increased to 10.91 percent from 10.73 percent for the three months ended September 30, 2018 and 2017, respectively, and to 10.79 from 10.62 percent for the nine months ended September 30, 2018 and

40



2017, respectively. Return on average assets remained consistent at 1.17 percent for the three and nine months ended 2018 compared with 1.18 percent for the three and nine months ended 2017, respectively.


Results of Operations

Net Interest Income

Our primary source of revenue is net interest income, which is the difference between interest and fees derived from earning assets, and interest paid on liabilities obtained to fund those assets. Our net interest income is affected by changes in the level and mix of interest-earning assets and interest-bearing liabilities, referred to as volume changes. Net interest income is also affected by changes in the yields earned on assets and rates paid on liabilities, referred to as rate changes. Interest rates charged on loans and leases are affected principally by changes to interest rates, the demand for such loans and leases, the supply of money available for lending purposes, and other competitive factors. Those factors are, in turn, affected by general economic conditions and other factors beyond our control, such as federal economic policies, the general supply of money in the economy, legislative tax policies, governmental budgetary matters, and the actions of the Federal Reserve.

The following tables show the average balances of assets, liabilities and stockholders’ equity; the amount of interest income, on a tax-equivalent basis, and interest expense; the average yield or rate for each category of interest-earning assets and interest-bearing liabilities; and the net interest spread and the net interest margin for the periods indicated. All average balances are daily average balances.

41



 
Three Months Ended
 
September 30, 2018
 
September 30, 2017
 
Average
Balance
 
Interest
Income /
Expense
 
Average
Yield /
Rate
 
Average
Balance
 
Interest
Income /
Expense
 
Average
Yield /
Rate
 
(dollars in thousands)
Assets
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Loans and leases (1)
$
4,551,284

 
$
56,361

 
4.91
%
 
$
4,092,131

 
$
50,265

 
4.87
%
Securities (2)
589,939

 
3,408

 
2.31
%
 
611,538

 
3,683

 
2.41
%
FHLB stock
16,385

 
286

 
6.93
%
 
16,385

 
286

 
6.93
%
Interest-bearing deposits in other banks
30,368

 
151

 
1.97
%
 
38,981

 
123

 
1.25
%
Total interest-earning assets
5,187,976

 
60,206

 
4.60
%
 
4,759,035

 
54,357

 
4.53
%
Noninterest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
124,072

 
 
 

 
114,108

 
 
 
 
Allowance for loan and lease losses
(32,172
)
 
 
 
 
 
(34,252
)
 
 
 
 
Other assets
173,589

 
 
 
 
 
188,813

 
 
 
 
Total assets
$
5,453,465

 
 
 
 
 
$
5,027,704

 
 
 
 
Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 

Deposits:
 
 
 
 
 
 
 
 
 
 
 
Demand: interest-bearing
$
92,090

 
$
36

 
0.16
%
 
$
90,720

 
$
18

 
0.08
%
Money market and savings
1,377,739

 
4,011

 
1.16
%
 
1,526,951

 
3,311

 
0.86
%
Time deposits
1,687,827

 
7,647

 
1.80
%
 
1,384,724

 
3,742

 
1.07
%
Total interest-bearing deposits
3,157,656

 
11,694

 
1.47
%
 
3,002,395

 
7,071

 
0.93
%
Borrowings
240,054

 
1,264

 
2.09
%
 
67,935

 
198

 
1.16
%
Subordinated debentures
117,584

 
1,749

 
5.92
%
 
117,065

 
1,667

 
5.68
%
Total interest-bearing liabilities
3,515,294

 
14,707

 
1.66
%
 
3,187,395

 
8,936

 
1.11
%
Noninterest-bearing liabilities and equity:
 
 
 
 
 
 
 
 
 
 
 
Demand deposits: noninterest-bearing
1,323,688

 
 
 
 
 
1,257,954

 
 
 
 
Other liabilities
29,846

 
 
 
 
 
30,592

 
 
 
 
Stockholders’ equity
584,637

 
 
 
 
 
551,763

 
 
 
 
Total liabilities and stockholders’ equity
$
5,453,465

 
 
 
 
 
$
5,027,704

 
 
 

Net interest income (taxable equivalent)
 
 
$
45,499

 
 
 
 
 
$
45,421

 
 
Cost of deposits (3)
 
 
 
 
1.04
%
 
 
 
 
 
0.66
%
Net interest spread (taxable equivalent basis) (4)
 
 
 
 
2.94
%
 
 
 
 
 
3.42
%
Net interest margin (taxable equivalent basis) (5)
 
 
 
 
3.48
%
 
 
 
 
 
3.79
%

(1) 
Loans and leases receivable include loans held for sale and exclude the allowance for loan and lease losses. Nonaccrual loans and leases are included in the average loan and lease balance.
(2) 
Amounts calculated on a fully taxable equivalent basis using the federal tax rate in effect for the periods presented.
(3) 
Represents interest expense on deposits as a percentage of all interest-bearing and noninterest-bearing deposits.
(4) 
Represents the average yield earned on interest-earning assets less the average rate paid on interest-bearing liabilities.
(5) 
Represents net interest income as a percentage of average interest-earning assets.


42



The table below shows changes in interest income (on a tax equivalent basis) and interest expense and the amounts attributable to variations in interest rates and volumes for the periods indicated. The variances attributable to simultaneous volume and rate changes have been allocated to the change due to volume and the change due to rate categories in proportion to the relationship of the absolute dollar amount attributable solely to the change in volume and to the change in rate.
 
 Three Months Ended
 
September 30, 2018 vs. September 30, 2017
 
Increases (Decreases) Due to Change In
 
Volume
 
Rate
 
Total
 
(in thousands)
Interest and dividend income:
 
 
 
 
 
Loans and leases receivable
$
5,651

 
$
445

 
$
6,096

Securities
(127
)
 
(148
)
 
(275
)
FHLB stock

 

 

Interest-bearing deposits in other banks
(31
)
 
59

 
28

Total interest and dividend income (taxable equivalent)
$
5,493

 
$
356

 
$
5,849

Interest expense:
 
 
 
 
 
Demand: interest-bearing
$

 
$
18

 
$
18

Money market and savings
(348
)
 
1,048

 
700

Time deposits
951

 
2,954

 
3,905

Borrowings
809

 
256

 
1,065

Subordinated debentures
7

 
75

 
82

Total interest expense
$
1,419

 
$
4,351

 
$
5,770

Change in net interest income (taxable equivalent)
$
4,074

 
$
(3,995
)
 
$
79


Interest and dividend income, on a taxable equivalent basis, increased $5.8 million, or 10.8 percent, to $60.2 million for the three months ended September 30, 2018 from $54.4 million for the same period in 2017. Interest expense also increased $5.8 million, or 64.6 percent, to $14.7 million for the three months ended September 30, 2018 from $8.9 million for the same period in 2017. For the three months ended September 30, 2018 and 2017, net interest income, on a taxable equivalent basis, was $45.5 million and $45.4 million, respectively. Net interest income remained relatively unchanged in the 2018 third quarter compared with the same period in 2017 mainly due to increases in rates paid on interest-bearing deposits and higher amounts of borrowings offsetting the growth in average loans and leases. The net interest spread and net interest margin, on a taxable equivalent basis, for the three months ended September 30, 2018 were 2.94 percent and 3.48 percent, respectively, compared with 3.42 percent and 3.79 percent, respectively, for the same period in 2017.

Average loans and leases increased $459.2 million, or 11.2 percent, to $4.55 billion for the three months ended September 30, 2018 from $4.09 billion for the same period in 2017. Average interest-earning assets increased $428.9 million, or 9.0 percent, to $5.19 billion for the three months ended September 30, 2018 from $4.76 billion for the same period in 2017. The increase in average loans and leases was due mainly to new loan production. Average interest-bearing liabilities increased $327.9 million, or 10.3 percent, to $3.52 billion for the three months ended September 30, 2018, compared with $3.19 billion for the same period in 2017. The increase in average interest-bearing liabilities resulted primarily from an increase in average interest-bearing deposits of $155.3 million and average borrowings of $172.1 million, mainly due to an increase in outstanding FHLB advances in the third quarter of 2018 compared with the same period in 2017.

The average yield on interest-earning assets, on a taxable equivalent basis, increased 7 basis points to 4.60 percent for the three months ended September 30, 2018 from 4.53 percent for the same period in 2017, primarily due to the increase in the general level of interest rates and the mix of interest-earning assets. The average cost of interest-bearing liabilities increased by 55 basis points to 1.66 percent for the three months ended September 30, 2018 from 1.11 percent for the same period in 2017, mainly due to higher market interest rates.

The following tables show the average balances of assets, liabilities and stockholders’ equity; the amount of interest income, on a tax-equivalent basis, and interest expense; the average yield or rate for each category of interest-earning assets and interest-bearing liabilities; and the net interest spread and the net interest margin for the periods indicated. All average balances are daily average balances.

43



 
Nine Months Ended
 
September 30, 2018
 
September 30, 2017
 
Average
Balance
 
Interest
Income /
Expense
 
Average
Yield /
Rate
 
Average
Balance
 
Interest
Income /
Expense
 
Average
Yield /
Rate
 
(dollars in thousands)
Assets
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Loans and leases (1)
$
4,426,369

 
$
161,643

 
4.88
%
 
$
3,976,021

 
$
143,614

 
4.83
%
Securities (2)
590,062

 
10,087

 
2.28
%
 
574,801

 
10,153

 
2.36
%
FHLB stock
16,385

 
858

 
7.00
%
 
16,385

 
943

 
7.69
%
Interest-bearing deposits in other banks
30,526

 
398

 
1.74
%
 
41,663

 
323

 
1.04
%
Total interest-earning assets
5,063,342

 
172,986

 
4.57
%
 
4,608,870

 
155,033

 
4.50
%
Noninterest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
123,680

 
 
 
 
 
116,206

 
 
 
 
Allowance for loan and lease losses
(32,175
)
 
 
 
 
 
(33,550
)
 
 
 
 
Other assets
174,685

 
 
 
 
 
190,001

 
 
 
 
Total assets
$
5,329,532

 
 
 
 
 
$
4,881,527

 
 
 
 
Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
Demand: interest-bearing
$
92,009

 
$
72

 
0.10
%
 
$
94,040

 
$
56

 
0.08
%
Money market and savings
1,422,514

 
10,883

 
1.02
%
 
1,489,302

 
9,200

 
0.83
%
Time deposits
1,561,541

 
17,989

 
1.54
%
 
1,293,412

 
9,431

 
0.97
%
Total interest-bearing deposits
3,076,064

 
28,944

 
1.26
%
 
2,876,754

 
18,687

 
0.87
%
Borrowings
211,264

 
2,959

 
1.87
%
 
118,736

 
714

 
0.80
%
Subordinated debentures
117,455

 
5,170

 
5.86
%
 
88,604

 
3,677

 
5.52
%
Total interest-bearing liabilities
3,404,783

 
37,073

 
1.46
%
 
3,084,094

 
23,078

 
1.00
%
Noninterest-bearing liabilities and equity:
 
 
 
 
 
 
 
 
 
 
 
Demand deposits: noninterest-bearing
1,318,713

 
 
 
 
 
1,224,886

 
 
 
 
Other liabilities
30,140

 
 
 
 
 
29,044

 
 
 
 
Stockholders’ equity
575,896

 
 
 
 
 
543,503

 
 
 
 
Total liabilities and stockholders’ equity
$
5,329,532

 
 
 
 
 
$
4,881,527

 
 
 
 
Net interest income (taxable equivalent)
 
 
$
135,913

 
 
 
 
 
$
131,955

 
 
Cost of deposits (3)
 
 
 
 
0.88
%
 
 
 
 
 
0.61
%
Net interest spread (taxable equivalent basis) (4)
 
 
 
 
3.11
%
 
 
 
 
 
3.50
%
Net interest margin (taxable equivalent basis) (5)
 
 
 
 
3.59
%
 
 
 
 
 
3.83
%

(1) 
Loans and leases receivable include loans held for sale and exclude the allowance for loan and lease losses. Nonaccrual loans and leases are included in the average loan and lease balance.
(2) 
Amounts calculated on a fully taxable equivalent basis using the federal tax rate in effect for the periods presented.
(3) 
Represents interest expense on deposits as a percentage of all interest-bearing and noninterest-bearing deposits.
(4) 
Represents the average yield earned on interest-earning assets less the average rate paid on interest-bearing liabilities.
(5) 
Represents net interest income as a percentage of average interest-earning assets.


44



The table below shows changes in interest income (on a tax equivalent basis) and interest expense and the amounts attributable to variations in interest rates and volumes for the periods indicated. The variances attributable to simultaneous volume and rate changes have been allocated to the change due to volume and the change due to rate categories in proportion to the relationship of the absolute dollar amount attributable solely to the change in volume and to the change in rate.
 
Nine Months Ended
 
September 30, 2018 vs. September 30, 2017
 
Increases (Decreases) Due to Change In
 
Volume
 
Rate
 
Total
 
(in thousands)
Interest and dividend income:
 
 
 
 
 
Loans and leases receivable
$
16,519

 
$
1,510

 
$
18,029

Securities
273

 
(339
)
 
(66
)
FHLB stock

 
(85
)
 
(85
)
Interest-bearing deposits in other banks
(103
)
 
178

 
75

Total interest and dividend income (taxable equivalent)
$
16,689

 
$
1,264

 
$
17,953

Interest expense:
 
 
 
 
 
Demand: interest-bearing
$

 
$
16

 
$
16

Money market and savings
42

 
1,641

 
1,683

Time deposits
2,233

 
6,325

 
8,558

Borrowings
828

 
1,417

 
2,245

Subordinated debentures
1,255

 
238

 
1,493

Total interest expense
$
4,358

 
$
9,637

 
$
13,995

Change in net interest income (taxable equivalent)
$
12,331

 
$
(8,373
)
 
$
3,958


Interest and dividend income, on a taxable equivalent basis, increased $18.0 million, or 11.6 percent, to $173.0 million for the nine months ended September 30, 2018 from $155.0 million for the same period in 2017. Interest expense increased $14.0 million, or 60.6 percent, to $37.1 million for the nine months ended September 30, 2018 from $23.1 million for the same period in 2017. For the nine months ended September 30, 2018 and 2017, net interest income, on a taxable equivalent basis, was $135.9 million and $132.0 million, respectively, an increase of $4.0 million or 3.0 percent. The change in net interest income for the first nine months in the 2018 compared with the same period in 2017 was mainly due to growth in average loans and leases offset by increases in rates paid on interest-bearing liabilities and higher amounts of time deposits, borrowings and debentures. The net interest spread and net interest margin, on a taxable equivalent basis, for the nine months ended September 30, 2018 were 3.11 percent and 3.59 percent, respectively, compared with 3.50 percent and 3.83 percent, respectively, for the same period in 2017.

Average loans and leases increased $450.3 million, or 11.3 percent, to $4.43 billion for the nine months ended September 30, 2018 from $3.98 billion for the same period in 2017. Average interest-earning assets increased $454.5 million, or 9.9 percent, to $5.06 billion for the nine months ended September 30, 2018 from $4.61 billion for the same period in 2017. The increase in average loans and leases was due mainly to new loan production. Average interest-bearing liabilities increased $320.7 million, or 10.4 percent, to $3.40 billion for the nine months ended September 30, 2018, compared with $3.08 billion for the same period in 2017. The increase in average interest-bearing liabilities resulted primarily from increases in average interest-bearing deposits of $199.3 million, average borrowings of $92.5 million and average subordinated debentures of $28.9 million in the first nine months of 2018 compared with the same period in 2017.

The average yield on interest earning assets, on a taxable equivalent basis, increased 7 basis points to 4.57 percent for the nine months ended September 30, 2018 from 4.50 percent for the same period in 2017, primarily due to the increase in the general level of interest rates and the mix of interest earning assets. The average cost of interest-bearing liabilities increased by 46 basis points to 1.46 percent for the nine months ended September 30, 2018 from 1.00 percent for the same period in 2017, mainly due to higher market interest rates and the mix of interest-bearing liabilities.

Provision for Loan and Lease Losses

In anticipation of credit risks inherent in our lending business, we set aside an allowance for loan and lease losses through charges to earnings. These charges are made not only for our outstanding loan and lease portfolio, but also for off-

45



balance sheet items, such as commitments to extend credit, or letters of credit. The provisions, whether a charge or a credit, made for our outstanding loan and lease portfolio are recorded to the allowance for loan and lease losses, whereas charges or credits to other noninterest expense for off-balance sheet items are recorded to the allowance for off-balance sheet items, and are presented as a component of other liabilities.

The provision for loan and lease losses was $0.2 million and $0.3 million for the three months ended September 30, 2018 and 2017, respectively. There was no change in the allowance for losses on off-balance sheet items for the three months ended September 30, 2018 compared with $0.2 million income recognized for the three months ended September 30, 2017.

The provision for loan and lease losses was $0.9 million and $0.6 million for the nine months ended September 30, 2018 and 2017, respectively. The charge to other noninterest expense for losses on off-balance sheet items was $0.1 million for the nine months ended September 30, 2018 compared with $0.3 million income recognized for the nine months ended September 30, 2017.

See also “Allowance for Loan and Lease Losses and Allowance for Off-Balance Sheet Items" for further details.

Noninterest Income

The following table sets forth the various components of noninterest income for the periods indicated:
 
Three Months Ended September 30,
 
Increase (Decrease)
 
2018
 
2017
 
Amount
 
Percentage
 
(dollars in thousands)
Service charges on deposit accounts
$
2,513

 
$
2,678

 
$
(165
)
 
(6.2
)%
Trade finance and other service charges and fees
1,128

 
1,133

 
(5
)
 
(0.4
)%
Servicing income
673

 
644

 
29

 
4.5
 %
Bank-owned life insurance income
285

 
286

 
(1
)
 
(0.3
)%
All other operating income
462

 
283

 
179

 
63.3
 %
Subtotal service charges, fees and other income
5,061

 
5,024

 
37

 
0.7
 %
Gain on sale of SBA loans
1,114

 
2,546

 
(1,432
)
 
(56.2
)%
Disposition gains on PCI loans
21

 
979

 
(958
)
 
(97.9
)%
Net gain on sales of securities
19

 
267

 
(248
)
 
(92.9
)%
Total noninterest income
$
6,215

 
$
8,816

 
$
(2,601
)
 
(29.5
)%

For the three months ended September 30, 2018, noninterest income was $6.2 million, a decrease of $2.6 million, or 29.5 percent, compared with $8.8 million for the same period in 2017. The decrease was primarily attributable to a decrease of $1.4 million, or 56.2 percent, in gains recognized on sale of SBA loans, a decrease of $1.0 million, or 97.9 percent, in disposition gains on PCI loans and a decrease in gains on sales of securities of $0.3 million, or 92.9 percent, in the third quarter of 2018 compared with the same quarter a year ago. In the third quarter of 2018, sales of the guaranteed portion of SBA loans were $19.8 million, compared with $32.5 million for the same period a year ago.

46




The following table sets forth the various components of noninterest income for the periods indicated:
 
Nine Months Ended September 30,
 
Increase (Decrease)
 
2018
 
2017
 
Amount
 
Percentage
 
(dollars in thousands)
Service charges on deposit accounts
$
7,352

 
$
7,667

 
$
(315
)
 
(4.1
)%
Trade finance and other service charges and fees
3,449

 
3,449

 

 
 %
Servicing income
1,755

 
2,067

 
(312
)
 
(15.1
)%
Bank-owned life insurance income
819

 
828

 
(9
)
 
(1.1
)%
All other operating income
1,050

 
1,869

 
(819
)
 
(43.8
)%
Subtotal service charges, fees and other income
14,425

 
15,880

 
(1,455
)
 
(9.2
)%
Gain on sale of SBA loans
3,970

 
6,678

 
(2,708
)
 
(40.6
)%
Disposition gains on PCI loans
166

 
1,702

 
(1,536
)
 
(90.2
)%
Net (loss) gain on sales of securities
(341
)
 
1,473

 
(1,814
)
 
(123.2
)%
Total noninterest income
$
18,220

 
$
25,733

 
$
(7,513
)
 
(29.2
)%

For the nine months ended September 30, 2018, noninterest income was $18.2 million, a decrease of $7.5 million, or 29.2 percent, compared with $25.7 million for the same period in 2017. The decrease was primarily attributable to a decrease of $2.7 million, or 40.6 percent, in gains recognized on sale of SBA loans, a decrease of $1.5 million, or 90.2 percent, in disposition gains on PCI loans and a net loss of $0.3 million on sale of securities in the first nine months of 2018 compared with securities gains of $1.5 million for the same period a year ago. In addition, 2017 all other operating income included $0.4 million of upcharge income. For the first nine months of 2018, sales of the guaranteed portion of SBA loans were $58.0 million, compared with $84.5 million for the same period a year ago. The $0.3 million loss on sale of securities in 2018 primarily resulted from the sale of $22.0 million of mutual funds in the first quarter of 2018 and the $1.5 million gain on sales of securities in 2017 mainly resulted from the sales of municipal securities.

Noninterest Expense

The following table sets forth the components of noninterest expense for the periods indicated:
 
Three Months Ended September 30,
 
Increase (Decrease)
 
2018
 
2017
 
Amount
 
Percentage
 
(dollars in thousands)
Salaries and employee benefits
$
17,436

 
$
16,947

 
$
489

 
2.9
 %
Occupancy and equipment
3,685

 
3,883

 
(198
)
 
(5.1
)%
Data processing
1,745

 
1,779

 
(34
)
 
(1.9
)%
Professional fees
1,626

 
1,210

 
416

 
34.4
 %
Supplies and communications
805

 
755

 
50

 
6.6
 %
Advertising and promotion
814

 
1,147

 
(333
)
 
(29.0
)%
Merger and integration costs (income)
466

 

 
466

 
100.0
 %
All other operating expenses
2,431

 
2,939

 
(508
)
 
(17.3
)%
Total noninterest expense
$
29,008

 
$
28,660

 
$
348

 
1.2
 %

For the three months ended September 30, 2018, noninterest expense was $29.0 million, an increase of $0.3 million or 1.2 percent, compared with $28.7 million for the same period in 2017. The increase was due primarily to a $0.5 million, or 2.9 percent, increase in salaries and employee benefits, a $0.4 million increase in professional fees and $0.5 million in merger and integration costs associated with the terminated SWNB acquisition, offset by lower occupancy and equipment, advertising and promotion and other operating expenses for the three months ended September 30, 2018 compared with the same period in 2017. The increase in salaries and employee benefits in 2018 compared with 2017 was mainly due to merit increases and approximately 3.6 percent increase in headcount from September 30, 2017 to September 30, 2018.


47



The following table sets forth the components of noninterest expense for the periods indicated:
 
Nine Months Ended September 30,
 
Increase (Decrease)
 
2018
 
2017
 
Amount
 
Percentage
 
(dollars in thousands)
Salaries and employee benefits
$
53,590

 
$
50,674

 
$
2,916

 
5.8
 %
Occupancy and equipment
11,839

 
11,743

 
96

 
0.8
 %
Data processing
4,976

 
5,148

 
(172
)
 
(3.3
)%
Professional fees
4,210

 
3,912

 
298

 
7.6
 %
Supplies and communications
2,206

 
2,135

 
71

 
3.3
 %
Advertising and promotion
2,724

 
2,964

 
(240
)
 
(8.1
)%
Merger and integration costs (income)
846

 
(40
)
 
886

 
2,215.0
 %
All other operating expenses
7,883

 
8,307

 
(424
)
 
(5.1
)%
Total noninterest expense
$
88,274

 
$
84,843

 
$
3,431

 
4.0
 %

For the nine months ended September 30, 2018, noninterest expense was $88.3 million, an increase of $3.4 million or 4.0 percent, compared with $84.8 million for the same period in 2017. The increase was due primarily to a $2.9 million, or 5.8 percent, increase in salaries and employee benefits, $0.8 million in merger and integration costs associated with the terminated SWNB acquisition and a $0.3 million increase in professional fees for the nine months ended September 30, 2018 compared with the same period in 2017. The increase in salaries and employee benefits in 2018 compared with 2017 was mainly due to merit increases and approximately 3.6 percent increase in headcount from September 30, 2017 to September 30, 2018.

Income Tax Expense

Income tax expense was $6.3 million and $9.9 million representing an effective income tax rate of 28.0 percent and 39.9 percent for the three months ended September 30, 2018 and 2017, respectively. Income tax expense was $17.9 million and $27.6 million representing an effective income tax rate of 27.8 percent and 39.0 percent for the nine months ended September 30, 2018 and 2017, respectively. The decreases in the effective tax rates in 2018 compared with 2017 are due to a lower federal tax rate as a result of the passage of the tax reform in December 2017.

48




Financial Condition

Securities

As of September 30, 2018, our securities portfolio was composed primarily of U.S. government agency mortgage-backed securities and collateralized mortgage obligations, as well as tax exempt municipal bonds. Most of the securities carried fixed interest rates. Other than holdings of U.S. government agency securities, there were no securities of any one issuer exceeding 10 percent of stockholders’ equity as of September 30, 2018 and December 31, 2017.

The following table summarizes the amortized cost, estimated fair value and unrealized gain (loss) on securities as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
Amortized
Cost
 
Estimated
Fair
Value
 
Unrealized
Gain
(Loss)
 
Amortized
Cost
 
Estimated
Fair
Value
 
Unrealized
Gain
(Loss)
 
(in thousands)
Securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
Mortgage-backed securities
$
308,054

 
$
298,386

 
$
(9,668
)
 
$
306,166

 
$
303,609

 
$
(2,557
)
Collateralized mortgage obligations
121,541

 
117,655

 
(3,886
)
 
119,658

 
117,768

 
(1,890
)
U.S. government agency securities
7,499

 
7,352

 
(147
)
 
7,499

 
7,414

 
(85
)
Municipal bonds-tax exempt
111,328

 
109,278

 
(2,050
)
 
125,601

 
127,475

 
1,874

U.S. treasury securities
39,675

 
39,565

 
(110
)
 
152

 
152

 

Mutual funds

 

 

 
22,916

 
22,386

 
(530
)
Total securities available for sale
$
588,097

 
$
572,236

 
$
(15,861
)
 
$
581,992

 
$
578,804

 
$
(3,188
)
 
As of September 30, 2018, securities available for sale decreased $6.6 million or 1.1 percent to $572.2 million, compared with $578.8 million as of December 31, 2017. This decrease was due mainly to sale of all of our mutual funds and an increase in unrealized losses, offset by purchases of mortgage-backed securities and collateralized mortgage obligations. As of September 30, 2018, securities available for sale had a net unrealized loss of $15.9 million, comprised of $0.1 million of unrealized gains and $16.0 million of unrealized losses. As of December 31, 2017, securities available for sale had a net unrealized loss of $3.2 million, comprised of $2.1 million of unrealized gains and $5.3 million of unrealized losses.

The following table summarizes the contractual maturity schedule for securities, at amortized cost, and their weighted-average yields as of September 30, 2018:
 
 
 
 
 
After One Year But
 
After Five Years But
 
 
 
 
 
 
 
 
 
Within One Year
 
Within Five Years
 
Within Ten Years
 
After Ten Years
 
Total
 
Amount
 
Yield
 
Amount
 
Yield
 
Amount
 
Yield
 
Amount
 
Yield
 
Amount
 
Yield
 
 
 
 
 
 
 
 
 
(dollars in thousands)
 
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage-backed securities
$
2

 
3.53
%
 
$
57,408

 
2.18
%
 
$
69,140

 
2.19
%
 
$
181,504

 
2.48
%
 
$
308,054

 
2.34
%
Collateralized mortgage obligations

 
%
 
3,332

 
1.47
%
 
14,198

 
1.64
%
 
104,011

 
2.13
%
 
121,541

 
2.12
%
U.S. government agency securities
3,000

 
1.20
%
 
4,499

 
1.73
%
 

 
%
 

 
 
 
7,499

 
1.52
%
Municipal bonds-tax exempt (1)

 
%
 
15,313

 
2.28
%
 
70,438

 
2.74
%
 
25,577

 
3.38
%
 
111,328

 
2.84
%
U.S. treasury securities
14,716

 
2.42
%
 
24,959

 
2.66
%
 

 
%
 

 
%
 
39,675

 
 
Total securities available for sale
$
17,718

 
1.72
%
 
$
105,511

 
2.27
%
 
$
153,776

 
2.39
%
 
$
311,092

 
2.44
%
 
$
588,097

 
2.39
%
 
(1) 
The yield on municipal bonds has been computed on a federal tax-equivalent basis.

49




Loans and Leases Receivable, Net
The following table shows the loan and lease portfolio composition by type as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
(in thousands)
Real estate loans:
 
 
 
Commercial property
 
 
 
Retail
$
924,007

 
$
915,273

Hospitality
809,287

 
681,325

Other (1)
1,474,406

 
1,417,273

Total commercial property loans
3,207,700

 
3,013,871

Construction
67,682

 
55,190

Residential property
516,968

 
521,853

Total real estate loans
3,792,350

 
3,590,914

Commercial and industrial loans:
 
 
 
Commercial term
186,249

 
182,685

Commercial lines of credit
178,570

 
181,894

International loans
31,564

 
34,622

Total commercial and industrial loans
396,383

 
399,201

Leases receivable
379,455

 
297,284

Consumer loans (2)
14,695

 
17,059

Loans and leases receivable
4,582,883

 
4,304,458

Allowance for loan and lease losses
(31,676
)
 
(31,043
)
Loans and leases receivable, net
$
4,551,207

 
$
4,273,415

 
(1) 
Includes, among other types, mixed-use, apartment, office, industrial, gas stations, faith-based facilities and warehouse; all other property types represent less than one percent of total loans and leases receivable.
(2) 
Consumer loans include home equity lines of credit of $10.9 million and $14.2 million as of September 30, 2018 and December 31, 2017, respectively.

As of September 30, 2018 and December 31, 2017, net loans and leases receivable were $4.55 billion and $4.27 billion, respectively, representing an increase of $277.8 million, or 6.5 percent. The increase in loans and leases as of September 30, 2018 compared with December 31, 2017 was primarily attributable to new loan and lease production and purchases of $801.1 million, an increase of 2.9 percent compared with new loan and lease production and purchases of $778.8 million for the first nine months of 2017. The additions to loans and leases were offset by payoffs and pay downs of $520.3 million during the first nine months of 2018.

Our loan and lease portfolio included the following concentrations of loans to one type of industry that were greater than 10 percent of loans and leases outstanding:
 
Balance at September 30, 2018
 
Percentage of Loans and Leases
Outstanding
 
 
Industry
(in thousands)
 
 
Lessor of nonresidential buildings
$
1,400,313

 
30.6
%
Hospitality
$
826,160

 
18.0
%

There was no other concentration of loans and leases to any one type of industry exceeding 10.0 percent of loans and leases outstanding.

Nonperforming Loans and Leases and Nonperforming Assets

Nonperforming loans and leases consist of loans and leases on nonaccrual status and loans and leases 90 days or more past due and still accruing interest. Nonperforming assets consist of nonperforming loans and leases and OREO. Non-purchased

50



credit impaired loans and leases are placed on nonaccrual status when, in the opinion of management, the full timely collection of principal or interest is in doubt. Generally, the accrual of interest is discontinued when principal or interest payments become more than 90 days past due, unless we believe the loan is adequately collateralized and in the process of collection. However, in certain instances, we may place a particular receivable on nonaccrual status earlier, depending upon the individual circumstances surrounding the receivable's delinquency. When an asset is placed on nonaccrual status, previously accrued but unpaid interest is reversed against current income. Subsequent collections of cash are applied as principal reductions when received, except when the ultimate collectability of principal is probable, in which case interest payments are credited to income. Nonaccrual assets may be restored to accrual status when principal and interest become current and full repayment is expected. Interest income is recognized on the accrual basis for impaired loans and leases not meeting the criteria for nonaccrual. OREO consists of properties acquired by foreclosure or similar means that management intends to offer for sale.

Except for nonperforming loans and leases set forth below and PCI loans, we are not aware of any loans or leases as of September 30, 2018 for which known credit problems of the borrower would cause serious doubts as to the ability of such borrowers to comply with their present repayment terms, or any known events that would result in the receivable being designated as nonperforming at some future date. We cannot, however, predict the extent to which a deterioration in general economic conditions, real estate values, increases in general rates of interest, or changes in the financial condition or business of borrower may adversely affect a borrower’s ability to pay.

The following table provides information with respect to the components of nonperforming assets as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
Increase (Decrease)
 
 
 
Amount
 
Percentage
 
 
 
(dollars in thousands)
 
 
Nonperforming loans and leases:
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
Retail
$
987

 
$
224

 
$
763

 
340.6
 %
Hospitality
6,121

 
5,263

 
858

 
16.3
 %
Other
2,205

 
2,462

 
(257
)
 
(10.4
)%
Total commercial property loans
9,313

 
7,949

 
1,364

 
17.2
 %
Residential property
142

 
591

 
(449
)
 
(76.0
)%
Total real estate loans
9,455

 
8,540

 
915

 
10.7
 %
Commercial and industrial loans
2,974

 
1,892

 
1,082

 
57.2
 %
Leases receivable
5,093

 
4,452

 
641

 
14.4
 %
Consumer loans
761

 
921

 
(160
)
 
(17.4
)%
Total nonperforming loans
18,283

 
15,805

 
2,478

 
15.7
 %
Loans 90 days or more past due and still accruing

 

 

 
 %
Total nonperforming loans and leases (1) (2)
18,283

 
15,805

 
2,478

 
15.7
 %
OREO
877

 
1,946

 
(1,069
)
 
(54.9
)%
Total nonperforming assets
$
19,160

 
$
17,751

 
$
1,409

 
7.9
 %
 
 
 
 
 
 
 
 
Nonperforming loans and leases as a percentage of loans and leases
0.40
%
 
0.37
%
 
 
 
 
Nonperforming assets as a percentage of assets
0.35
%
 
0.34
%
 
 
 
 
Troubled debt restructured performing loans and leases
$
6,168

 
$
7,259

 
 
 
 
                              
(1) 
Includes nonperforming TDRs of $7.3 million and $8.1 million as of September 30, 2018 and December 31, 2017, respectively.
(2) 
Does not include nonperforming PCI loans of $1.6 million and $0.9 million as of September 30, 2018 and December 31, 2017, respectively.

Nonperforming loans and leases were $18.3 million and $15.8 million as of September 30, 2018 and December 31, 2017, respectively. During the nine months ended September 30, 2018, $11.7 million of loans and leases were placed on nonaccrual status. These additions to nonaccrual loans and leases were partially offset by $7.2 million in principal payoffs and pay downs and $1.3 million in charge-offs and transfers to OREO.

51




Delinquent loans and leases (defined as 30 to 89 days past due and still accruing) were $6.9 million as of September 30, 2018 compared with $11.2 million as of December 31, 2017.

The ratio of nonperforming loans and leases to loans and leases increased to 0.40 percent as of September 30, 2018 compared with 0.37 percent as of December 31, 2017. Of the $18.3 million nonperforming loans and leases, approximately $18.2 million were impaired based on the definition contained in ASC 310, Receivables, which resulted in an aggregate impairment reserve of $4.8 million as of September 30, 2018. The allowance for collateral-dependent loans is calculated as the difference between the outstanding loan balance and the value of the collateral as determined by recent appraisals less estimated costs to sell. The allowance for collateral-dependent loans varies from loan to loan based on the collateral coverage of the loan at the time of designation as nonperforming. We continue to monitor the collateral coverage, based on recent appraisals, on these loans on a quarterly basis and adjust the allowance accordingly.

As of September 30, 2018, OREO consisted of 10 properties with a combined carrying value of $0.9 million, as compared with 6 properties with a combined carrying value of $1.9 million as of December 31, 2017.
 
Impaired Loans and Leases

We evaluate loan and lease impairment in accordance with GAAP. With the exception of PCI loans, loans and leases are considered impaired when it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan and lease agreement, including scheduled interest payments. Impaired loans and leases are measured based on the present value of expected future cash flows discounted at the receivable's effective interest rate or, as an expedient, at the receivable's observable market price or the fair value of the collateral if the loan is collateral dependent, less costs to sell. If the measure of the impaired receivable is less than the recorded investment in the receivable, the deficiency will be charged off against the allowance for loan and lease losses or, alternatively, a specific allocation will be established. Additionally, impaired loans and leases are specifically excluded from the quarterly migration analysis when determining the amount of the allowance for loan and lease losses required for the period.

The following table provides information on impaired loans and lease as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
Recorded
Investment
 
Percentage
 
Recorded
Investment
 
Percentage
 
(dollars in thousands)
Real estate loans:
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
Retail
$
3,108

 
10.2
%
 
$
1,403

 
5.2
%
Hospitality
6,860

 
22.6
%
 
6,184

 
22.7
%
Other
8,793

 
29.1
%
 
8,513

 
31.3
%
Total commercial property loans
18,761

 
61.9
%
 
16,100

 
59.2
%
Residential property
1,835

 
6.0
%
 
2,563

 
9.4
%
Total real estate loans
20,596

 
67.9
%
 
18,663

 
68.6
%
Commercial and industrial loans
3,767

 
12.4
%
 
3,039

 
11.2
%
Leases receivable
5,093

 
16.8
%
 
4,452

 
16.4
%
Consumer loans
881

 
2.9
%
 
1,029

 
3.8
%
Total loans and leases
$
30,337

 
100.0
%
 
$
27,183

 
100.0
%

Total impaired loans and leases increased $3.1 million, or 11.6 percent, to $30.3 million as of September 30, 2018, from $27.2 million at December 31, 2017. Specific allowances associated with impaired loans and leases were $4.8 million and $5.9 million as of September 30, 2018 and December 31, 2017, respectively.

During the three months ended September 30, 2018 and 2017, interest income that would have been recognized had impaired loans and leases performed in accordance with their original terms totaled $0.8 million and $0.7 million, respectively. Of these amounts, actual interest recognized on impaired loans and leases was $0.5 million and $0.5 million for the three months ended September 30, 2018 and 2017, respectively.


52



During the nine months ended September 30, 2018 and 2017, interest income that would have been recognized had impaired loans and leases performed in accordance with their original terms totaled $2.2 million and $1.9 million, respectively. Of these amounts, actual interest recognized on impaired loans and leases was $1.2 million and $1.3 million for the nine months ended September 30, 2018 and 2017, respectively.

The following table provides information on TDRs as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
Nonaccrual TDRs
 
Accrual TDRs
 
Total
 
Nonaccrual TDRs
 
Accrual TDRs
 
Total
 
(in thousands)
Real estate loans
$
4,874

 
$
5,293

 
$
10,167

 
$
5,760

 
$
6,033

 
$
11,793

Commercial and industrial loans
1,639

 
778

 
2,417

 
1,529

 
1,118

 
2,647

Consumer loans
761

 
97

 
858

 
811

 
108

 
919

Total TDR loans
$
7,274

 
$
6,168

 
$
13,442

 
$
8,100

 
$
7,259

 
$
15,359


There were no newly restructured loans for the three months ended September 30, 2018.

As of September 30, 2018, TDRs on accrual status were $6.2 million, all of which were temporary interest rate and payment reductions or extensions of maturity, and a $77 thousand allowance relating to these loans was included in the allowance for loan and lease losses. For the TDRs on accrual status, we determined that, based on the financial capabilities of the borrowers at the time of the loan restructuring and the borrowers’ past performance in the payment of debt service under the previous loan terms, performance and collection under the revised terms is probable. As of September 30, 2018, TDRs on nonaccrual status were $7.3 million, and a $2.7 million allowance relating to these loans was included in the allowance for loan and lease losses.

As of December 31, 2017, TDRs on accrual status were $7.3 million, all of which were temporary interest rate and payment reductions or extensions of maturity, and a $21 thousand allowance relating to these loans was included in the allowance for loan and lease losses. As of December 31, 2017, TDRs on nonaccrual status were $8.1 million, and a $2.2 million allowance relating to these loans was included in the allowance for loan and lease losses.

Allowance for Loan and Lease Losses and Allowance for Off-Balance Sheet Items

The Bank charges or credits operating expenses for provisions to the allowance for loan and lease losses and the allowance for off-balance sheet items at least quarterly based upon the allowance need. The allowance is determined through an analysis involving quantitative calculations based on historic loss rates and qualitative adjustments for general reserves and individual impairment calculations for specific allocations. The Bank charges the allowance for actual losses and credits the allowance for recoveries on loans and leases previously charged-off.

The Bank evaluates the allowance methodology at least annually. For the year ended December 31, 2017 and the first nine months of 2018, the Bank utilized a 27-quarter and 30-quarter, respectively, look-back period anchored to the first quarter of 2011, with equal weighting to all quarters. Management determined it was appropriate to anchor the look-back period in consideration of the prolonged period of low losses and the procyclical nature of provisioning. The anchoring will allow the Bank to better capture the economic cycle while improving the ability to measure losses.

To determine general reserve requirements, existing loans and leases are divided into general pools of risk-rated loans, as well as homogeneous pools. For the twelve months ended December 31, 2017 and the first nine months in 2018, loans were divided into eleven general pools of risk-rated loans, as well as the three homogeneous pools. For risk-rated loans, migration analysis allocates historical losses by pool and risk grade to determine risk factors for potential losses inherent in the current outstanding portfolio. As three homogeneous pools are bulk graded, the risk grade is not factored into the historical loss analysis. In addition, specific reserves are allocated for loans deemed “impaired.”

When determining the appropriate level for allowance for loan and lease losses, management considers qualitative adjustments for any factors that are likely to cause estimated loan and lease losses associated with the Bank’s current portfolio to differ from historical loss experience, including, but not limited to, national and local economic and business conditions, volume and geographic concentrations, and problem loan trends.


53



To systematically quantify the credit risk impact of trends and changes within the loan and lease portfolio, a credit risk matrix is utilized. The qualitative factors are considered on a loan pool by loan pool basis subsequent to, and in conjunction with, a loss migration analysis. The credit risk matrix provides various scenarios with positive or negative impact on the portfolio along with corresponding basis points for qualitative adjustments.

The following tables reflect our allocation of allowance for loan and lease losses by category as well as the receivable for each loan type:
 
September 30, 2018
 
December 31, 2017
 
Allowance
Amount
 
Percentage
 
Total Loans
 
Allowance
Amount
 
Percentage
 
Total Loans
 
(dollars in thousands)
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial property
 
 
 
 
 
 
 
 
 
 
 
Retail
$
3,069

 
9.7
%
 
$
924,007

 
$
2,729

 
8.8
%
 
$
915,273

Hospitality
7,009

 
22.1
%
 
809,287

 
5,922

 
19.1
%
 
681,325

Other
5,717

 
18.0
%
 
1,474,406

 
5,722

 
18.4
%
 
1,417,273

Total commercial property loans
15,795

 
49.8
%
 
3,207,700

 
14,373

 
46.3
%
 
3,013,871

Construction
1,177

 
3.7
%
 
67,682

 
796

 
2.6
%
 
55,190

Residential property
1,117

 
3.5
%
 
516,968

 
1,843

 
5.9
%
 
521,853

Total real estate loans
18,089

 
57.0
%
 
3,792,350

 
17,012

 
54.8
%
 
3,590,914

Commercial and industrial loans:
 
 

 
 
 
 
 
 
 
 
Commercial term
5,212

 
16.5
%
 
186,249

 
5,001

 
16.1
%
 
182,685

Commercial lines of credit
1,632

 
5.2
%
 
178,570

 
2,070

 
6.7
%
 
181,894

International loans
243

 
0.8
%
 
31,564

 
329

 
1.1
%
 
34,622

Total commercial and industrial loans
7,087

 
22.5
%
 
396,383

 
7,400

 
23.9
%
 
399,201

Leases receivable
6,391

 
20.2
%
 
379,455

 
6,279

 
20.2
%
 
297,284

Consumer loans
109

 
0.3
%
 
14,695

 
122

 
0.4
%
 
17,059

Unallocated

 
%
 

 
230

 
0.7
%
 

Total
$
31,676

 
100.0
%
 
$
4,582,883

 
$
31,043

 
100.0
%
 
$
4,304,458




54



The following tables set forth certain information regarding the allowance for loan and lease losses and the allowance for off-balance sheet items for the periods presented. Allowance for off-balance sheet items is determined by applying loss factors according to pool and grade as well as actual current commitment usage figures by type to existing contingent liabilities.
 
For the Three Months Ended
 
For the Nine Months
Ended
 
September 30, 2018
 
September 30, 2017
 
September 30, 2018
 
September 30, 2017
 
(dollars in thousands)
Allowance for loan and lease losses:
 
 
 
 
 
 
 
Balance at beginning of period
$
31,818

 
$
33,758

 
$
31,043

 
$
32,429

 
 
 
 
 
 
 
 
Charge-offs
(1,246
)
 
(2,405
)
 
(3,535
)
 
(3,256
)
Recoveries on loans previously charged off
904

 
871

 
3,219

 
2,709

Net loan (charge-offs) recoveries
(342
)
 
(1,534
)
 
(316
)
 
(547
)
 
 
 
 
 
 
 
 
Loan and lease loss provision
200

 
268

 
949

 
610

Balance at end of period
$
31,676

 
$
32,492

 
$
31,676

 
$
32,492

 
 
 
 
 
 
 
 
Allowance for off-balance sheet items:
 
 
 
 
 
 
 
Balance at beginning of period
$
1,357

 
$
1,135

 
$
1,296

 
$
1,184

Provision (income)

 
(220
)
 
61

 
(269
)
Balance at end of period
$
1,357

 
$
915

 
$
1,357

 
$
915

 
 
 
 
 
 
 
 
Net loan and lease (charge-offs) recoveries to average loans and leases (1)
(0.03
)%
 
(0.15
)%
 
(0.01
)%
 
(0.02
)%
Average loans and leases during period
$
4,551,284

 
$
4,092,131

 
$
4,551,284

 
$
3,976,021

 
 
 
 
 
 
 
 
 
 
 
 
 
As of
 
 
 
 
 
September 30, 2018
 
December 31, 2017
Ratios:
 
 
 
 
(dollars in thousands)
Allowance for loan and lease losses to loans and leases
 
 
 
 
0.69
 %
 
0.72
 %
Nonperforming loans and leases to loans and leases
 
 
 
 
0.40
 %
 
0.37
 %
Allowance for loan and lease losses to nonperforming loans and leases
 
 
 
 
173.25
 %
 
196.41
 %
Balance:
 
 
 
 

 

Allowance for loan and lease losses at end of period
 
 
 
 
$
31,676

 
$
31,043

Nonperforming loans and leases at end of period
 
 
 
 
$
18,283

 
$
15,805

Loans and leases at end of period
 
 
 
 
$
4,582,883

 
$
4,304,458

                              
(1) 
Net loan (charge-offs) recoveries are annualized to calculate the ratios.

Allowance for loan and lease losses was $31.7 million and $31.0 million as of September 30, 2018 and December 31, 2017, respectively. The increase of $0.7 million, or 2.0 percent, in the allowance for loan and lease losses was due primarily to the increase in loan and lease receivables. The provision for loan and lease losses was $0.2 million and $0.3 million for the three months ended September 30, 2018 and 2017, respectively. Charge-offs of $1.2 million were offset by recoveries of $0.9 million for the three months ended September 30, 2018 compared with charge-offs of $2.4 million and recoveries of $0.9 million for the three months ended September 30, 2017.

The provision for loan and lease losses was $0.9 million and $0.6 million for the nine months ended September 30, 2018 and 2017, respectively. Charge-offs of $3.5 million were offset by recoveries of $3.2 million for the nine months ended September 30, 2018 compared with charge-offs of $3.3 million and recoveries of $2.7 million for the nine months ended September 30, 2017.

55




The allowance for off-balance sheet exposure, primarily unfunded loan commitments, was $1.4 million and $1.3 million as of September 30, 2018 and December 31, 2017, respectively. The Bank closely monitors the borrower’s repayment capabilities, while funding existing commitments to ensure losses are minimized.

Based on management’s evaluation and analysis of portfolio credit quality and prevailing economic conditions, we believe these allowances are adequate for losses inherent in the loan and lease portfolio and for off-balance sheet exposures as of September 30, 2018.

The following table presents a summary of net charge-offs (recoveries):
 
For the Three Months Ended
 
For the Nine Months Ended
 
Charge-offs
 
Recoveries
 
Net
Charge-offs (Recoveries)
 
Charge-offs
 
Recoveries
 
Net
Charge-offs (Recoveries)
 
(in thousands)
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Real estate loans
$
220

 
$
577

 
$
(357
)
 
$
1,249

 
$
1,833

 
$
(584
)
Commercial and industrial loans
232

 
237

 
(5
)
 
597

 
1,170

 
(573
)
Leases receivable
794

 
90

 
704

 
1,689

 
214

 
1,475

Consumer loans

 

 

 

 
2

 
(2
)
Total loans
$
1,246

 
$
904

 
$
342

 
$
3,535

 
$
3,219

 
$
316

 
 
 
 
 
 
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Real estate loans
$
146

 
$
343

 
(197
)
 
$
289

 
$
1,434

 
(1,145
)
Commercial and industrial loans
1,976

 
308

 
1,668

 
2,015

 
1,021

 
994

Leases receivable
283

 
220

 
63

 
952

 
239

 
713

Consumer loans

 

 

 

 
15

 
(15
)
Total loans
$
2,405

 
$
871

 
$
1,534

 
$
3,256

 
$
2,709

 
$
547


Net charge-offs of $0.3 million for the three months ended September 30, 2018, compared with a net charge-offs of $1.5 million for the same period in 2017 represented a decrease of $1.2 million, or 77.7 percent. Net charge-offs of $0.3 million for the nine months ended September 30, 2018, compared with a net charge-offs of $0.5 million for the same period in 2017 represented a decrease of $0.2 million, or 42.2 percent.

Deposits

The following table shows the composition of deposits by type as of the dates indicated:
 
September 30, 2018
 
December 31, 2017
 
Balance
 
Percent
 
Balance
 
Percent
 
(dollars in thousands)
Demand – noninterest-bearing
$
1,313,777

 
28.5
%
 
$
1,312,274

 
30.2
%
Interest-bearing:
 
 


 


 


Demand
90,586

 
2.0
%
 
92,948

 
2.1
%
Money market and savings
1,478,631

 
32.0
%
 
1,527,100

 
35.1
%
Time deposits of $100,000 or more (1)
1,514,341

 
32.8
%
 
1,131,789

 
26.0
%
Other time deposits
217,087

 
4.7
%
 
284,543

 
6.6
%
Total deposits
$
4,614,422

 
100.0
%
 
$
4,348,654

 
100.0
%
                              
(1) 
Includes $298.0 million and $462.2 million of time deposits of $250,000 or more as of September 30, 2018 and December 31, 2017, respectively.


56



Deposits increased $265.8 million, or 6.1 percent, to $4.61 billion as of September 30, 2018 from $4.35 billion as of December 31, 2017. The increase in deposits was mainly attributable to the $315.1 million, or 22.2 percent increase in time deposits, offset by a decrease of $48.5 million, or 3.2 percent, in money market and savings deposits.
 
Borrowings and Subordinated Debentures

At September 30, 2018 and December 31, 2017, there were $160.0 million and $150.0 million in overnight advances from the FHLB, respectively. In addition, subordinated debentures were $117.7 million and $117.3 million at September 30, 2018 and December 31, 2017, respectively.

Interest Rate Risk Management

The spread between interest income on interest-earning assets and interest expense on interest-bearing liabilities is the principal component of net interest income, and interest rate changes substantially affect our financial performance. We emphasize capital protection through stable earnings. In order to achieve stable earnings, we prudently manage our assets and liabilities and closely monitor the percentage changes in net interest income and equity value in relation to limits established within our guidelines.

The Company performs simulation modeling to estimate the potential effects of interest rate changes. The following table summarizes one of the stress simulations performed to forecast the impact of changing interest rates on net interest income and the value of interest-earning assets and interest-bearing liabilities reflected on our balance sheet (i.e., an instantaneous parallel shift in the yield curve of the magnitude indicated below). This sensitivity analysis is compared to policy limits, which specify the maximum tolerance level for net interest income exposure over a 1- to 12-month and a 13- to 24-month horizon, given the basis point adjustment in interest rates reflected below.
 
Net Interest Income Simulation
 
1- to 12-Month Horizon
 
13- to 24-Month Horizon
Change in
Interest
Rate

Dollar
Change
 

Percentage
Change
 

Dollar
Change
 

Percentage
Change
 
(dollars in thousands)
300%
$
6,184

 
3.27%
 
$
8,240

 
4.25%
200%
$
4,024

 
2.13%
 
$
5,298

 
2.73%
100%
$
2,330

 
1.23%
 
$
3,392

 
1.75%
(100)%
$
(6,450
)
 
(3.41)%
 
$
(12,227
)
 
(6.30)%

 
 
 
 
 
Economic Value of Equity (EVE)
Change in
Interest
Rate
 
 
 
 

Dollar
Change
 

Percentage
Change
 
 
 
 
 
(dollars in thousands)
300%
 
 
 
 
$
(8,678
)
 
(1.33)%
200%
 
 
 
 
$
(6,256
)
 
(0.96)%
100%
 
 
 
 
$
(1,139
)
 
(0.17)%
(100)%
 
 
 
 
$
(25,135
)
 
(3.85)%

The estimated sensitivity does not necessarily represent our forecast, and the results may not be indicative of actual changes to our net interest income. These estimates are based upon a number of assumptions including the nature and timing of interest rate levels including yield curve shape, prepayments on loans and leases and securities, pricing strategies on loans and leases and deposits, and replacement of asset and liability cash flows. While the assumptions used are based on current economic and local market conditions, there is no assurance as to the predictive nature of these conditions, including how customer preferences or competitor influences might change.

57




Capital Resources and Liquidity

Capital Resources

Historically, our primary source of capital has been the retention of operating earnings. In order to ensure adequate levels of capital, the Board regularly assesses projected sources and uses of capital in conjunction with projected increases in assets and levels of risk. Management considers, among other things, earnings generated from operations, and access to capital from financial markets through the issuance of additional securities, including common stock or notes, to meet our capital needs.
 
At September 30, 2018, the Bank’s total risk-based capital ratio of 14.76 percent, Tier 1 risk-based capital ratio of 14.05 percent, common equity Tier 1 capital ratio of 14.05 percent and Tier 1 leverage capital ratio of 12.11 percent, placed the Bank in the “well capitalized” category pursuant to capital rules, which is defined as institutions with total risk-based capital ratio equal to or greater than 10.00 percent, Tier 1 risk-based capital ratio equal to or greater than 8.00 percent, common equity Tier 1 capital ratios equal to or greater than 6.50 percent and Tier 1 leverage capital ratio equal to or greater than 5.00 percent.

At September 30, 2018, the Company's total risk-based capital ratio was 15.01 percent, Tier 1 risk-based capital ratio was 12.21 percent, common equity Tier 1 capital ratio was 11.79 percent and Tier 1 leverage capital ratio was 10.53 percent.

For a discussion of implemented changes to the capital adequacy framework prompted by Basel III and the Dodd-Frank Wall Street Reform and Consumer Protection Act, see our 2017 Annual Report on Form 10-K.

Liquidity

Hanmi Financial

Management believes that Hanmi Financial, on a stand-alone basis, has adequate liquid assets to meet its current obligations.

Hanmi Bank

The principal objective of our liquidity management program is to maintain the Bank’s ability to meet the day-to-day cash flow requirements of our customers who either wish to withdraw funds or to draw upon credit facilities to meet their cash needs. Management believes that the Bank, on a stand-alone basis, has adequate liquid assets to meet its current obligations. The Bank’s primary funding source will continue to be deposits originating from its branch platform. The Bank’s wholesale funds historically consisted of FHLB advances and brokered deposits. As of September 30, 2018, the Bank had $160.0 million of FHLB advances and $300.6 million of brokered deposits.

We monitor the sources and uses of funds on a regular basis to maintain an acceptable liquidity position. The Bank’s primary source of borrowings is the FHLB, from which the Bank is eligible to borrow up to 30% of its assets. As of September 30, 2018, the total borrowing capacity available based on pledged collateral and remaining available borrowing capacity were $933.4 million and $663.4 million, respectively, compared to $802.9 million and $652.9 million, respectively, as of December 31, 2017. The Bank also had three unsecured federal funds lines totaling $115.0 million with no outstanding balances as of September 30, 2018.

As a means of augmenting its liquidity, the Bank had an available borrowing source of $17.4 million from the Federal Reserve Discount Window, to which the Bank pledged securities with a carrying value of $18.1 million, and had no borrowings under this source as of September 30, 2018.

Off-Balance Sheet Arrangements

For a discussion of off-balance sheet arrangements, see Note 12 - Off-Balance Sheet Commitments included in the Notes to Consolidated Financial Statements (Unaudited) in this Report and “Item 1. Business - Off-Balance Sheet Commitments” in our 2017 Annual Report on Form 10-K.


58



Contractual Obligations

There have been no material changes to the contractual obligations described in our 2017 Annual Report on Form 10-K.

Recently Issued Accounting Standards
    
FASB ASU 2016-02, Leases (Topic 842), issued in February 2016, requires lessees to recognize leases on-balance sheet and disclose key information about leasing arrangements. Topic 842 was subsequently amended by ASU No. 2018-01, Land Easement Practical Expedient for Transition to Topic 842; ASU No. 2018-10, Codification Improvements to Topic 842, Leases; and ASU No. 2018-11, Targeted Improvements. The new standard establishes a right-of-use model (ROU) that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement.

The new standard is effective for us on January 1, 2019, with early adoption permitted. We expect to adopt the new standard on its effective date. A modified retrospective transition approach is required, applying the new standard to all leases existing at the date of initial application. An entity may choose to use either (1) its effective date or (2) the beginning of the earliest comparative period presented in the financial statements as its date of initial application. If an entity chooses the second option, the transition requirements for existing leases also apply to leases entered into between the date of initial application and the effective date. The entity must also recast its comparative period financial statements and provide the disclosures required by the new standard for the comparative periods. We expect to adopt the new standard on January 1, 2019 and use the effective date as our date of initial application. Consequently, financial information will not be updated and the disclosures required under the new standard will not be provided for dates and periods before January 1, 2019.

The new standard provides a number of optional practical expedients in transition. We expect to elect the “package of practical expedients,” which permits us not to reassess under the new standard our prior conclusions about lease identification, lease classification and initial direct costs. We do not expect to elect the use-of-hindsight or the practical expedient pertaining to land easements; the latter not being applicable to us.

While we continue to assess all of the effects of adoption, we currently believe the most significant effects relate to the recognition of new ROU assets and lease liabilities on our balance sheet for our real estate operating leases. We do not expect a significant change in our leasing activities between now and adoption and we do not expect that this standard will have a material effect on our consolidated financial statements.

FASB ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, introduces new guidance for the accounting for credit losses on instruments within its scope. The new guidance introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments. It also modifies the impairment model for available-for-sale (AFS) debt securities and provides for a simplified accounting model for purchased financial assets with credit deterioration since their origination. Current expected credit losses (“CECL”) model, will apply to: (1) financial assets subject to credit losses and measured at amortized cost; and (2) certain off-balance sheet credit exposures. This includes loans, held-to-maturity debt securities, loan commitments, financial guarantees, and net investments in leases, as well as reinsurance and trade receivables. Upon initial recognition of the exposure, the CECL model requires an entity to estimate the credit losses expected over the life of an exposure (or pool of exposures). The estimate of expected credit losses (ECL) should consider historical information, current information, and reasonable and supportable forecasts, including estimates of prepayments. Financial instruments with similar risk characteristics should be grouped together when estimating ECL. ASU 2016-13 is effective for public entities for interim and annual periods beginning after December 15, 2019. Early application of the guidance will be permitted for all entities for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company has established a steering committee overseeing a multidisciplinary project team, developed an implementation roadmap, selected a software solution, is in the process of completing a readiness assessment, and is engaged in the implementation phase of the project. The Company, with the assistance of a third party adviser, is working on: (1) developing a new expected loss model with supportable assumptions; (2) identifying data, reporting, and disclosure gaps; (3) assessing updates to accounting and credit risk policies; and (4) documenting new processes and controls. We are still evaluating the impact of this ASU on our consolidated financial statements.

59



FASB ASU 2017-04, Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment, simplifies the subsequent measurement of goodwill impairment by eliminating the requirement to calculate the implied fair value of goodwill (i.e., the current Step 2 of the goodwill impairment test) to measure a goodwill impairment charge. Under this ASU, the impairment test is simply the comparison of the fair value of a reporting unit with its carrying amount (the current Step 1), with the impairment charge being the deficit in fair value but not exceeding the total amount of goodwill allocated to that reporting unit. The simplified one-step impairment test applies to all reporting units (including those with zero or negative carrying amounts). An entity should apply the amendments in this ASU on a prospective basis. An entity is required to disclose the nature of and reason for the change in accounting principle upon transition. That disclosure should be provided in the first annual period and in the interim period within the first annual period when the entity initially adopts the amendments in this standard. Public business entities should adopt the amendments in this ASU for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company does not expect the adoption of this ASU to have a material effect on its consolidated financial statements.
FASB ASU 2017-08, Receivables-Nonrefundable Fees and Other Costs (Topic 310): Premium Amortization on Purchased Callable Debt Securities, shortens the period of amortization of the premium on certain callable debt securities to the earliest call date. ASU 2017-08 applies to securities that have explicit, non-contingent call features that are callable at fixed prices and on preset dates. Securities purchased at a discount and mortgage-backed securities in which early repayment is based on prepayment of the underlying assets of the security are outside the scope of ASU 2017-08. For public business entities, the standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period, and applied on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. The
Company is currently evaluating the impact of this ASU on its consolidated financial statements.
FASB ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, was issued in August 2017 with the objective of improving the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements. In addition to that main objective, the amendments in this Update make certain targeted improvements to simplify the application of the hedge accounting guidance in current GAAP. The ASU requires certain hedging instrument to be presented in the same line item as the hedged item and also requires expanded disclosures. This ASU’s mandatory effective date for calendar year-end public companies is January 1, 2019, but the amendments may be early adopted in any interim or annual period after issuance. The Company does not currently have hedging transactions that would be impacted by this ASU and does not expect the adoption of this ASU to have a material effect on its consolidated financial statements.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

For quantitative and qualitative disclosures regarding market risks in Hanmi Bank’s portfolio, see “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Interest Rate Risk Management” and “- Capital Resources” in this Report.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

As of September 30, 2018, Hanmi Financial carried out an evaluation of the effectiveness of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, under the supervision and with the participation of our senior management, including our Chief Executive Officer (principal executive officer) and our Chief Financial Officer (principal financial and accounting officer). The purpose of the disclosure controls and procedures is to ensure that information required to be disclosed in the reports that are filed or submitted under the Exchange Act, is recorded, processed, summarized and reported, within the time periods specified in the SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that Hanmi Financial’s disclosure controls and procedures were effective as of September 30, 2018.


60



Changes in Internal Control Over Financial Reporting

During the most recent fiscal quarter, there has been no change in our internal control over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act, that has materially affected or is reasonably likely to materially affect Hanmi Financial's internal control over financial reporting.

61



Part II — Other Information

Item 1. Legal Proceedings

From time to time, Hanmi Financial and its subsidiaries are parties to litigation that arises in the ordinary course of business, such as claims to enforce liens, claims involving the origination and servicing of loans, and other issues related to the business of Hanmi Financial and its subsidiaries. In the opinion of management, the resolution of any such issues would not have a material adverse impact on the financial condition, results of operations, or liquidity of Hanmi Financial or its subsidiaries.

Item 1A. Risk Factors

There have been no material changes in the risk factors previously disclosed under Part I, Item 1A, "Risk Factors" of our 2017 Annual Report on Form 10-K.

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

During the three months ended September 30, 2018, the Company acquired 804 shares from employees in connection with the satisfaction of income tax withholding obligations incurred through vesting of Company stock awards. In addition, the following table presents stock purchases made in respect of the stock repurchase program announced on August 30, 2018 that authorized the buy-back of up to 5%, or 1,600,000, of our shares outstanding. The repurchase program will continue until it is completed or terminated by the Company's Board of Directors.
Purchase Dates:
Average Price Paid Per Share
 
Total Number of Shares Purchased as Part of Publicly Announced Program
 
Maximum Shares That May Yet Be Purchased Under the Program
July 1, 2018 - July 31, 2018
$

 

 

August 1, 2018 - August 31, 2018
$

 

 

September 1, 2018 - September 30, 2018
$
25.89

 
429,558

 
1,170,442

Total
$
25.89

 
429,558

 
1,170,442


Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.


62



Item 6. Exhibits
Exhibit
Number
Document
31.1
31.2
32.1
32.2
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 *

* Attached as Exhibit 101 to this report are documents formatted in XBRL (Extensible Business Reporting Language).


63



Signatures

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

 
 
 
 
Hanmi Financial Corporation
 
 
 
 
Date:
November 9, 2018
 
By:
/s/ C. G. Kum
 
 
 
 
C. G. Kum
 
 
 
 
Chief Executive Officer
(Principal Executive Officer)
 
 
 
 
 
 
 
By:
/s/ Romolo C. Santarosa
 
 
 
 
Romolo C. Santarosa
 
 
 
 
Senior Executive Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)



64