HANMI FINANCIAL CORP - Quarter Report: 2021 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended September 30, 2021
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 |
|
(I.R.S. Employer |
Incorporation or Organization) |
|
Identification No.) |
900 Wilshire Boulevard, Suite 1250 |
|
|
Los Angeles, California |
|
90017 |
(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)
Securities Registered Pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
Common Stock, $0.001 par value |
|
HAFC |
|
Nasdaq Global Select Market |
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, 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 |
|
☐ |
|
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 ☒
As of November 1, 2021, there were 30,407,905 outstanding shares of the Registrant’s Common Stock.
Hanmi Financial Corporation and Subsidiaries Quarterly Report on Form 10-Q
Three Months Ended September 30, 2021
Table of Contents
|
|
Part I – Financial Information |
|
|
|
|
|
|
|
Item 1. |
|
|
3 |
|
|
|
|
|
|
|
|
Consolidated Balance Sheets at September 30, 2021 (unaudited) and December 31, 2020 |
|
3 |
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
9 |
|
|
|
|
|
|
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
42 |
|
|
|
|
|
Item 3. |
|
|
61 |
|
|
|
|
|
|
Item 4. |
|
|
62 |
|
|
|
|
|
|
|
|
Part II – Other Information |
|
|
|
|
|
|
|
Item 1. |
|
|
63 |
|
|
|
|
|
|
Item 1A. |
|
|
63 |
|
|
|
|
|
|
Item 2. |
|
|
63 |
|
|
|
|
|
|
Item 3. |
|
|
63 |
|
|
|
|
|
|
Item 4. |
|
|
63 |
|
|
|
|
|
|
Item 5. |
|
|
63 |
|
|
|
|
|
|
Item 6. |
|
|
64 |
|
|
|
|
||
|
65 |
2
Part I — Financial Information
Item 1. Financial Statements
Hanmi Financial Corporation and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share data)
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2021 |
|
|
2020 |
|
||
|
|
(Unaudited) |
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
824,347 |
|
|
$ |
391,849 |
|
Securities available for sale, at fair value (amortized cost of $914,649 as of September 30, 2021 and $749,458 as of December 31, 2020) |
|
|
906,996 |
|
|
|
753,781 |
|
Loans held for sale, at the lower of cost or fair value |
|
|
17,881 |
|
|
|
8,568 |
|
Loans receivable, net of allowance for credit losses of $76,613 as of September 30, 2021 and $90,426 as of December 31, 2020 |
|
|
4,782,252 |
|
|
|
4,789,742 |
|
Accrued interest receivable |
|
|
11,943 |
|
|
|
16,363 |
|
Premises and equipment, net |
|
|
25,582 |
|
|
|
26,431 |
|
Customers' liability on acceptances |
|
|
352 |
|
|
|
1,319 |
|
Servicing assets |
|
|
6,838 |
|
|
|
6,212 |
|
Goodwill and other intangible assets, net |
|
|
11,450 |
|
|
|
11,612 |
|
Federal Home Loan Bank ("FHLB") stock, at cost |
|
|
16,385 |
|
|
|
16,385 |
|
Income tax assets |
|
|
42,840 |
|
|
|
42,704 |
|
Bank-owned life insurance |
|
|
54,653 |
|
|
|
53,894 |
|
Prepaid expenses and other assets |
|
|
75,014 |
|
|
|
83,028 |
|
Total assets |
|
$ |
6,776,533 |
|
|
$ |
6,201,888 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Noninterest-bearing |
|
$ |
2,548,591 |
|
|
$ |
1,898,766 |
|
Interest-bearing |
|
|
3,180,945 |
|
|
|
3,376,242 |
|
Total deposits |
|
|
5,729,536 |
|
|
|
5,275,008 |
|
Accrued interest payable |
|
|
1,235 |
|
|
|
4,564 |
|
Bank's liability on acceptances |
|
|
352 |
|
|
|
1,319 |
|
Borrowings |
|
|
137,500 |
|
|
|
150,000 |
|
Subordinated debentures ($224,100 and $126,800 face amount less unamortized discount and debt issuance costs of $9,256 and $7,828 as of September 30, 2021 and December 31, 2020, respectively) |
|
|
214,844 |
|
|
|
118,972 |
|
Accrued expenses and other liabilities |
|
|
74,011 |
|
|
|
74,981 |
|
Total liabilities |
|
|
6,157,478 |
|
|
|
5,624,844 |
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value; authorized 10,000,000 shares; no shares issued as of September 30, 2021 and December 31, 2020 |
|
|
|
|
|
|
|
|
Common stock, $0.001 par value; authorized 62,500,000 shares; issued 33,617,126 shares (30,441,601 shares outstanding) as of September 30, 2021 and issued 33,560,801 shares (30,717,835 shares outstanding) as of December 31, 2020 |
|
|
33 |
|
|
|
33 |
|
Additional paid-in capital |
|
|
580,259 |
|
|
|
578,360 |
|
Accumulated other comprehensive (loss) income, net of tax benefit of $2,296 as of September 30, 2021 and net of tax expense of $1,247 as of December 31, 2020 |
|
|
(5,357 |
) |
|
|
3,076 |
|
Retained earnings |
|
|
169,534 |
|
|
|
114,621 |
|
Less treasury stock; 3,175,525 shares as of September 30, 2021 and 2,842,966 shares as of December 31, 2020 |
|
|
(125,414 |
) |
|
|
(119,046 |
) |
Total stockholders' equity |
|
|
619,055 |
|
|
|
577,044 |
|
Total liabilities and stockholders' equity |
|
$ |
6,776,533 |
|
|
$ |
6,201,888 |
|
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, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans receivable |
|
$ |
52,961 |
|
|
$ |
52,586 |
|
|
$ |
156,361 |
|
|
$ |
159,464 |
|
Interest on securities |
|
|
1,865 |
|
|
|
1,972 |
|
|
|
4,409 |
|
|
|
8,852 |
|
Dividends on FHLB stock |
|
|
245 |
|
|
|
204 |
|
|
|
693 |
|
|
|
696 |
|
Interest on deposits in other banks |
|
|
329 |
|
|
|
84 |
|
|
|
601 |
|
|
|
495 |
|
Total interest and dividend income |
|
|
55,400 |
|
|
|
54,846 |
|
|
|
162,064 |
|
|
|
169,507 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
2,466 |
|
|
|
7,032 |
|
|
|
9,419 |
|
|
|
28,663 |
|
Interest on borrowings |
|
|
409 |
|
|
|
582 |
|
|
|
1,332 |
|
|
|
1,838 |
|
Interest on subordinated debentures |
|
|
2,545 |
|
|
|
1,627 |
|
|
|
5,759 |
|
|
|
4,984 |
|
Total interest expense |
|
|
5,420 |
|
|
|
9,241 |
|
|
|
16,510 |
|
|
|
35,485 |
|
Net interest income before credit loss expense |
|
|
49,980 |
|
|
|
45,605 |
|
|
|
145,554 |
|
|
|
134,022 |
|
Credit loss (recovery) expense |
|
|
(7,234 |
) |
|
|
38 |
|
|
|
(8,452 |
) |
|
|
40,371 |
|
Net interest income after credit loss (recovery) expense |
|
|
57,214 |
|
|
|
45,567 |
|
|
|
154,006 |
|
|
|
93,651 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
3,437 |
|
|
|
2,002 |
|
|
|
8,036 |
|
|
|
6,434 |
|
Trade finance and other service charges and fees |
|
|
1,188 |
|
|
|
972 |
|
|
|
3,468 |
|
|
|
2,920 |
|
Gain on sale of Small Business Administration ("SBA") loans |
|
|
5,842 |
|
|
|
2,324 |
|
|
|
13,475 |
|
|
|
3,478 |
|
Net gain on sales of securities |
|
|
— |
|
|
|
— |
|
|
|
99 |
|
|
|
15,712 |
|
Other operating income |
|
|
2,042 |
|
|
|
1,842 |
|
|
|
6,123 |
|
|
|
5,751 |
|
Total noninterest income |
|
|
12,509 |
|
|
|
7,140 |
|
|
|
31,201 |
|
|
|
34,295 |
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
18,795 |
|
|
|
17,194 |
|
|
|
53,917 |
|
|
|
49,645 |
|
Occupancy and equipment |
|
|
5,037 |
|
|
|
4,650 |
|
|
|
14,235 |
|
|
|
13,633 |
|
Data processing |
|
|
2,934 |
|
|
|
2,761 |
|
|
|
8,775 |
|
|
|
8,233 |
|
Professional fees |
|
|
1,263 |
|
|
|
1,794 |
|
|
|
4,123 |
|
|
|
5,255 |
|
Supplies and communications |
|
|
741 |
|
|
|
698 |
|
|
|
2,231 |
|
|
|
2,337 |
|
Advertising and promotion |
|
|
953 |
|
|
|
594 |
|
|
|
1,685 |
|
|
|
1,783 |
|
Other operating expenses |
|
|
2,779 |
|
|
|
2,233 |
|
|
|
7,852 |
|
|
|
7,245 |
|
Total noninterest expense |
|
|
32,502 |
|
|
|
29,924 |
|
|
|
92,818 |
|
|
|
88,131 |
|
Income before tax |
|
|
37,221 |
|
|
|
22,783 |
|
|
|
92,389 |
|
|
|
39,815 |
|
Income tax expense |
|
|
10,656 |
|
|
|
6,439 |
|
|
|
27,042 |
|
|
|
11,945 |
|
Net income |
|
$ |
26,565 |
|
|
$ |
16,344 |
|
|
$ |
65,346 |
|
|
$ |
27,870 |
|
Basic earnings per share |
|
$ |
0.87 |
|
|
$ |
0.53 |
|
|
$ |
2.13 |
|
|
$ |
0.91 |
|
Diluted earnings per share |
|
$ |
0.86 |
|
|
$ |
0.53 |
|
|
$ |
2.13 |
|
|
$ |
0.91 |
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
30,474,391 |
|
|
|
30,464,263 |
|
|
|
30,222,978 |
|
|
|
30,276,462 |
|
Diluted |
|
|
30,552,196 |
|
|
|
30,464,263 |
|
|
|
30,298,553 |
|
|
|
30,276,462 |
|
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, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net income |
|
$ |
26,565 |
|
|
$ |
16,344 |
|
|
$ |
65,346 |
|
|
$ |
27,870 |
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding (loss) gain arising during period |
|
|
(3,568 |
) |
|
|
1,947 |
|
|
|
(11,877 |
) |
|
|
13,378 |
|
Less: reclassification adjustment for net gain included in net income |
|
|
— |
|
|
|
— |
|
|
|
(99 |
) |
|
|
(15,712 |
) |
Income tax benefit (expense) related to items of other comprehensive income |
|
|
1,070 |
|
|
|
(561 |
) |
|
|
3,543 |
|
|
|
673 |
|
Other comprehensive income (loss), net of tax |
|
|
(2,498 |
) |
|
|
1,386 |
|
|
|
(8,433 |
) |
|
|
(1,661 |
) |
Comprehensive income |
|
$ |
24,067 |
|
|
$ |
17,730 |
|
|
$ |
56,913 |
|
|
$ |
26,209 |
|
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
5
Hanmi Financial Corporation and Subsidiaries
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)
For the Three Months Ended September 30, 2021 and September 30, 2020
(in thousands, except share data)
|
|
Common Stock - Number of Shares |
|
|
Stockholders' Equity |
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Other |
|
|
|
|
|
|
Treasury |
|
|
Total |
|
||||
|
|
Shares |
|
|
Treasury |
|
|
Shares |
|
|
Common |
|
|
Paid-in |
|
|
Comprehensive |
|
|
Retained |
|
|
Stock, |
|
|
Stockholders' |
|
|||||||||
|
|
Issued |
|
|
Shares |
|
|
Outstanding |
|
|
Stock |
|
|
Capital |
|
|
Income (Loss) |
|
|
Earnings |
|
|
at Cost |
|
|
Equity |
|
|||||||||
Balance at July 1, 2020 |
|
|
33,495,913 |
|
|
|
(2,838,284 |
) |
|
|
30,657,629 |
|
|
$ |
33 |
|
|
$ |
577,211 |
|
|
$ |
335 |
|
|
$ |
88,859 |
|
|
$ |
(119,002 |
) |
|
$ |
547,436 |
|
Restricted stock awards, net of forfeitures |
|
|
65,070 |
|
|
|
— |
|
|
|
65,070 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Share-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
516 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
516 |
|
Restricted stock surrendered due to employee tax liability |
|
|
— |
|
|
|
(3,108 |
) |
|
|
(3,108 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(27 |
) |
|
|
(27 |
) |
Cash dividends declared (common stock, $0.08/share) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,452 |
) |
|
|
— |
|
|
|
(2,452 |
) |
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
16,344 |
|
|
|
— |
|
|
|
16,344 |
|
Change in unrealized gain on securities available for sale, net of income taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,386 |
|
|
|
— |
|
|
|
— |
|
|
|
1,386 |
|
Balance at September 30, 2020 |
|
|
33,560,983 |
|
|
|
(2,841,392 |
) |
|
|
30,719,591 |
|
|
$ |
33 |
|
|
$ |
577,727 |
|
|
$ |
1,721 |
|
|
$ |
102,751 |
|
|
$ |
(119,029 |
) |
|
$ |
563,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at July 1, 2021 |
|
|
33,617,311 |
|
|
|
(2,919,659 |
) |
|
|
30,697,652 |
|
|
$ |
33 |
|
|
$ |
579,595 |
|
|
$ |
(2,859 |
) |
|
$ |
146,651 |
|
|
$ |
(120,443 |
) |
|
$ |
602,977 |
|
Restricted stock awards, net of forfeitures |
|
|
(185 |
) |
|
|
— |
|
|
|
(185 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Share-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
664 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
664 |
|
Restricted stock surrendered due to employee tax liability |
|
|
— |
|
|
|
(5,946 |
) |
|
|
(5,946 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(80 |
) |
|
|
(80 |
) |
Repurchase of common stock |
|
|
— |
|
|
|
(249,920 |
) |
|
|
(249,920 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,891 |
) |
|
|
(4,891 |
) |
Cash dividends declared (common stock, $0.12/share) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,682 |
) |
|
|
— |
|
|
|
(3,682 |
) |
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26,565 |
|
|
|
— |
|
|
|
26,565 |
|
Change in unrealized gain on securities available for sale, net of income taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,498 |
) |
|
|
— |
|
|
|
— |
|
|
|
(2,498 |
) |
Balance at September 30, 2021 |
|
|
33,617,126 |
|
|
|
(3,175,525 |
) |
|
|
30,441,601 |
|
|
$ |
33 |
|
|
$ |
580,259 |
|
|
$ |
(5,357 |
) |
|
$ |
169,534 |
|
|
$ |
(125,414 |
) |
|
$ |
619,055 |
|
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
6
Hanmi Financial Corporation and Subsidiaries
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)
For the Nine Months Ended September 30, 2021 and September 30, 2020
(in thousands, except share data)
|
|
Common Stock - Number of Shares |
|
|
Stockholders' Equity |
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Other |
|
|
|
|
|
|
Treasury |
|
|
Total |
|
||||
|
|
Shares |
|
|
Treasury |
|
|
Shares |
|
|
Common |
|
|
Paid-in |
|
|
Comprehensive |
|
|
Retained |
|
|
Stock, |
|
|
Stockholders' |
|
|||||||||
|
|
Issued |
|
|
Shares |
|
|
Outstanding |
|
|
Stock |
|
|
Capital |
|
|
Income (Loss) |
|
|
Earnings |
|
|
at Cost |
|
|
Equity |
|
|||||||||
Balance at January 1, 2020 |
|
|
33,475,402 |
|
|
|
(2,675,778 |
) |
|
|
30,799,624 |
|
|
$ |
33 |
|
|
$ |
575,816 |
|
|
$ |
3,382 |
|
|
$ |
100,552 |
|
|
$ |
(116,515 |
) |
|
$ |
563,267 |
|
Adjustment related to adopting of new accounting standards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASU 2016-13 (See Notes 1 and 3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(12,167 |
) |
|
|
— |
|
|
|
(12,167 |
) |
Adjusted balance at January 1, 2020 |
|
|
33,475,402 |
|
|
|
(2,675,778 |
) |
|
|
30,799,624 |
|
|
|
33 |
|
|
|
575,816 |
|
|
|
3,382 |
|
|
|
88,385 |
|
|
|
(116,515 |
) |
|
|
551,100 |
|
Restricted stock awards, net of forfeitures |
|
|
85,581 |
|
|
|
— |
|
|
|
85,581 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Share-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,911 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,911 |
|
Restricted stock surrendered due to employee tax liability |
|
|
— |
|
|
|
(30,214 |
) |
|
|
(30,214 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(317 |
) |
|
|
(317 |
) |
Repurchase of common stock |
|
|
— |
|
|
|
(135,400 |
) |
|
|
(135,400 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,196 |
) |
|
|
(2,196 |
) |
Cash dividends declared (common stock, $0.44/share) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(13,504 |
) |
|
|
— |
|
|
|
(13,504 |
) |
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
27,870 |
|
|
|
— |
|
|
|
27,870 |
|
Change in unrealized gain (loss) on securities available for sale, net of income taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,661 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,661 |
) |
Balance at September 30, 2020 |
|
|
33,560,983 |
|
|
|
(2,841,392 |
) |
|
|
30,719,591 |
|
|
$ |
33 |
|
|
$ |
577,727 |
|
|
$ |
1,721 |
|
|
$ |
102,751 |
|
|
$ |
(119,029 |
) |
|
$ |
563,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2021 |
|
|
33,560,801 |
|
|
|
(2,842,966 |
) |
|
|
30,717,835 |
|
|
$ |
33 |
|
|
$ |
578,360 |
|
|
$ |
3,076 |
|
|
$ |
114,621 |
|
|
$ |
(119,046 |
) |
|
$ |
577,044 |
|
Restricted stock awards, net of forfeitures |
|
|
56,325 |
|
|
|
— |
|
|
|
56,325 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Share-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,899 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,899 |
|
Restricted stock surrendered due to employee tax liability |
|
|
— |
|
|
|
(27,639 |
) |
|
|
(27,639 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(531 |
) |
|
|
(531 |
) |
Repurchase of common stock |
|
|
— |
|
|
|
(304,920 |
) |
|
|
(304,920 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,837 |
) |
|
|
(5,837 |
) |
Cash dividends declared (common stock, $0.34/share) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(10,433 |
) |
|
|
— |
|
|
|
(10,433 |
) |
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
65,346 |
|
|
|
— |
|
|
|
65,346 |
|
Change in unrealized gain (loss) on securities available for sale, net of income taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,433 |
) |
|
|
— |
|
|
|
— |
|
|
|
(8,433 |
) |
Balance at September 30, 2021 |
|
|
33,617,126 |
|
|
|
(3,175,525 |
) |
|
|
30,441,601 |
|
|
$ |
33 |
|
|
$ |
580,259 |
|
|
$ |
(5,357 |
) |
|
$ |
169,534 |
|
|
$ |
(125,414 |
) |
|
$ |
619,055 |
|
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
7
Hanmi Financial Corporation and Subsidiaries
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
65,346 |
|
|
$ |
27,870 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
12,186 |
|
|
|
8,008 |
|
Share-based compensation expense |
|
|
1,899 |
|
|
|
1,911 |
|
Credit loss (recovery) expense |
|
|
(8,452 |
) |
|
|
40,371 |
|
Gain on sales of securities |
|
|
(99 |
) |
|
|
(15,712 |
) |
Gain on sales of SBA loans |
|
|
(13,475 |
) |
|
|
(3,478 |
) |
Origination of SBA loans held for sale |
|
|
(233,642 |
) |
|
|
(54,295 |
) |
Proceeds from sales of SBA loans |
|
|
233,711 |
|
|
|
50,950 |
|
Change in bank-owned life insurance |
|
|
(759 |
) |
|
|
(841 |
) |
Change in prepaid expenses and other assets |
|
|
5,531 |
|
|
|
(32,631 |
) |
Change in income tax assets |
|
|
3,407 |
|
|
|
(1,262 |
) |
Change in accrued expenses and other liabilities |
|
|
(188 |
) |
|
|
19,384 |
|
Net cash provided by (used in) operating activities |
|
|
65,465 |
|
|
|
40,275 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of securities available for sale |
|
|
(402,259 |
) |
|
|
(747,858 |
) |
Proceeds from matured, called and repayment of securities |
|
|
223,129 |
|
|
|
174,021 |
|
Proceeds from sales of securities available for sale |
|
|
8,035 |
|
|
|
495,566 |
|
Purchases of loans receivable |
|
|
(1,500 |
) |
|
|
(9,437 |
) |
Purchases of premises and equipment |
|
|
(2,450 |
) |
|
|
(4,860 |
) |
Proceeds from disposition of premises and equipment |
|
|
45 |
|
|
|
173 |
|
Proceeds from sales of other real estate owned ("OREO") |
|
|
1,479 |
|
|
|
431 |
|
Change in loans receivable, excluding purchases |
|
|
20,415 |
|
|
|
(249,547 |
) |
Net cash provided by (used in) investing activities |
|
|
(153,106 |
) |
|
|
(341,511 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Change in deposits |
|
|
454,528 |
|
|
|
495,330 |
|
Change in overnight borrowings |
|
|
— |
|
|
|
(15,000 |
) |
Proceeds from borrowings |
|
|
(12,500 |
) |
|
|
75,000 |
|
Issuance of subordinated debentures |
|
|
107,956 |
|
|
|
— |
|
Purchase of subordinated debentures |
|
|
(13,043 |
) |
|
|
— |
|
Cash paid for surrender of vested shares due to employee tax liability |
|
|
(531 |
) |
|
|
(317 |
) |
Repurchase of common stock |
|
|
(5,837 |
) |
|
|
(2,196 |
) |
Cash dividends paid |
|
|
(10,433 |
) |
|
|
(13,504 |
) |
Net cash provided by (used in) financing activities |
|
|
520,140 |
|
|
|
539,313 |
|
Net increase (decrease) in cash and due from banks |
|
|
432,498 |
|
|
|
238,077 |
|
Cash and due from banks at beginning of year |
|
|
391,849 |
|
|
|
121,678 |
|
Cash and due from banks at end of period |
|
$ |
824,347 |
|
|
$ |
359,755 |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
19,839 |
|
|
$ |
41,273 |
|
Income taxes paid |
|
$ |
22,265 |
|
|
$ |
13,546 |
|
Non-cash activities: |
|
|
|
|
|
|
|
|
Transfer of loans receivable to other real estate owned |
|
$ |
— |
|
|
$ |
1,052 |
|
Income tax benefit (expense) related to items of other comprehensive income |
|
$ |
3,543 |
|
|
$ |
673 |
|
Change in right-of-use asset obtained in exchange for lease liability |
|
$ |
2,905 |
|
|
$ |
21,815 |
|
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
8
Hanmi Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)
Note 1 — Organization and Basis of Presentation
Hanmi Financial Corporation (“Hanmi Financial,” the “Company,” “we,” “us” or “our”) is a bank holding company whose primary 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 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 periods ended September 30, 2021, 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 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 year ended December 31, 2020 (the “2020 Annual Report on Form 10-K”).
The preparation of interim unaudited 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. These estimates and assumptions affect the amounts reported in the unaudited financial statements and disclosures provided, and actual results could differ.
The COVID-19 pandemic resulted in restrictions on travel and business activities which have yet to return to pre-pandemic levels. As a result, the operations and business results of the Company could be materially adversely affected. The extent to which the COVID-19 crisis may impact business activity or financial results will depend on future developments, including new information which may emerge concerning the severity of the coronavirus and the actions required to contain the coronavirus or treat its impact, among others, which are highly uncertain and cannot be predicted. This uncertainty may impact the accuracy of our significant estimates, which includes the allowance for credit losses, the allowance for credit losses related to off-balance sheet items, and the valuation of intangible assets including deferred tax assets, goodwill, and servicing assets.
Descriptions of our significant accounting policies are included in Note 1 - Summary of Significant Accounting Policies in the Notes to Consolidated Financial Statements in the 2020 Annual Report on Form 10-K.
9
Note 2 — Securities
The following is a summary of securities available for sale as of the dates indicated:
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
Estimated |
|
|||
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
||||
|
|
Cost |
|
|
Gain |
|
|
Loss |
|
|
Value |
|
||||
|
|
(in thousands) |
|
|||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
4,948 |
|
|
$ |
— |
|
|
$ |
(3 |
) |
|
$ |
4,945 |
|
U.S. government agency and sponsored agency obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
641,256 |
|
|
|
138 |
|
|
|
(5,332 |
) |
|
|
636,062 |
|
Collateralized mortgage obligations |
|
|
100,244 |
|
|
|
190 |
|
|
|
(551 |
) |
|
|
99,883 |
|
Debt securities |
|
|
99,015 |
|
|
|
4 |
|
|
|
(583 |
) |
|
|
98,436 |
|
Total U.S. government agency and sponsored agency obligations |
|
|
840,515 |
|
|
|
332 |
|
|
|
(6,466 |
) |
|
|
834,381 |
|
Municipal bonds-tax exempt |
|
|
69,186 |
|
|
|
— |
|
|
|
(1,516 |
) |
|
|
67,670 |
|
Total securities available for sale |
|
$ |
914,649 |
|
|
$ |
332 |
|
|
$ |
(7,985 |
) |
|
$ |
906,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
9,997 |
|
|
$ |
135 |
|
|
$ |
— |
|
|
$ |
10,132 |
|
U.S. government agency and sponsored agency obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
515,169 |
|
|
|
4,260 |
|
|
|
(188 |
) |
|
|
519,241 |
|
Collateralized mortgage obligations |
|
|
133,632 |
|
|
|
186 |
|
|
|
(217 |
) |
|
|
133,601 |
|
Debt securities |
|
|
90,660 |
|
|
|
148 |
|
|
|
(1 |
) |
|
|
90,807 |
|
Total U.S. government agency and sponsored agency obligations |
|
|
739,461 |
|
|
|
4,594 |
|
|
|
(406 |
) |
|
|
743,649 |
|
Total securities available for sale |
|
$ |
749,458 |
|
|
$ |
4,729 |
|
|
$ |
(406 |
) |
|
$ |
753,781 |
|
The amortized cost and estimated fair value of securities as of September 30, 2021 and December 31, 2020, 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.
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||||||||||
|
|
Available for Sale |
|
|
Available for Sale |
|
||||||||||
|
|
Amortized |
|
|
Estimated |
|
|
Amortized |
|
|
Estimated |
|
||||
|
|
Cost |
|
|
Fair Value |
|
|
Cost |
|
|
Fair Value |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Within one year |
|
$ |
2,019 |
|
|
$ |
2,029 |
|
|
$ |
13,305 |
|
|
$ |
13,435 |
|
Over one year through five years |
|
|
94,431 |
|
|
|
94,039 |
|
|
|
139,876 |
|
|
|
140,100 |
|
Over five years through ten years |
|
|
54,014 |
|
|
|
53,971 |
|
|
|
25,764 |
|
|
|
25,768 |
|
Over ten years |
|
|
764,185 |
|
|
|
756,957 |
|
|
|
570,513 |
|
|
|
574,478 |
|
Total |
|
$ |
914,649 |
|
|
$ |
906,996 |
|
|
$ |
749,458 |
|
|
$ |
753,781 |
|
10
The following table summarizes debt securities available-for-sale in an unrealized loss position for which an allowance for credit losses has not been recorded at September 30, 2021 and December 31, 2020, aggregated by major security type and length of time in a continuous unrealized loss position:
|
|
Holding Period |
|
|||||||||||||||||||||||||||||||||
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|||||||||||||||||||||||||||
|
|
Gross |
|
|
Estimated |
|
|
Number |
|
|
Gross |
|
|
Estimated |
|
|
Number |
|
|
Gross |
|
|
Estimated |
|
|
Number |
|
|||||||||
|
|
Unrealized |
|
|
Fair |
|
|
of |
|
|
Unrealized |
|
|
Fair |
|
|
of |
|
|
Unrealized |
|
|
Fair |
|
|
of |
|
|||||||||
|
|
Loss |
|
|
Value |
|
|
Securities |
|
|
Loss |
|
|
Value |
|
|
Securities |
|
|
Loss |
|
|
Value |
|
|
Securities |
|
|||||||||
|
|
(in thousands, except number of securities) |
|
|||||||||||||||||||||||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
(3 |
) |
|
$ |
4,945 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(3 |
) |
|
$ |
4,945 |
|
|
$ |
1 |
|
U.S. government agency and sponsored agency obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
$ |
(4,954 |
) |
|
$ |
546,307 |
|
|
|
97 |
|
|
$ |
(378 |
) |
|
$ |
14,699 |
|
|
|
2 |
|
|
$ |
(5,332 |
) |
|
$ |
561,006 |
|
|
|
99 |
|
Collateralized mortgage obligations |
|
|
(461 |
) |
|
|
47,720 |
|
|
|
12 |
|
|
|
(90 |
) |
|
|
5,277 |
|
|
|
1 |
|
|
|
(551 |
) |
|
|
52,997 |
|
|
|
13 |
|
Debt securities |
|
|
(583 |
) |
|
|
93,432 |
|
|
|
17 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(583 |
) |
|
|
93,432 |
|
|
|
17 |
|
Total U.S. government agency and sponsored agency obligations |
|
|
(5,998 |
) |
|
|
687,459 |
|
|
|
126 |
|
|
|
(468 |
) |
|
|
19,976 |
|
|
|
3 |
|
|
|
(6,466 |
) |
|
|
707,435 |
|
|
|
129 |
|
Municipal bonds-tax exempt |
|
|
(1,516 |
) |
|
|
67,670 |
|
|
|
17 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,516 |
) |
|
|
67,670 |
|
|
|
17 |
|
Total |
|
$ |
(7,517 |
) |
|
$ |
760,074 |
|
|
|
144 |
|
|
$ |
(468 |
) |
|
$ |
19,976 |
|
|
|
3 |
|
|
$ |
(7,985 |
) |
|
$ |
780,050 |
|
|
|
147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agency and sponsored agency obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
$ |
(188 |
) |
|
$ |
76,023 |
|
|
|
10 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
|
|
$ |
(188 |
) |
|
$ |
76,023 |
|
|
|
10 |
|
Collateralized mortgage obligations |
|
|
(217 |
) |
|
|
97,659 |
|
|
|
21 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(217 |
) |
|
|
97,659 |
|
|
|
21 |
|
Debt securities |
|
|
(1 |
) |
|
|
4,999 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
4,999 |
|
|
|
1 |
|
Total U.S. government agency and sponsored agency obligations |
|
|
(406 |
) |
|
|
178,681 |
|
|
|
32 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(406 |
) |
|
|
178,681 |
|
|
|
32 |
|
Total |
|
$ |
(406 |
) |
|
$ |
178,681 |
|
|
|
32 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
|
|
$ |
(406 |
) |
|
$ |
178,681 |
|
|
|
32 |
|
The Company evaluates its available-for-sale securities portfolio for impairment on a quarterly basis. This assessment takes into account the changes in the credit quality of these debt securities since acquisition and the likelihood of a credit loss occurring over the life of the securities. In the event that a credit loss is expected to occur in the future, an allowance is established and a corresponding credit loss is recognized. Based on this analysis, as of September 30, 2021, the Company determined that no credit losses are expected to be realized on the tax-exempt municipal bond portfolio. The remainder of the portfolio consists of U.S. Treasury obligations, U.S. government agency securities, and U.S. government sponsored agency securities, all of which have the backing of the U.S. government, and are therefore not expected to incur credit losses.
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, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Gross realized gains on sales of securities |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
99 |
|
|
$ |
15,712 |
|
Gross realized losses on sales of securities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net realized gains on sales of securities |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
99 |
|
|
$ |
15,712 |
|
Proceeds from sales of securities |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
8,035 |
|
|
$ |
495,566 |
|
There were no sales of securities during the three months ended September 30, 2021 and 2020.
During the nine months ended September 30, 2021, there were $99,000 in gains resulting from the sale of $8.0 million of securities previously recorded with $142,000 unrealized gains in accumulated other comprehensive income. During the nine months ended September 30, 2020, there were $15.7 million in net gains in earnings resulting from the sale of $495.6 million of securities previously recorded with $15.3 million unrealized gains in accumulated other comprehensive income.
11
Securities available for sale with market values of $26.1 million and $27.3 million as of September 30, 2021 and December 31, 2020, respectively, were pledged to secure borrowings from the Federal Reserve Bank (“FRB”) Discount Window.
At September 30, 2021, there were no holdings of securities of any one issuer, other than the U.S. government and its agencies in an amount greater than 10 percent of shareholders’ equity.
Note 3 — Loans
Loans Receivable
Loans consisted of the following as of the dates indicated:
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||
|
|
(in thousands) |
|
|||||
Real estate loans: |
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
Retail |
|
$ |
942,996 |
|
|
$ |
824,606 |
|
Hospitality |
|
|
725,864 |
|
|
|
859,953 |
|
Other (1) |
|
|
1,783,477 |
|
|
|
1,610,377 |
|
Total commercial property loans |
|
|
3,452,337 |
|
|
|
3,294,936 |
|
Construction |
|
|
76,168 |
|
|
|
58,882 |
|
Residential/consumer loans |
|
|
354,861 |
|
|
|
345,831 |
|
Total real estate loans |
|
|
3,883,366 |
|
|
|
3,699,649 |
|
Commercial and industrial loans |
|
|
516,357 |
|
|
|
757,255 |
|
Leases receivable |
|
|
459,142 |
|
|
|
423,264 |
|
Loans receivable |
|
|
4,858,865 |
|
|
|
4,880,168 |
|
Allowance for credit losses |
|
|
(76,613 |
) |
|
|
(90,426 |
) |
Loans receivable, net |
|
$ |
4,782,252 |
|
|
$ |
4,789,742 |
|
(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 receivable. |
The Coronavirus Aid, Relief, and Economic Security (“CARES”) Act allows financial institutions to assist customers in dealing with financial hardship by (a) providing federal funding so that financial institutions can originate SBA loans to borrowers at a low interest rate under the Paycheck Protection Program (“PPP”) loans with eventual debt forgiveness should the borrower continue to meet certain criteria; and (b) allowing financial institutions to temporarily modify loan terms by deferring loan payments, loan fees, etc. without considering them Troubled Debt Restructurings (“TDRs”).
At September 30, 2021 and December 31, 2020, PPP loans totaling $21.9 million and $295.7 million, respectively, were included in the table above. In addition, at September 30, 2021 and December 31, 2020, there were $12.0 million and $155.6 million, respectively, of loans modified under Section 4013 of the CARES Act.
Accrued interest on loans was $10.2 million and $15.2 million at September 30, 2021 and December 31, 2020, respectively. Accrued interest at September 30, 2021 and December 31, 2020 included unpaid deferred interest receivable for loans currently or previously modified under the CARES Act of $3.6 million and $7.5 million, net of a $311,000 and $1.7 million valuation allowance, respectively.
At September 30, 2021 and December 31, 2020, loans of $2.17 billion were pledged to secure advances from the FHLB.
12
Loans Held for Sale
The following is the activity for loans held for sale for the three months ended September 30, 2021 and 2020:
|
|
Real Estate |
|
|
Commercial and Industrial |
|
|
Total |
|
|||
|
|
(in thousands) |
|
|||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
13,092 |
|
|
$ |
22,938 |
|
|
$ |
36,030 |
|
Originations and transfers |
|
|
28,537 |
|
|
|
15,228 |
|
|
|
43,765 |
|
Sales |
|
|
(27,513 |
) |
|
|
(34,956 |
) |
|
|
(62,469 |
) |
Principal paydowns and amortization |
|
|
(4 |
) |
|
|
559 |
|
|
|
555 |
|
Balance at end of period |
|
$ |
14,112 |
|
|
$ |
3,769 |
|
|
$ |
17,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
12,661 |
|
|
$ |
5,281 |
|
|
$ |
17,942 |
|
Originations |
|
|
12,049 |
|
|
|
12,107 |
|
|
|
24,156 |
|
Sales |
|
|
(20,621 |
) |
|
|
(8,639 |
) |
|
|
(29,260 |
) |
Principal paydowns and amortization |
|
|
— |
|
|
|
(5 |
) |
|
|
(5 |
) |
Balance at end of period |
|
$ |
4,089 |
|
|
$ |
8,745 |
|
|
$ |
12,834 |
|
Loans held for sale was comprised of $17.9 million and $8.6 million of the guaranteed portion of SBA 7(a) loans at September 30, 2021 and December 31, 2020, respectively. During the three months ended September 30, 2021, the Company recognized $339,000 of gains on the sale of $14.6 million of second draw PPP loans. For the nine months ended September 30, 2021, the Company recognized $3.0 million of gains on the sale of $132.7 million second draw PPP loans.
The following is the activity for loans held for sale for the nine months ended September 30, 2021 and 2020:
|
|
Real Estate |
|
|
Commercial and Industrial |
|
|
Total |
|
|||
|
|
(in thousands) |
|
|||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
8,042 |
|
|
$ |
526 |
|
|
$ |
8,568 |
|
Originations and transfers |
|
|
71,005 |
|
|
|
162,637 |
|
|
|
233,642 |
|
Sales |
|
|
(64,930 |
) |
|
|
(160,293 |
) |
|
|
(225,223 |
) |
Principal payoffs and amortization |
|
|
(5 |
) |
|
|
899 |
|
|
|
894 |
|
Balance at end of period |
|
$ |
14,112 |
|
|
$ |
3,769 |
|
|
$ |
17,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
2,943 |
|
|
$ |
3,077 |
|
|
$ |
6,020 |
|
Originations |
|
|
31,204 |
|
|
|
23,091 |
|
|
|
54,295 |
|
Sales |
|
|
(30,053 |
) |
|
|
(17,419 |
) |
|
|
(47,472 |
) |
Principal payoffs and amortization |
|
|
(5 |
) |
|
|
(5 |
) |
|
|
(10 |
) |
Balance at end of period |
|
$ |
4,089 |
|
|
$ |
8,745 |
|
|
$ |
12,834 |
|
13
Allowance for Credit Losses
The following table details the information on the allowance for credit losses by portfolio segment as of and for the three months ended September 30, 2021 and 2020:
|
|
Real Estate |
|
|
Commercial and Industrial |
|
|
Leases Receivable |
|
|
Total |
|
||||
|
|
(in thousands) |
|
|||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
63,029 |
|
|
$ |
8,059 |
|
|
$ |
12,284 |
|
|
$ |
83,372 |
|
Less loans charged off |
|
|
— |
|
|
|
186 |
|
|
|
791 |
|
|
|
977 |
|
Recoveries on loans receivable previously charged off |
|
|
(1,162 |
) |
|
|
(330 |
) |
|
|
(350 |
) |
|
|
(1,842 |
) |
Provision (recovery) for credit losses |
|
|
(8,128 |
) |
|
|
507 |
|
|
|
(3 |
) |
|
|
(7,624 |
) |
Ending balance |
|
$ |
56,063 |
|
|
$ |
8,710 |
|
|
$ |
11,840 |
|
|
$ |
76,613 |
|
Individually evaluated |
|
$ |
8 |
|
|
$ |
13 |
|
|
$ |
2,173 |
|
|
$ |
2,194 |
|
Collectively evaluated |
|
$ |
56,055 |
|
|
$ |
8,697 |
|
|
$ |
9,667 |
|
|
$ |
74,419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable |
|
$ |
3,883,366 |
|
|
$ |
516,357 |
|
|
$ |
459,142 |
|
|
$ |
4,858,865 |
|
Individually evaluated |
|
$ |
13,988 |
|
|
$ |
313 |
|
|
$ |
6,923 |
|
|
$ |
21,224 |
|
Collectively evaluated |
|
$ |
3,869,378 |
|
|
$ |
516,044 |
|
|
$ |
452,219 |
|
|
$ |
4,837,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
56,418 |
|
|
$ |
13,388 |
|
|
$ |
16,524 |
|
|
$ |
86,330 |
|
Less loans charged off |
|
|
687 |
|
|
|
383 |
|
|
|
1,081 |
|
|
|
2,151 |
|
Recoveries on loans receivable previously charged off |
|
|
(1,497 |
) |
|
|
(35 |
) |
|
|
(213 |
) |
|
|
(1,745 |
) |
Provision (recovery) for credit losses |
|
|
(6,744 |
) |
|
|
7,809 |
|
|
|
(368 |
) |
|
|
697 |
|
Ending balance |
|
$ |
50,484 |
|
|
$ |
20,849 |
|
|
$ |
15,287 |
|
|
$ |
86,620 |
|
Individually evaluated |
|
$ |
35 |
|
|
$ |
1,623 |
|
|
$ |
2,087 |
|
|
$ |
3,745 |
|
Collectively evaluated |
|
$ |
50,449 |
|
|
$ |
19,226 |
|
|
$ |
13,200 |
|
|
$ |
82,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable |
|
$ |
3,635,330 |
|
|
$ |
765,484 |
|
|
$ |
433,323 |
|
|
$ |
4,834,137 |
|
Individually evaluated |
|
$ |
48,220 |
|
|
$ |
13,293 |
|
|
$ |
7,338 |
|
|
$ |
68,851 |
|
Collectively evaluated |
|
$ |
3,587,110 |
|
|
$ |
752,191 |
|
|
$ |
425,985 |
|
|
$ |
4,765,286 |
|
14
The following table details the information on the allowance for credit losses by portfolio segment as of and for the nine months ended September 30, 2021 and 2020:
|
|
Real Estate |
|
|
Commercial and Industrial |
|
|
Leases Receivable |
|
|
Total |
|
||||
|
|
(in thousands) |
|
|||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
51,876 |
|
|
$ |
21,410 |
|
|
$ |
17,140 |
|
|
|
90,426 |
|
Less loans charged off |
|
|
1,491 |
|
|
|
550 |
|
|
|
3,893 |
|
|
|
5,934 |
|
Recoveries on loans receivable previously charged off |
|
|
(1,597 |
) |
|
|
(602 |
) |
|
|
(694 |
) |
|
|
(2,893 |
) |
Provision (recovery) for credit losses |
|
|
4,081 |
|
|
|
(12,752 |
) |
|
|
(2,101 |
) |
|
|
(10,772 |
) |
Ending balance |
|
$ |
56,063 |
|
|
$ |
8,710 |
|
|
$ |
11,840 |
|
|
$ |
76,613 |
|
Individually evaluated |
|
$ |
8 |
|
|
$ |
13 |
|
|
$ |
2,173 |
|
|
$ |
2,194 |
|
Collectively evaluated |
|
$ |
56,055 |
|
|
$ |
8,697 |
|
|
$ |
9,667 |
|
|
$ |
74,419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable |
|
$ |
3,883,366 |
|
|
$ |
516,357 |
|
|
$ |
459,142 |
|
|
$ |
4,858,865 |
|
Individually evaluated |
|
$ |
13,988 |
|
|
$ |
313 |
|
|
$ |
6,923 |
|
|
$ |
21,224 |
|
Collectively evaluated |
|
$ |
3,869,378 |
|
|
$ |
516,044 |
|
|
$ |
452,219 |
|
|
$ |
4,837,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
36,435 |
|
|
$ |
16,206 |
|
|
$ |
8,767 |
|
|
$ |
61,408 |
|
Adjustment related to adoption of ASU 2016-13 |
|
|
14,027 |
|
|
|
(2,497 |
) |
|
|
5,902 |
|
|
|
17,432 |
|
Adjusted balance as of January 1, 2020 |
|
|
50,462 |
|
|
|
13,709 |
|
|
|
14,669 |
|
|
|
78,840 |
|
Less loans charged off |
|
|
14,920 |
|
|
|
12,972 |
|
|
|
3,306 |
|
|
|
31,198 |
|
Recoveries on loans receivable previously charged off |
|
|
(1,653 |
) |
|
|
(179 |
) |
|
|
(401 |
) |
|
|
(2,233 |
) |
Provision for credit losses |
|
|
13,289 |
|
|
|
19,932 |
|
|
|
3,523 |
|
|
|
36,744 |
|
Ending balance |
|
$ |
50,484 |
|
|
$ |
20,849 |
|
|
$ |
15,287 |
|
|
$ |
86,620 |
|
Individually evaluated |
|
$ |
35 |
|
|
$ |
1,623 |
|
|
$ |
2,087 |
|
|
$ |
3,745 |
|
Collectively evaluated |
|
$ |
50,449 |
|
|
$ |
19,226 |
|
|
$ |
13,200 |
|
|
$ |
82,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable |
|
$ |
3,635,330 |
|
|
$ |
765,484 |
|
|
$ |
433,323 |
|
|
$ |
4,834,137 |
|
Individually evaluated |
|
$ |
48,220 |
|
|
$ |
13,293 |
|
|
$ |
7,338 |
|
|
$ |
68,851 |
|
Collectively evaluated |
|
$ |
3,587,110 |
|
|
$ |
752,191 |
|
|
$ |
425,985 |
|
|
$ |
4,765,286 |
|
The table below illustrates the allowance for credit losses by loan portfolio segment and each loan portfolio segment as a percentage of total loans.
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||||||||||||||||||
|
|
Allowance Amount |
|
|
Total Loans |
|
|
Percentage of Total Loans |
|
|
Allowance Amount |
|
|
Total Loans |
|
|
Percentage of Total Loans |
|
||||||
|
|
(in thousands) |
|
|||||||||||||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
5,294 |
|
|
$ |
942,996 |
|
|
|
19.4 |
% |
|
$ |
4,855 |
|
|
$ |
824,606 |
|
|
|
16.9 |
% |
Hospitality |
|
|
29,600 |
|
|
|
725,864 |
|
|
|
14.9 |
% |
|
|
28,801 |
|
|
|
859,953 |
|
|
|
17.6 |
% |
Other |
|
|
12,842 |
|
|
|
1,783,477 |
|
|
|
36.7 |
% |
|
|
13,991 |
|
|
|
1,610,377 |
|
|
|
33.0 |
% |
Total commercial property loans |
|
|
47,736 |
|
|
|
3,452,337 |
|
|
|
71.0 |
% |
|
|
47,647 |
|
|
|
3,294,936 |
|
|
|
67.5 |
% |
Construction |
|
|
7,565 |
|
|
|
76,168 |
|
|
|
1.6 |
% |
|
|
2,876 |
|
|
|
58,882 |
|
|
|
1.2 |
% |
Residential/consumer loans |
|
|
762 |
|
|
|
354,861 |
|
|
|
7.3 |
% |
|
|
1,353 |
|
|
|
345,831 |
|
|
|
7.1 |
% |
Total real estate loans |
|
|
56,063 |
|
|
|
3,883,366 |
|
|
|
79.9 |
% |
|
|
51,876 |
|
|
|
3,699,649 |
|
|
|
75.8 |
% |
Commercial and industrial loans |
|
|
8,710 |
|
|
|
516,357 |
|
|
|
10.6 |
% |
|
|
21,410 |
|
|
|
757,255 |
|
|
|
15.5 |
% |
Leases receivable |
|
|
11,840 |
|
|
|
459,142 |
|
|
|
9.5 |
% |
|
|
17,140 |
|
|
|
423,264 |
|
|
|
8.7 |
% |
Total |
|
$ |
76,613 |
|
|
$ |
4,858,865 |
|
|
|
100.0 |
% |
|
$ |
90,426 |
|
|
$ |
4,880,168 |
|
|
|
100.0 |
% |
15
The following table represents the amortized cost basis of collateral-dependent loans by class of loans as of September 30, 2021 and December 31, 2020, for which repayment is expected to be obtained through the sale of the underlying collateral.
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||
|
|
Amortized Cost |
|
|
Amortized Cost |
|
||
|
|
(in thousands) |
|
|||||
Real estate loans: |
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
Retail |
|
$ |
2,628 |
|
|
$ |
6,330 |
|
Hospitality |
|
|
— |
|
|
|
20,612 |
|
Other (1) |
|
|
128 |
|
|
|
8,410 |
|
Total commercial property loans |
|
|
2,756 |
|
|
|
35,352 |
|
Construction |
|
|
7,046 |
|
|
|
24,854 |
|
Residential/consumer loans |
|
|
2,523 |
|
|
|
2,867 |
|
Total real estate loans |
|
|
12,325 |
|
|
|
63,073 |
|
Commercial and industrial loans |
|
|
— |
|
|
|
41 |
|
Total |
|
$ |
12,325 |
|
|
$ |
63,114 |
|
(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 receivable. |
Loan Quality Indicators
As part of the on-going monitoring of the quality of our loans portfolio, we utilize an internal loan grading system to identify credit risk and assign an appropriate grade (from 0 to 8) for each loan in our portfolio. A third-party loan review is performed at least on an annual basis. Additional adjustments are made when determined to be necessary. The loan grade definitions are as follows:
Pass and Pass-Watch: Pass and Pass-Watch loans, grades (0-4), are in compliance 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 grading system. It consists of all performing loans with no identified credit weaknesses. It includes cash and stock/security secured loans or other investment grade loans.
Special Mention: A Special Mention loan, grade (5), has potential weaknesses that deserve management’s close attention. If not corrected, these potential weaknesses may result in deterioration of the repayment of the debt and result in a Substandard classification. Loans that have significant actual, not potential, weaknesses are considered more severely classified.
Substandard: A Substandard loan, grade (6), has a well-defined weakness that jeopardizes the liquidation of the debt. A loan 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, there is a distinct possibility that the Bank will sustain some loss if the weaknesses or deficiencies are not corrected.
Doubtful: A Doubtful loan, 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 loan, and therefore the amount or timing of a possible loss cannot be determined at the current time.
Loss: A loan classified as Loss, grade (8), is considered uncollectible and of such little value that their continuance as active bank assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this asset even though partial recovery may be possible in the future. Loans classified as Loss will be charged off in a timely manner.
Under regulatory guidance, loans graded special mention or worse are considered criticized loans, and loans graded substandard or worse are considered classified loans.
16
Loans by Vintage Year and Risk Rating
|
|
Term Loans |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
Amortized Cost Basis by Origination Year (1) |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost Basis |
|
|
Total |
|
||||||||
|
|
(in thousands) |
|
|||||||||||||||||||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
$ |
827,018 |
|
|
$ |
722,970 |
|
|
$ |
485,633 |
|
|
$ |
434,177 |
|
|
$ |
298,246 |
|
|
$ |
495,077 |
|
|
$ |
48,666 |
|
|
$ |
3,311,787 |
|
Special Mention |
|
|
— |
|
|
|
18,937 |
|
|
|
16,444 |
|
|
|
— |
|
|
|
2,713 |
|
|
|
56,380 |
|
|
|
1,864 |
|
|
|
96,338 |
|
Classified |
|
|
— |
|
|
|
— |
|
|
|
5,477 |
|
|
|
22,586 |
|
|
|
3,672 |
|
|
|
12,477 |
|
|
|
— |
|
|
|
44,212 |
|
Total commercial property |
|
|
827,018 |
|
|
|
741,907 |
|
|
|
507,554 |
|
|
|
456,763 |
|
|
|
304,631 |
|
|
|
563,934 |
|
|
|
50,530 |
|
|
|
3,452,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass Watch |
|
|
38,304 |
|
|
|
13,450 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
51,754 |
|
Special Mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17,368 |
|
|
|
— |
|
|
|
17,368 |
|
Classified |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,046 |
|
|
|
— |
|
|
|
7,046 |
|
Total construction |
|
|
38,304 |
|
|
|
13,450 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24,414 |
|
|
|
— |
|
|
|
76,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential/consumer loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
116,334 |
|
|
|
19,299 |
|
|
|
250 |
|
|
|
23,202 |
|
|
|
93,590 |
|
|
|
89,701 |
|
|
|
6,795 |
|
|
|
349,171 |
|
Special Mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
930 |
|
|
|
391 |
|
|
|
2,237 |
|
|
|
— |
|
|
|
3,558 |
|
Classified |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,819 |
|
|
|
313 |
|
|
|
— |
|
|
|
2,132 |
|
Total residential/consumer loans |
|
|
116,334 |
|
|
|
19,299 |
|
|
|
250 |
|
|
|
24,132 |
|
|
|
95,800 |
|
|
|
92,251 |
|
|
|
6,795 |
|
|
|
354,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
981,656 |
|
|
|
755,719 |
|
|
|
485,883 |
|
|
|
457,379 |
|
|
|
391,836 |
|
|
|
584,778 |
|
|
|
55,461 |
|
|
|
3,712,712 |
|
Special Mention |
|
|
— |
|
|
|
18,937 |
|
|
|
16,444 |
|
|
|
930 |
|
|
|
3,104 |
|
|
|
75,985 |
|
|
|
1,864 |
|
|
|
117,264 |
|
Classified |
|
|
— |
|
|
|
— |
|
|
|
5,477 |
|
|
|
22,586 |
|
|
|
5,491 |
|
|
|
19,836 |
|
|
|
— |
|
|
|
53,390 |
|
Total real estate loans |
|
|
981,656 |
|
|
|
774,656 |
|
|
|
507,804 |
|
|
|
480,895 |
|
|
|
400,431 |
|
|
|
680,599 |
|
|
|
57,325 |
|
|
|
3,883,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
191,318 |
|
|
|
72,473 |
|
|
|
34,474 |
|
|
|
13,864 |
|
|
|
11,899 |
|
|
|
7,196 |
|
|
|
149,708 |
|
|
|
480,932 |
|
Special Mention |
|
|
— |
|
|
|
4,448 |
|
|
|
4,602 |
|
|
|
4,017 |
|
|
|
70 |
|
|
|
13 |
|
|
|
151 |
|
|
|
13,301 |
|
Classified |
|
|
— |
|
|
|
— |
|
|
|
13,825 |
|
|
|
221 |
|
|
|
32 |
|
|
|
6,004 |
|
|
|
2,042 |
|
|
|
22,124 |
|
Total commercial and industrial loans |
|
|
191,318 |
|
|
|
76,921 |
|
|
|
52,901 |
|
|
|
18,102 |
|
|
|
12,001 |
|
|
|
13,213 |
|
|
|
151,901 |
|
|
|
516,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leases receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
171,682 |
|
|
|
88,342 |
|
|
|
116,991 |
|
|
|
57,878 |
|
|
|
14,673 |
|
|
|
2,653 |
|
|
|
— |
|
|
|
452,219 |
|
Special Mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Classified |
|
|
148 |
|
|
|
474 |
|
|
|
4,174 |
|
|
|
1,418 |
|
|
|
410 |
|
|
|
299 |
|
|
|
— |
|
|
|
6,923 |
|
Total leases receivable |
|
|
171,830 |
|
|
|
88,816 |
|
|
|
121,165 |
|
|
|
59,296 |
|
|
|
15,083 |
|
|
|
2,952 |
|
|
|
— |
|
|
|
459,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
1,344,656 |
|
|
|
916,534 |
|
|
|
637,348 |
|
|
|
529,121 |
|
|
|
418,408 |
|
|
|
594,627 |
|
|
|
205,169 |
|
|
|
4,645,863 |
|
Special Mention |
|
|
— |
|
|
|
23,385 |
|
|
|
21,046 |
|
|
|
4,947 |
|
|
|
3,174 |
|
|
|
75,998 |
|
|
|
2,015 |
|
|
|
130,565 |
|
Classified |
|
|
148 |
|
|
|
474 |
|
|
|
23,476 |
|
|
|
24,225 |
|
|
|
5,933 |
|
|
|
26,139 |
|
|
|
2,042 |
|
|
|
82,437 |
|
Total loans receivable |
|
$ |
1,344,804 |
|
|
$ |
940,393 |
|
|
$ |
681,870 |
|
|
$ |
558,293 |
|
|
$ |
427,515 |
|
|
$ |
696,764 |
|
|
$ |
209,226 |
|
|
$ |
4,858,865 |
|
17
|
|
Term Loans |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
Amortized Cost Basis by Origination Year (1) |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
2016 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost Basis |
|
|
Total |
|
||||||||
|
|
|
|
|||||||||||||||||||||||||||||
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
$ |
920,876 |
|
|
$ |
513,962 |
|
|
$ |
479,221 |
|
|
$ |
343,659 |
|
|
$ |
418,361 |
|
|
$ |
459,367 |
|
|
$ |
31,283 |
|
|
$ |
3,166,729 |
|
Special Mention |
|
|
13,680 |
|
|
|
2,484 |
|
|
|
8,630 |
|
|
|
1,671 |
|
|
|
14,971 |
|
|
|
11,907 |
|
|
|
— |
|
|
|
53,343 |
|
Classified |
|
|
— |
|
|
|
3,528 |
|
|
|
7,303 |
|
|
|
4,712 |
|
|
|
21,351 |
|
|
|
37,840 |
|
|
|
130 |
|
|
|
74,864 |
|
Total commercial property |
|
|
934,556 |
|
|
|
519,974 |
|
|
|
495,154 |
|
|
|
350,042 |
|
|
|
454,683 |
|
|
|
509,114 |
|
|
|
31,413 |
|
|
|
3,294,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
33,415 |
|
|
|
613 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
34,028 |
|
Special Mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Classified |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24,854 |
|
|
|
— |
|
|
|
— |
|
|
|
24,854 |
|
Total construction |
|
|
33,415 |
|
|
|
613 |
|
|
|
— |
|
|
|
— |
|
|
|
24,854 |
|
|
|
— |
|
|
|
— |
|
|
|
58,882 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential/consumer loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
27,997 |
|
|
|
962 |
|
|
|
37,123 |
|
|
|
127,987 |
|
|
|
82,124 |
|
|
|
54,003 |
|
|
|
7,353 |
|
|
|
337,549 |
|
Special Mention |
|
|
— |
|
|
|
— |
|
|
|
930 |
|
|
|
829 |
|
|
|
537 |
|
|
|
2,782 |
|
|
|
— |
|
|
|
5,078 |
|
Classified |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,259 |
|
|
|
301 |
|
|
|
644 |
|
|
|
— |
|
|
|
3,204 |
|
Total residential/consumer loans |
|
|
27,997 |
|
|
|
962 |
|
|
|
38,053 |
|
|
|
131,075 |
|
|
|
82,962 |
|
|
|
57,429 |
|
|
|
7,353 |
|
|
|
345,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
982,288 |
|
|
|
515,537 |
|
|
|
516,344 |
|
|
|
471,646 |
|
|
|
500,485 |
|
|
|
513,370 |
|
|
|
38,636 |
|
|
|
3,538,306 |
|
Special Mention |
|
|
13,680 |
|
|
|
2,484 |
|
|
|
9,560 |
|
|
|
2,500 |
|
|
|
15,508 |
|
|
|
14,689 |
|
|
|
— |
|
|
|
58,421 |
|
Classified |
|
|
— |
|
|
|
3,528 |
|
|
|
7,303 |
|
|
|
6,971 |
|
|
|
46,506 |
|
|
|
38,484 |
|
|
|
130 |
|
|
|
102,922 |
|
Total real estate loans |
|
|
995,968 |
|
|
|
521,549 |
|
|
|
533,207 |
|
|
|
481,117 |
|
|
|
562,499 |
|
|
|
566,543 |
|
|
|
38,766 |
|
|
|
3,699,649 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
406,486 |
|
|
|
73,159 |
|
|
|
54,110 |
|
|
|
17,834 |
|
|
|
4,464 |
|
|
|
9,910 |
|
|
|
146,722 |
|
|
|
712,685 |
|
Special Mention |
|
|
6,950 |
|
|
|
4,509 |
|
|
|
4,436 |
|
|
|
1,110 |
|
|
|
31 |
|
|
|
1,074 |
|
|
|
447 |
|
|
|
18,557 |
|
Classified |
|
|
— |
|
|
|
890 |
|
|
|
5,115 |
|
|
|
9,465 |
|
|
|
4,380 |
|
|
|
1,519 |
|
|
|
4,644 |
|
|
|
26,013 |
|
Total commercial and industrial loans |
|
|
413,436 |
|
|
|
78,558 |
|
|
|
63,661 |
|
|
|
28,409 |
|
|
|
8,875 |
|
|
|
12,503 |
|
|
|
151,813 |
|
|
|
757,255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leases receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
113,712 |
|
|
|
165,242 |
|
|
|
91,408 |
|
|
|
30,405 |
|
|
|
10,096 |
|
|
|
1,167 |
|
|
|
— |
|
|
|
412,030 |
|
Special Mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Classified |
|
|
452 |
|
|
|
5,728 |
|
|
|
3,137 |
|
|
|
876 |
|
|
|
804 |
|
|
|
237 |
|
|
|
— |
|
|
|
11,234 |
|
Total leases receivable |
|
|
114,164 |
|
|
|
170,970 |
|
|
|
94,545 |
|
|
|
31,281 |
|
|
|
10,900 |
|
|
|
1,404 |
|
|
|
— |
|
|
|
423,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass / Pass-Watch |
|
|
1,502,486 |
|
|
|
753,938 |
|
|
|
661,862 |
|
|
|
519,885 |
|
|
|
515,045 |
|
|
|
524,447 |
|
|
|
185,358 |
|
|
|
4,663,021 |
|
Special Mention |
|
|
20,630 |
|
|
|
6,993 |
|
|
|
13,996 |
|
|
|
3,610 |
|
|
|
15,539 |
|
|
|
15,763 |
|
|
|
447 |
|
|
|
76,978 |
|
Classified |
|
|
452 |
|
|
|
10,146 |
|
|
|
15,555 |
|
|
|
17,312 |
|
|
|
51,690 |
|
|
|
40,240 |
|
|
|
4,774 |
|
|
|
140,169 |
|
Total loans receivable |
|
$ |
1,523,568 |
|
|
$ |
771,077 |
|
|
$ |
691,413 |
|
|
$ |
540,807 |
|
|
$ |
582,274 |
|
|
$ |
580,450 |
|
|
$ |
190,579 |
|
|
$ |
4,880,168 |
|
(1) |
Includes extensions, renewals, or modifications of credit contracts, which consist of a new credit decision. Certain prior period amounts have been reclassified to conform to current period presentation. |
18
Loans by Vintage Year and Payment Performance
|
|
Term Loans |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
Amortized Cost Basis by Origination Year (1) |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost Basis |
|
|
Total |
|
||||||||
|
|
(in thousands) |
|
|||||||||||||||||||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
$ |
827,018 |
|
|
$ |
741,907 |
|
|
$ |
507,554 |
|
|
$ |
456,743 |
|
|
$ |
303,236 |
|
|
$ |
560,930 |
|
|
$ |
50,530 |
|
|
$ |
3,447,918 |
|
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
20 |
|
|
|
1,395 |
|
|
|
3,004 |
|
|
|
— |
|
|
|
4,419 |
|
Total commercial property |
|
|
827,018 |
|
|
|
741,907 |
|
|
|
507,554 |
|
|
|
456,763 |
|
|
|
304,631 |
|
|
|
563,934 |
|
|
|
50,530 |
|
|
|
3,452,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
38,304 |
|
|
|
13,450 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17,368 |
|
|
|
— |
|
|
|
69,122 |
|
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,046 |
|
|
|
— |
|
|
|
7,046 |
|
Total construction |
|
|
38,304 |
|
|
|
13,450 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24,414 |
|
|
|
— |
|
|
|
76,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential/consumer loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
116,334 |
|
|
|
19,299 |
|
|
|
250 |
|
|
|
24,132 |
|
|
|
93,590 |
|
|
|
91,938 |
|
|
|
6,795 |
|
|
|
352,338 |
|
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,210 |
|
|
|
313 |
|
|
|
— |
|
|
|
2,523 |
|
Total residential/consumer loans |
|
|
116,334 |
|
|
|
19,299 |
|
|
|
250 |
|
|
|
24,132 |
|
|
|
95,800 |
|
|
|
92,251 |
|
|
|
6,795 |
|
|
|
354,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
981,656 |
|
|
|
774,656 |
|
|
|
507,804 |
|
|
|
480,875 |
|
|
|
396,826 |
|
|
|
670,236 |
|
|
|
57,325 |
|
|
|
3,869,378 |
|
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
20 |
|
|
|
3,605 |
|
|
|
10,363 |
|
|
|
— |
|
|
|
13,988 |
|
Total real estate loans |
|
|
981,656 |
|
|
|
774,656 |
|
|
|
507,804 |
|
|
|
480,895 |
|
|
|
400,431 |
|
|
|
680,599 |
|
|
|
57,325 |
|
|
|
3,883,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
191,318 |
|
|
|
76,921 |
|
|
|
52,862 |
|
|
|
18,102 |
|
|
|
11,995 |
|
|
|
12,945 |
|
|
|
151,901 |
|
|
|
516,044 |
|
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
39 |
|
|
|
— |
|
|
|
6 |
|
|
|
268 |
|
|
|
— |
|
|
|
313 |
|
Total commercial and industrial loans |
|
|
191,318 |
|
|
|
76,921 |
|
|
|
52,901 |
|
|
|
18,102 |
|
|
|
12,001 |
|
|
|
13,213 |
|
|
|
151,901 |
|
|
|
516,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leases receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
171,668 |
|
|
|
88,342 |
|
|
|
116,991 |
|
|
|
57,878 |
|
|
|
14,673 |
|
|
|
2,653 |
|
|
|
— |
|
|
|
452,205 |
|
Nonperforming |
|
|
162 |
|
|
|
474 |
|
|
|
4,174 |
|
|
|
1,418 |
|
|
|
410 |
|
|
|
299 |
|
|
|
— |
|
|
|
6,937 |
|
Total leases receivable |
|
|
171,830 |
|
|
|
88,816 |
|
|
|
121,165 |
|
|
|
59,296 |
|
|
|
15,083 |
|
|
|
2,952 |
|
|
|
— |
|
|
|
459,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
1,344,642 |
|
|
|
939,919 |
|
|
|
677,657 |
|
|
|
556,855 |
|
|
|
423,494 |
|
|
|
685,834 |
|
|
|
209,226 |
|
|
|
4,837,627 |
|
Nonperforming |
|
|
162 |
|
|
|
474 |
|
|
|
4,213 |
|
|
|
1,438 |
|
|
|
4,021 |
|
|
|
10,930 |
|
|
|
— |
|
|
|
21,238 |
|
Total loans receivable |
|
$ |
1,344,804 |
|
|
$ |
940,393 |
|
|
$ |
681,870 |
|
|
$ |
558,293 |
|
|
$ |
427,515 |
|
|
$ |
696,764 |
|
|
$ |
209,226 |
|
|
$ |
4,858,865 |
|
19
|
|
Term Loans |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
Amortized Cost Basis by Origination Year (1) |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
2016 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost Basis |
|
|
Total |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
$ |
934,556 |
|
|
$ |
519,582 |
|
|
$ |
495,132 |
|
|
$ |
347,656 |
|
|
$ |
437,230 |
|
|
$ |
499,410 |
|
|
$ |
31,283 |
|
|
$ |
3,264,849 |
|
Nonperforming |
|
|
— |
|
|
|
392 |
|
|
|
22 |
|
|
|
2,386 |
|
|
|
17,453 |
|
|
|
9,704 |
|
|
|
130 |
|
|
|
30,087 |
|
Total commercial property |
|
|
934,556 |
|
|
|
519,974 |
|
|
|
495,154 |
|
|
|
350,042 |
|
|
|
454,683 |
|
|
|
509,114 |
|
|
|
31,413 |
|
|
|
3,294,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
33,415 |
|
|
|
613 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
34,028 |
|
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24,854 |
|
|
|
— |
|
|
|
— |
|
|
|
24,854 |
|
Total construction |
|
|
33,415 |
|
|
|
613 |
|
|
|
— |
|
|
|
— |
|
|
|
24,854 |
|
|
|
— |
|
|
|
— |
|
|
|
58,882 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential/consumer loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
27,997 |
|
|
|
962 |
|
|
|
38,053 |
|
|
|
129,670 |
|
|
|
82,661 |
|
|
|
56,785 |
|
|
|
7,353 |
|
|
|
343,481 |
|
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,405 |
|
|
|
301 |
|
|
|
644 |
|
|
|
— |
|
|
|
2,350 |
|
Total residential/consumer loans |
|
|
27,997 |
|
|
|
962 |
|
|
|
38,053 |
|
|
|
131,075 |
|
|
|
82,962 |
|
|
|
57,429 |
|
|
|
7,353 |
|
|
|
345,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
995,968 |
|
|
|
521,157 |
|
|
|
533,185 |
|
|
|
477,326 |
|
|
|
519,891 |
|
|
|
556,195 |
|
|
|
38,636 |
|
|
|
3,642,358 |
|
Nonperforming |
|
|
— |
|
|
|
392 |
|
|
|
22 |
|
|
|
3,791 |
|
|
|
42,608 |
|
|
|
10,348 |
|
|
|
130 |
|
|
|
57,291 |
|
Total real estate loans |
|
|
995,968 |
|
|
|
521,549 |
|
|
|
533,207 |
|
|
|
481,117 |
|
|
|
562,499 |
|
|
|
566,543 |
|
|
|
38,766 |
|
|
|
3,699,649 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
413,436 |
|
|
|
77,668 |
|
|
|
59,726 |
|
|
|
19,002 |
|
|
|
8,875 |
|
|
|
12,227 |
|
|
|
151,813 |
|
|
|
742,747 |
|
Nonperforming |
|
|
— |
|
|
|
890 |
|
|
|
3,935 |
|
|
|
9,407 |
|
|
|
— |
|
|
|
276 |
|
|
|
— |
|
|
|
14,508 |
|
Total commercial and industrial loans |
|
|
413,436 |
|
|
|
78,558 |
|
|
|
63,661 |
|
|
|
28,409 |
|
|
|
8,875 |
|
|
|
12,503 |
|
|
|
151,813 |
|
|
|
757,255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leases receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
113,712 |
|
|
|
165,242 |
|
|
|
91,408 |
|
|
|
30,405 |
|
|
|
10,096 |
|
|
|
1,167 |
|
|
|
— |
|
|
|
412,030 |
|
Nonperforming |
|
|
452 |
|
|
|
5,728 |
|
|
|
3,137 |
|
|
|
876 |
|
|
|
804 |
|
|
|
237 |
|
|
|
— |
|
|
|
11,234 |
|
Total leases receivable |
|
|
114,164 |
|
|
|
170,970 |
|
|
|
94,545 |
|
|
|
31,281 |
|
|
|
10,900 |
|
|
|
1,404 |
|
|
|
— |
|
|
|
423,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
|
|
1,523,116 |
|
|
|
764,067 |
|
|
|
684,319 |
|
|
|
526,733 |
|
|
|
538,862 |
|
|
|
569,589 |
|
|
|
190,449 |
|
|
|
4,797,135 |
|
Nonperforming |
|
|
452 |
|
|
|
7,010 |
|
|
|
7,094 |
|
|
|
14,074 |
|
|
|
43,412 |
|
|
|
10,861 |
|
|
|
130 |
|
|
|
83,033 |
|
Total loans receivable |
|
$ |
1,523,568 |
|
|
$ |
771,077 |
|
|
$ |
691,413 |
|
|
$ |
540,807 |
|
|
$ |
582,274 |
|
|
$ |
580,450 |
|
|
$ |
190,579 |
|
|
$ |
4,880,168 |
|
(2) |
Includes extensions, renewals, or modifications of credit contracts, which consist of a new credit decision. Certain prior period amounts have been reclassified to conform to current period presentation. |
At September 30, 2021, of the $12.0 million of loans modified in accordance with the provision of the CARES Act, $2.6 million were pass and pass-watch, $6.4 million were special mention, and $3.0 million were classified. At December 31, 2020, of the $155.6 million of loans modified in accordance with the provision of the CARES Act, $99.9 million were pass and pass-watch, $31.3 million were special mention, and $24.4 million were classified.
20
The following is an aging analysis of loans, 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 |
|
|
Accruing 90 Days or More Past Due |
|
|||||||
|
|
(in thousands) |
|
|||||||||||||||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
942,996 |
|
|
$ |
942,996 |
|
|
$ |
— |
|
Hospitality |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
725,864 |
|
|
|
725,864 |
|
|
|
— |
|
Other |
|
|
1,945 |
|
|
|
— |
|
|
|
128 |
|
|
|
2,073 |
|
|
|
1,781,404 |
|
|
|
1,783,477 |
|
|
|
— |
|
Total commercial property loans |
|
|
1,945 |
|
|
|
— |
|
|
|
128 |
|
|
|
2,073 |
|
|
|
3,450,264 |
|
|
|
3,452,337 |
|
|
|
— |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
76,168 |
|
|
|
76,168 |
|
|
|
— |
|
Residential/consumer loans |
|
|
1,641 |
|
|
|
— |
|
|
|
1,404 |
|
|
|
3,045 |
|
|
|
351,816 |
|
|
|
354,861 |
|
|
|
— |
|
Total real estate loans |
|
|
3,586 |
|
|
|
— |
|
|
|
1,532 |
|
|
|
5,118 |
|
|
|
3,878,248 |
|
|
|
3,883,366 |
|
|
|
— |
|
Commercial and industrial loans |
|
|
— |
|
|
|
13 |
|
|
|
— |
|
|
|
13 |
|
|
|
516,344 |
|
|
|
516,357 |
|
|
|
— |
|
Leases receivable |
|
|
2,891 |
|
|
|
1,532 |
|
|
|
1,636 |
|
|
|
6,059 |
|
|
|
453,083 |
|
|
|
459,142 |
|
|
|
13 |
|
Total loans receivable |
|
$ |
6,477 |
|
|
$ |
1,545 |
|
|
$ |
3,168 |
|
|
$ |
11,190 |
|
|
$ |
4,847,675 |
|
|
$ |
4,858,865 |
|
|
$ |
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
824,606 |
|
|
$ |
824,606 |
|
|
$ |
— |
|
Hospitality |
|
|
— |
|
|
|
— |
|
|
|
11,076 |
|
|
|
11,076 |
|
|
|
848,877 |
|
|
|
859,953 |
|
|
|
— |
|
Other |
|
|
— |
|
|
|
— |
|
|
|
731 |
|
|
|
731 |
|
|
|
1,609,646 |
|
|
|
1,610,377 |
|
|
|
— |
|
Total commercial property loans |
|
|
— |
|
|
|
— |
|
|
|
11,807 |
|
|
|
11,807 |
|
|
|
3,283,129 |
|
|
|
3,294,936 |
|
|
|
— |
|
Construction |
|
|
— |
|
|
|
12,807 |
|
|
|
— |
|
|
|
12,807 |
|
|
|
46,075 |
|
|
|
58,882 |
|
|
|
— |
|
Residential/consumer loans |
|
|
4,693 |
|
|
|
461 |
|
|
|
564 |
|
|
|
5,718 |
|
|
|
340,113 |
|
|
|
345,831 |
|
|
|
— |
|
Total real estate loans |
|
|
4,693 |
|
|
|
13,268 |
|
|
|
12,371 |
|
|
|
30,332 |
|
|
|
3,669,317 |
|
|
|
3,699,649 |
|
|
|
— |
|
Commercial and industrial loans |
|
|
282 |
|
|
|
27 |
|
|
|
12,487 |
|
|
|
12,796 |
|
|
|
744,459 |
|
|
|
757,255 |
|
|
|
— |
|
Leases receivable |
|
|
4,051 |
|
|
|
1,786 |
|
|
|
4,675 |
|
|
|
10,512 |
|
|
|
412,752 |
|
|
|
423,264 |
|
|
|
— |
|
Total loans receivable |
|
$ |
9,026 |
|
|
$ |
15,081 |
|
|
$ |
29,533 |
|
|
$ |
53,640 |
|
|
$ |
4,826,528 |
|
|
$ |
4,880,168 |
|
|
$ |
— |
|
At September 30, 2021 and December 31, 2020, currently modified loans under the CARES Act were $12.0 million and $155.6 million, respectively. Of the currently modified loans, $306,000 were 30-59 days past due, no loans were 60-89 days past due, and $94,000 were 90 days or more past due at September 30, 2021, and all loans were current at December 31, 2020. For loans previously modified under the CARES Act, $4.4 million were 30-59 days past due, $900,000 were 60-89 days past due, and $2.2 million were 90 days or more past due at September 30, 2021 and $4.9 million were 30-59 days past due, $1.7 million were 60-89 days past due, and $13.9 million were 90 days or more past due at December 31, 2020.
Individually Evaluated Loans
The Company reviews all loans on an individual basis when they do not share similar risk characteristics with loan pools.
21
The following is a summary of interest foregone on nonaccrual loans for the periods indicated:
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Interest income that would have been recognized had individually evaluated loans performed in accordance with their original terms |
|
$ |
627 |
|
|
$ |
1,482 |
|
|
$ |
2,830 |
|
|
$ |
4,092 |
|
Less: Interest income recognized on individually evaluated loans |
|
|
(106 |
) |
|
|
(204 |
) |
|
|
(362 |
) |
|
|
(1,319 |
) |
Interest foregone on individually evaluated loans |
|
$ |
521 |
|
|
$ |
1,278 |
|
|
$ |
2,468 |
|
|
$ |
2,773 |
|
There were no commitments to lend additional funds to borrowers whose loans are included above.
22
Nonaccrual Loans and Nonperforming Assets
The following table represents the amortized cost basis of loans on nonaccrual status and loans past due 90 days and still accruing as of September 30, 2021 and December 31, 2020.
|
|
September 30, 2021 |
|
|||||||||||||
|
|
Nonaccrual Loans With No Allowance for Credit Losses |
|
|
Nonaccrual Loans With Allowance for Credit Losses |
|
|
Loans Past Due 90 Days Still Accruing |
|
|
Total Nonperforming Loans |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
2,628 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,628 |
|
Hospitality |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other |
|
|
1,440 |
|
|
|
351 |
|
|
|
— |
|
|
|
1,791 |
|
Total commercial property loans |
|
|
4,068 |
|
|
|
351 |
|
|
|
— |
|
|
|
4,419 |
|
Construction |
|
|
7,046 |
|
|
|
— |
|
|
|
— |
|
|
|
7,046 |
|
Residential/consumer loans |
|
|
2,523 |
|
|
|
— |
|
|
|
— |
|
|
|
2,523 |
|
Total real estate loans |
|
|
13,637 |
|
|
|
351 |
|
|
|
— |
|
|
|
13,988 |
|
Commercial and industrial loans |
|
|
11 |
|
|
|
302 |
|
|
|
— |
|
|
|
313 |
|
Leases receivable |
|
|
785 |
|
|
|
6,139 |
|
|
|
13 |
|
|
|
6,937 |
|
Total |
|
$ |
14,433 |
|
|
$ |
6,792 |
|
|
$ |
13 |
|
|
$ |
21,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|||||||||||||
|
|
Nonaccrual Loans With No Allowance for Credit Losses |
|
|
Nonaccrual Loans With Allowance for Credit Losses |
|
|
Loans Past Due 90 Days Still Accruing |
|
|
Total Nonperforming Loans |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
6,331 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6,331 |
|
Hospitality |
|
|
20,611 |
|
|
|
— |
|
|
|
— |
|
|
|
20,611 |
|
Other |
|
|
2,236 |
|
|
|
909 |
|
|
|
— |
|
|
|
3,145 |
|
Total commercial property loans |
|
|
29,178 |
|
|
|
909 |
|
|
|
— |
|
|
|
30,087 |
|
Construction |
|
|
24,854 |
|
|
|
— |
|
|
|
— |
|
|
|
24,854 |
|
Residential/consumer loans |
|
|
2,350 |
|
|
|
— |
|
|
|
— |
|
|
|
2,350 |
|
Total real estate loans |
|
|
56,382 |
|
|
|
909 |
|
|
|
— |
|
|
|
57,291 |
|
Commercial and industrial loans |
|
|
58 |
|
|
|
14,450 |
|
|
|
— |
|
|
|
14,508 |
|
Leases receivable |
|
|
2,318 |
|
|
|
8,916 |
|
|
|
— |
|
|
|
11,234 |
|
Total |
|
$ |
58,758 |
|
|
$ |
24,275 |
|
|
$ |
— |
|
|
$ |
83,033 |
|
The following table details nonperforming assets as of the dates indicated:
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||
|
|
(in thousands) |
|
|||||
Nonaccrual loans |
|
$ |
21,225 |
|
|
$ |
83,033 |
|
Loans receivable 90 days or more past due and still accruing |
|
|
13 |
|
|
|
— |
|
Total nonperforming loans receivable |
|
|
21,238 |
|
|
|
83,033 |
|
Other real estate owned ("OREO") |
|
|
675 |
|
|
|
2,360 |
|
Total nonperforming assets |
|
$ |
21,913 |
|
|
$ |
85,393 |
|
OREO is included in prepaid expenses and other assets in the accompanying Consolidated Balance Sheets as of September 30, 2021 and December 31, 2020.
23
Troubled Debt Restructurings
As of September 30, 2021 and December 31, 2020, TDRs were $11.3 million and $25.0 million, respectively. A debt restructuring is considered a TDR if we grant a concession that we would not have otherwise considered to a borrower for economic or legal reasons related to the borrower’s financial difficulties. In addition, the concession granted must result in a reduction in the borrower’s payment for a period of three months or more in order to be classified as a TDR.
The following table details TDRs as of September 30, 2021 and December 31, 2020:
|
|
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, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans |
|
$ |
393 |
|
|
$ |
2,756 |
|
|
$ |
7,437 |
|
|
$ |
— |
|
|
$ |
10,586 |
|
|
$ |
559 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
559 |
|
Commercial and industrial loans |
|
|
— |
|
|
|
130 |
|
|
|
— |
|
|
|
— |
|
|
|
130 |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
11 |
|
|
|
12 |
|
Total |
|
$ |
393 |
|
|
$ |
2,886 |
|
|
$ |
7,437 |
|
|
$ |
— |
|
|
$ |
10,716 |
|
|
$ |
559 |
|
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
11 |
|
|
$ |
571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans |
|
$ |
1,095 |
|
|
$ |
3,334 |
|
|
$ |
12,492 |
|
|
$ |
— |
|
|
$ |
16,921 |
|
|
$ |
513 |
|
|
$ |
— |
|
|
$ |
67 |
|
|
$ |
7,290 |
|
|
$ |
7,870 |
|
Commercial and industrial loans |
|
|
— |
|
|
|
144 |
|
|
|
— |
|
|
|
— |
|
|
|
144 |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
56 |
|
|
|
60 |
|
Total |
|
$ |
1,095 |
|
|
$ |
3,478 |
|
|
$ |
12,492 |
|
|
$ |
— |
|
|
$ |
17,065 |
|
|
$ |
513 |
|
|
$ |
— |
|
|
$ |
71 |
|
|
$ |
7,346 |
|
|
$ |
7,930 |
|
The following table presents the number of loans by class modified as TDRs that occurred during the periods indicated, with their pre- and post-modification recorded amounts.
|
|
Three Months ended |
|
|
Twelve Months ended |
|
||||||||||||||||||
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||||||||||||||||||
|
|
Number of Loans |
|
|
Pre- Modification Outstanding Recorded Investment |
|
|
Post- Modification Outstanding Recorded Investment |
|
|
Number of Loans |
|
|
Pre- Modification Outstanding Recorded Investment |
|
|
Post- Modification Outstanding Recorded Investment |
|
||||||
|
|
(in thousands except for number of loans) |
|
|||||||||||||||||||||
Real estate loans |
|
|
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
5 |
|
|
$ |
4,479 |
|
|
$ |
3,676 |
|
Commercial and industrial loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
|
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
5 |
|
|
$ |
4,479 |
|
|
$ |
3,676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months ended |
|
|
Twelve Months ended |
|
||||||||||||||||||
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||||||||||||||||||
|
|
Number of Loans |
|
|
Pre- Modification Outstanding Recorded Investment |
|
|
Post- Modification Outstanding Recorded Investment |
|
|
Number of Loans |
|
|
Pre- Modification Outstanding Recorded Investment |
|
|
Post- Modification Outstanding Recorded Investment |
|
||||||
|
|
(in thousands except for number of loans) |
|
|||||||||||||||||||||
Real estate loans |
|
|
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
5 |
|
|
$ |
4,479 |
|
|
$ |
3,676 |
|
Commercial and industrial loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
|
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
5 |
|
|
$ |
4,479 |
|
|
$ |
3,676 |
|
All TDRs are individually analyzed using one of 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, 2021 and December 31, 2020, the allowance resulting from the individual evaluation of TDRs was inconsequential.
A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms. No loans defaulted during the three and nine months ended September 30, 2021 following modification. During the year ended December 31, 2020, one loan for $398,000 defaulted within the twelve-month period following modification. The allowance for credit losses resulting from this defaulted loan was inconsequential.
24
Note 4 — Servicing Assets
The changes in servicing assets for the three months ended September 30, 2021 and 2020 were as follows:
|
|
Three Months Ended September 30, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
|
|
(in thousands) |
|
|||||
Servicing assets: |
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
6,199 |
|
|
$ |
6,186 |
|
Addition related to sale of SBA loans |
|
|
1,171 |
|
|
|
686 |
|
Amortization |
|
|
(532 |
) |
|
|
(524 |
) |
Balance at end of period |
|
$ |
6,838 |
|
|
$ |
6,348 |
|
The changes in servicing assets for the nine months ended September 30, 2021 and 2020 were as follows:
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
|
|
(in thousands) |
|
|||||
Servicing assets: |
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
6,212 |
|
|
$ |
6,956 |
|
Addition related to sale of SBA loans |
|
|
2,328 |
|
|
|
1,040 |
|
Amortization |
|
|
(1,702 |
) |
|
|
(1,648 |
) |
Balance at end of period |
|
$ |
6,838 |
|
|
$ |
6,348 |
|
At September 30, 2021 and December 31, 2020, we serviced loans sold to unaffiliated parties in the amounts of $459.8 million and $429.4 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 $1.1 million for each of the three months ended September 30, 2021 and 2020, and $3.4 million for each of the nine months ended September 30, 2021 and 2020. Servicing fee income, net of the amortization of servicing assets, is included in other operating income in the consolidated statements of income. Amortization expense was $532,000 and $524,000 for the three months ended September 30, 2021 and 2020, respectively, and $1.7 million and $1.6 million for the nine months ended September 30, 2021 and 2020, respectively.
The fair value of servicing rights was $8.1 million at September 30, 2021. The fair value at September 30, 2021 was determined using discount rates ranging from 8.6 percent to 10.5 percent and prepayment speeds ranging from 11.0 percent to 17.4 percent, depending on the stratification of the specific right. The fair value of servicing rights was $6.9 million at December 31, 2020. The fair value at December 31, 2020 was determined using discount rates ranging from 9.3 percent to 12.2 percent and prepayment speeds ranging from 11.8 percent to 19.1 percent, depending on the stratification of the specific right.
Note 5 — Income Taxes
The Company’s income tax expense was $10.7 million and $6.4 million representing an effective income tax rate of 28.6 percent and 28.3 percent for the three months ended September 30, 2021 and 2020, respectively. The Company’s income tax expense was $27.0 million and $11.9 million representing an effective income tax rate of 29.3 percent and 30.0 percent for the nine months ended September 30, 2021 and 2020, respectively.
Management concluded that as of September 30, 2021 and December 31, 2020, a valuation allowance of $4.4 million was appropriate against certain state net operating loss carry forwards 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. The net deferred tax asset was $42.7 million and $41.4 million as of September 30, 2021 and December 31, 2020, respectively. The net current tax asset was $175,000 and $1.0 million as of September 30, 2021 and December 31, 2020, respectively.
As of September 30, 2021, the Company was subject to examination by various taxing authorities for its federal tax returns for the years ending December 31, 2017 through 2019 and state tax returns for the years ending December 31, 2016 through 2019. During the quarter ended September 30, 2021, there was no material change to the Company’s uncertain tax positions. The Company does not expect its unrecognized tax positions to change significantly over the next twelve months.
25
The CARES Act includes provisions for tax payment relief, significant business incentives, and certain corrections to the 2017 Tax Cuts and Jobs Act, or the Tax Act. The tax relief measures for entities includes a net operating loss carry back, increases in interest expense deduction limits, accelerates alternative minimum tax credit refunds, provides payroll tax relief, and provides a technical correction to allow accelerated deductions for qualified improvement property. ASC Topic 740, Income Taxes, requires the effect of changes in tax law be recognized in the period in which new legislation is enacted. The enactment of the CARES Act was not material to the Company’s income taxes for the three months ended September 30, 2021, and is not expected to have a material impact on its financial statements for the full year ending December 31, 2021.
On December 27, 2020, the U.S. enacted the Consolidated Appropriations Act, 2021 (the “Act”) that provides additional tax relief to individuals and businesses affected by the coronavirus pandemic. We considered the provisions of the Act and determined they do not have a material impact to our overall income taxes.
Note 6 — Goodwill and other Intangibles
The third-party originators intangible of $483,000 and goodwill of $11.0 million were recorded as a result of the acquisition of a leasing portfolio in 2016. The core deposit intangible of $2.2 million was recognized for the core deposits acquired in a 2014 acquisition. The Company’s intangible assets were as follows for the periods indicated:
|
|
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||||||||||||||||||
|
|
Amortization Period |
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Net Carrying Amount |
|
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Net Carrying Amount |
|
||||||
|
|
|
|
(in thousands) |
|
|||||||||||||||||||||
Core deposit intangible |
|
10 years |
|
$ |
2,213 |
|
|
$ |
(1,861 |
) |
|
$ |
352 |
|
|
$ |
2,213 |
|
|
$ |
(1,746 |
) |
|
$ |
467 |
|
Third-party originators intangible |
|
7 years |
|
|
483 |
|
|
|
(416 |
) |
|
|
67 |
|
|
|
483 |
|
|
|
(369 |
) |
|
|
114 |
|
Goodwill |
|
N/A |
|
|
11,031 |
|
|
|
— |
|
|
|
11,031 |
|
|
|
11,031 |
|
|
|
— |
|
|
|
11,031 |
|
Total intangible assets |
|
|
|
$ |
13,727 |
|
|
$ |
(2,277 |
) |
|
$ |
11,450 |
|
|
$ |
13,727 |
|
|
$ |
(2,115 |
) |
|
$ |
11,612 |
|
The Company performed an impairment analysis on its goodwill and other intangible assets as of December 31, 2020 and determined there was no impairment. No triggering event has occurred subsequent to December 31, 2020 that would require a reassessment of goodwill and other intangible assets.
Note 7 — Deposits
Time deposits of $250,000 or more at September 30, 2021 and December 31, 2020 were $226.2 million and $311.8 million, respectively. Time deposits at or exceeding the FDIC insurance limit of $250,000 as of September 30, 2021 and December 31, 2020 were $188.2 million and $265.6 million, respectively.
The scheduled maturities of time deposits are as follows for the periods indicated:
At September 30, 2021 |
|
Time Deposits of $250,000 or More |
|
|
Other Time Deposits |
|
|
Total |
|
|||
|
|
(in thousands) |
|
|||||||||
2021 |
|
$ |
104,321 |
|
|
$ |
159,946 |
|
|
$ |
264,267 |
|
2022 |
|
|
120,119 |
|
|
|
559,416 |
|
|
|
679,535 |
|
2023 |
|
|
1,518 |
|
|
|
33,220 |
|
|
|
34,738 |
|
2024 |
|
|
— |
|
|
|
47,006 |
|
|
|
47,006 |
|
2025 and thereafter |
|
|
264 |
|
|
|
3,801 |
|
|
|
4,065 |
|
Total |
|
$ |
226,222 |
|
|
$ |
803,389 |
|
|
$ |
1,029,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
2021 |
|
$ |
296,455 |
|
|
$ |
825,677 |
|
|
$ |
1,122,132 |
|
2022 |
|
|
14,315 |
|
|
|
115,832 |
|
|
|
130,147 |
|
2023 |
|
|
804 |
|
|
|
22,881 |
|
|
|
23,685 |
|
2024 |
|
|
— |
|
|
|
5,382 |
|
|
|
5,382 |
|
2025 and thereafter |
|
|
264 |
|
|
|
2,089 |
|
|
|
2,353 |
|
Total |
|
$ |
311,838 |
|
|
$ |
971,861 |
|
|
$ |
1,283,699 |
|
26
Accrued interest payable on deposits was $1.2 million and $4.6 million at September 30, 2021 and December 31, 2020, respectively. Total deposits reclassified to loans due to overdrafts at September 30, 2021 and December 31, 2020 were $259,000 and $241,000, respectively.
Note 8 — Borrowings and Subordinated Debentures
At September 30, 2021, the Bank had no overnight advances and $137.5 million of term advances outstanding with the FHLB with a weighted average interest rate of 1.05 percent. At December 31, 2020, the Bank had no overnight advances and $150.0 million of term advances with the FHLB with a weighted average rate of 1.40 percent. The Bank had no outstanding borrowings with the Federal Reserve Bank (“FRB”) under the Paycheck Protection Program Lending Facility (“PPPLF”) as of September 30, 2021 or December 31, 2020. Interest expense on borrowings for the three months ended September 30, 2021 and 2020 was $409,000 and $582,000, respectively. Interest expense on borrowings for the nine months ended September 30, 2021 and 2020 was $1.3 million and $1.8 million, respectively.
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||||||||||
|
|
Outstanding Balance |
|
|
Weighted Average Rate |
|
|
Outstanding Balance |
|
|
Weighted Average Rate |
|
||||
|
|
(dollars in thousands) |
|
|||||||||||||
Overnight advances |
|
$ |
— |
|
|
|
0.00 |
% |
|
$ |
— |
|
|
|
0.00 |
% |
Advances due within 12 months |
|
|
50,000 |
|
|
|
1.62 |
% |
|
|
50,000 |
|
|
|
1.61 |
% |
Advances due over 12 months through 24 months |
|
|
50,000 |
|
|
|
0.97 |
% |
|
|
50,000 |
|
|
|
1.62 |
% |
Advances due over 24 months through 36 months |
|
|
37,500 |
|
|
|
0.40 |
% |
|
|
50,000 |
|
|
|
0.97 |
% |
Outstanding advances |
|
$ |
137,500 |
|
|
|
1.05 |
% |
|
$ |
150,000 |
|
|
|
1.40 |
% |
The following is financial data pertaining to FHLB advances:
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||
|
|
(dollars in thousands) |
|
|||||
Weighted-average interest rate at end of period |
|
|
1.05 |
% |
|
|
1.40 |
% |
Weighted-average interest rate during the period |
|
|
1.20 |
% |
|
|
1.42 |
% |
Average balance of FHLB advances |
|
$ |
147,897 |
|
|
$ |
156,601 |
|
Maximum amount outstanding at any month-end |
|
$ |
150,000 |
|
|
$ |
300,000 |
|
The Bank maintains a secured credit facility with the FHLB, allowing the Bank to borrow on an overnight and term basis. The Bank had $2.17 billion of loans pledged as collateral with the FHLB as of September 30, 2021 and December 31, 2020. Remaining available borrowing capacity was $1.37 billion, subject to the FHLB statutory lending limit of $1.61 billion and $1.44 billion at September 30, 2021 and December 31, 2020, respectively.
The Bank also had securities with market values of $26.1 million and $27.3 million at September 30, 2021 and December 31, 2020, respectively, pledged with the FRB, which provided $24.6 million and $26.3 million in available borrowing capacity through the Fed Discount Window as of September 30, 2021 and December 31, 2020, respectively.
The Company issued Fixed-to-Floating Subordinated Notes (“2017 Notes”) of $100.0 million on March 21, 2017, with a final maturity on March 30, 2027. The 2017 Notes have an initial fixed interest rate of 5.45 percent per annum, payable semiannually on March 30 and September 30 of each year. From and including March 30, 2022 and thereafter, the 2017 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 percent 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 Note’s maturity date. At September 30, 2021 and December 31, 2020, the balance of 2017 Notes included in the Company’s Consolidated Balance Sheet, net of debt issuance cost, was $86.1 million and $98.5 million, respectively. During the three and nine months ended September 30, 2021, the Company acquired $12.7 million of the 2017 Notes on the open market at a premium to par of $343,000 and accelerated the amortization of $174,000 in debt issuance costs, resulting in $517,000 in incremental interest expense.
On August 20, 2021, the Company issued additional Fixed-to-Floating Subordinated Notes (“2021 Notes”) of $110.0 million with a final maturity date of September 1, 2031. The 2021 Notes have an initial fixed interest rate of 3.75 percent per annum, payable semiannually in arrears on March 1 and September 1 of each year, up to but excluding September 1, 2026. From and including September 1, 2026 and thereafter, the 2021 Notes will bear interest at a floating rate per annum equal to the Benchmark rate (which is expected to be the Three-Month Term SOFR) plus 310 basis points, payable quarterly in arrears on March 1, June 1, September 1 and December 1 of each year. If the then current three-month term SOFR rate is less than zero, the three-month SOFR will be deemed to be zero. Debt issuance cost was $2.0 million, which is being amortized through the Note’s
27
maturity date. At September 30, 2021, the balance of the 2021 Notes included in the Company’s Consolidated Balance Sheet, net of issuance cost, was $108.0 million.
The Company assumed Junior Subordinated Deferrable Interest Debentures (“Subordinated Debentures”) as a result of an acquisition 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. A trust was formed in 2005 which issued $26.0 million of Trust Preferred Securities (“TPS”) at a 6.26 percent fixed rate for the first five years and a variable rate at the three-month LIBOR plus 140 basis points thereafter. 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, 2021 and December 31, 2020, the balance of Subordinated Debentures included in the Company’s Consolidated Balance Sheets, net of discount of $6.1 million and $6.4 million, was $20.7 million and $20.4 million, respectively. The amortization of discount was $102,000 and $99,000 for the three months ended September 30, 2021 and 2020, respectively, and $300,000 and $291,000, for the nine months ended September 30, 2021 and 2020, respectively.
Note 9 — 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, the weighted-average number of common shares includes 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.
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, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Basic EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
26,565 |
|
|
$ |
16,344 |
|
|
$ |
65,346 |
|
|
$ |
27,870 |
|
Less: income allocated to unvested restricted stock |
|
|
138 |
|
|
|
98 |
|
|
|
948 |
|
|
|
346 |
|
Income allocated to common shares |
|
$ |
26,427 |
|
|
$ |
16,246 |
|
|
$ |
64,398 |
|
|
$ |
27,524 |
|
Weighted-average shares for basic EPS |
|
|
30,474,391 |
|
|
|
30,464,263 |
|
|
|
30,222,978 |
|
|
|
30,276,462 |
|
Basic EPS (1) |
|
$ |
0.87 |
|
|
$ |
0.53 |
|
|
$ |
2.13 |
|
|
$ |
0.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive stock options and unvested performance restricted stock |
|
|
77,805 |
|
|
|
— |
|
|
|
75,575 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income allocated to common shares |
|
$ |
26,427 |
|
|
$ |
16,246 |
|
|
$ |
64,398 |
|
|
$ |
27,524 |
|
Weighted-average shares for diluted EPS |
|
|
30,552,196 |
|
|
|
30,464,263 |
|
|
|
30,298,553 |
|
|
|
30,276,462 |
|
Diluted EPS (1) |
|
$ |
0.86 |
|
|
$ |
0.53 |
|
|
$ |
2.13 |
|
|
$ |
0.91 |
|
(1) |
Per share amounts may not be able to be recalculated using net income and weighted-average shares presented above due to rounding. |
There were no anti-dilutive stock options outstanding for the three months ended September 30, 2021 or 2020, respectively.
During the nine months ended September 30, 2021, the Company issued an additional 42,626 performance stock units to executive officers from the 2013 Equity Compensation plan fair valued at $784,000 on the grant date of March 24, 2021. No such grants were issued during the three months ended September 30, 2021. These units have a cliff vesting period and include dividend equivalent rights. Total performance stock units outstanding as of September 30, 2021 were 66,563 with an aggregate grant fair value of $1.0 million. As of September 30, 2020, there were no performance stock units outstanding.
28
Note 10 — Regulatory Matters
Federal bank regulatory agencies require bank holding companies and banks to maintain a minimum ratio of qualifying total capital to risk-weighted assets of 8.0 percent and a minimum ratio of Tier 1 capital to risk-weighted assets of 6.0 percent. In addition to the risk-based guidelines, federal bank regulatory agencies require bank holding companies and banks to maintain a minimum ratio of Tier 1 capital to average assets, referred to as the leverage ratio, of 4.0 percent.
In order for banks to be considered “well capitalized,” federal bank regulatory agencies require a minimum ratio of qualifying total capital to risk-weighted assets of 10.0 percent and a minimum ratio of Tier 1 capital to risk-weighted assets of 8.0 percent. In addition to the risk-based guidelines, federal bank regulatory agencies require depository institutions to maintain a minimum ratio of Tier 1 capital to average assets, referred to as the leverage ratio, of 5.0 percent.
At September 30, 2021, the Bank’s capital ratios exceeded the minimum requirements for the Bank to be considered “well capitalized” and the Company exceeded all of its applicable minimum regulatory capital ratio requirements.
A capital conservation buffer of 2.5 percent became effective on 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. The Bank's capital conservation buffer was 7.17 percent and 6.86 percent and the Company's capital conservation buffer was 6.18 percent and 5.93 percent as of September 30, 2021 and December 31, 2020, respectively.
In March 2020, the OCC, the Board of Governors of the Federal Reserve System, and the FDIC announced an interim final rule to delay the impact on regulatory capital arising from the implementation of CECL. The interim final rule maintains the three-year transition option in the previous rule and provides banks the option to delay for two years an estimate of CECL’s effect on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period (five-year transition option). The Company and the Bank adopted the capital transition relief over the permissible five-year period.
The capital ratios of Hanmi Financial and the Bank as of September 30, 2021 and December 31, 2020 were as follows:
|
|
|
|
|
|
|
|
|
|
Minimum |
|
|
Minimum to Be |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
Regulatory |
|
|
Categorized as |
|
||||||||||
|
|
Actual |
|
|
Requirement |
|
|
“Well Capitalized” |
|
|||||||||||||||
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
||||||
|
|
(in thousands) |
|
|||||||||||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hanmi Financial |
|
$ |
890,412 |
|
|
|
17.18 |
% |
|
$ |
414,662 |
|
|
|
8.00 |
% |
|
N/A |
|
|
N/A |
|
||
Hanmi Bank |
|
$ |
786,150 |
|
|
|
15.17 |
% |
|
$ |
414,653 |
|
|
|
8.00 |
% |
|
$ |
518,317 |
|
|
|
10.00 |
% |
Tier 1 capital (to risk-weighted assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hanmi Financial |
|
$ |
631,277 |
|
|
|
12.18 |
% |
|
$ |
310,997 |
|
|
|
6.00 |
% |
|
N/A |
|
|
N/A |
|
||
Hanmi Bank |
|
$ |
721,131 |
|
|
|
13.91 |
% |
|
$ |
310,990 |
|
|
|
6.00 |
% |
|
$ |
414,653 |
|
|
|
8.00 |
% |
Common equity Tier 1 capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hanmi Financial |
|
$ |
610,548 |
|
|
|
11.78 |
% |
|
$ |
233,248 |
|
|
|
4.50 |
% |
|
N/A |
|
|
N/A |
|
||
Hanmi Bank |
|
$ |
721,131 |
|
|
|
13.91 |
% |
|
$ |
233,242 |
|
|
|
4.50 |
% |
|
$ |
336,906 |
|
|
|
6.50 |
% |
Tier 1 capital (to average assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hanmi Financial |
|
$ |
631,277 |
|
|
|
9.50 |
% |
|
$ |
265,683 |
|
|
|
4.00 |
% |
|
N/A |
|
|
N/A |
|
||
Hanmi Bank |
|
$ |
721,131 |
|
|
|
10.86 |
% |
|
$ |
265,650 |
|
|
|
4.00 |
% |
|
$ |
332,063 |
|
|
|
5.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hanmi Financial |
|
$ |
743,091 |
|
|
|
15.21 |
% |
|
$ |
390,884 |
|
|
|
8.00 |
% |
|
N/A |
|
|
N/A |
|
||
Hanmi Bank |
|
$ |
726,532 |
|
|
|
14.86 |
% |
|
$ |
391,114 |
|
|
|
8.00 |
% |
|
$ |
488,893 |
|
|
|
10.00 |
% |
Tier 1 capital (to risk-weighted assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hanmi Financial |
|
$ |
583,076 |
|
|
|
11.93 |
% |
|
$ |
293,163 |
|
|
|
6.00 |
% |
|
N/A |
|
|
N/A |
|
||
Hanmi Bank |
|
$ |
665,058 |
|
|
|
13.60 |
% |
|
$ |
293,336 |
|
|
|
6.00 |
% |
|
$ |
391,114 |
|
|
|
8.00 |
% |
Common equity Tier 1 capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hanmi Financial |
|
$ |
562,647 |
|
|
|
11.52 |
% |
|
$ |
219,872 |
|
|
|
4.50 |
% |
|
N/A |
|
|
N/A |
|
||
Hanmi Bank |
|
$ |
665,058 |
|
|
|
13.60 |
% |
|
$ |
220,002 |
|
|
|
4.50 |
% |
|
$ |
317,780 |
|
|
|
6.50 |
% |
Tier 1 capital (to average assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hanmi Financial |
|
$ |
583,076 |
|
|
|
9.49 |
% |
|
$ |
245,882 |
|
|
|
4.00 |
% |
|
N/A |
|
|
N/A |
|
||
Hanmi Bank |
|
$ |
665,059 |
|
|
|
10.83 |
% |
|
$ |
245,736 |
|
|
|
4.00 |
% |
|
$ |
307,170 |
|
|
|
5.00 |
% |
29
Note 11 — 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 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 U.S. government agency and sponsored agency mortgage-backed securities, collateralized mortgage obligations and debt securities as well as municipal 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.
Derivatives – The fair values of derivatives are based on valuation models using observable market data as of the measurement date (Level 2). Our derivatives are traded in an over-the-counter market where quoted market prices are not always available. Therefore, the fair values of derivatives are determined using quantitative models that utilize multiple market inputs. The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position. The majority of market inputs are actively quoted and can be validated through external sources, including brokers, market transactions and third-party pricing services.
Loans held for sale - Loans held for sale includes the guaranteed portion of SBA 7(a) loans and second draw PPP loans carried at the lower of cost or fair value. Management obtains quotes, bids or pricing indication sheets on all or part of the loans directly from the purchasing financial institutions. Premiums received or to be received on the quotes, bids or pricing indication
30
sheets are indicative of the fact that cost is lower than fair value. At September 30, 2021 and December 31, 2020, the entire balance of loans held for sale was recorded at its cost. We record loans held for sale on a nonrecurring basis with Level 2 inputs.
Nonperforming loans – Nonaccrual loans receivable and loans 90-days past due and still accruing interest are considered nonperforming for reporting purposes and are measured and recorded at fair value on a non-recurring basis. All nonperforming loans with a carrying balance over $250,000 are individually evaluated for the amount of impairment, if any. Nonperforming loans with a carrying balance of $250,000 or less are evaluated collectively. However, from time to time, nonrecurring fair value adjustments to collateral dependent nonperforming 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 3 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.
Other repossessed assets – Fair value of equipment from leasing contracts is based primarily on a third party valuation service, less costs to sell and result in a Level 3 classification of the inputs for determining fair value. Valuations are required at the time the asset is repossessed and may be subsequently updated periodically due to the Company’s short-term possession of the asset prior to sale or as circumstances require and the fair value adjustments are made to the asset based on its value prior to sale.
31
Assets and Liabilities Measured at Fair Value on a Recurring Basis
As of September 30, 2021 and December 31, 2020, assets and liabilities measured at fair value on a recurring basis are as follows:
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
|
|
|
|||
|
|
|
|
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Observable |
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in |
|
|
Inputs with No |
|
|
|
|
|
|
|
|
|
||
|
|
Active Markets |
|
|
Active Market |
|
|
Significant |
|
|
|
|
|
|||
|
|
for Identical |
|
|
with Identical |
|
|
Unobservable |
|
|
|
|
|
|||
|
|
Assets |
|
|
Characteristics |
|
|
Inputs |
|
|
Total Fair Value |
|
||||
|
|
(in thousands) |
|
|||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
4,945 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,945 |
|
U.S. government agency and sponsored agency obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
— |
|
|
|
636,062 |
|
|
|
— |
|
|
|
636,062 |
|
Collateralized mortgage obligations |
|
|
— |
|
|
|
99,883 |
|
|
|
— |
|
|
|
99,883 |
|
Debt securities |
|
|
— |
|
|
|
98,436 |
|
|
|
— |
|
|
|
98,436 |
|
Total U.S. government agency and sponsored agency obligations |
|
|
— |
|
|
|
834,381 |
|
|
|
— |
|
|
|
834,381 |
|
Municipal bonds-tax exempt |
|
|
— |
|
|
|
67,670 |
|
|
|
— |
|
|
|
67,670 |
|
Total securities available for sale |
|
$ |
4,945 |
|
|
$ |
902,051 |
|
|
$ |
— |
|
|
$ |
906,996 |
|
Derivative financial instruments |
|
$ |
— |
|
|
$ |
800 |
|
|
$ |
— |
|
|
$ |
800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
$ |
— |
|
|
$ |
769 |
|
|
$ |
— |
|
|
$ |
769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
10,132 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
10,132 |
|
U.S. government agency and sponsored agency obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
— |
|
|
|
519,241 |
|
|
|
— |
|
|
|
519,241 |
|
Collateralized mortgage obligations |
|
|
— |
|
|
|
133,601 |
|
|
|
— |
|
|
|
133,601 |
|
Debt securities |
|
|
— |
|
|
|
90,807 |
|
|
|
— |
|
|
|
90,807 |
|
Total U.S. government agency and sponsored agency obligations |
|
|
— |
|
|
|
743,649 |
|
|
|
— |
|
|
|
743,649 |
|
Total securities available for sale |
|
$ |
10,132 |
|
|
$ |
743,649 |
|
|
$ |
— |
|
|
$ |
753,781 |
|
Derivative financial instruments |
|
$ |
— |
|
|
$ |
1,088 |
|
|
$ |
— |
|
|
$ |
1,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
$ |
— |
|
|
$ |
1,149 |
|
|
$ |
— |
|
|
$ |
1,149 |
|
32
Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis
As of September 30, 2021 and December 31, 2020, assets and liabilities measured at fair value on a non-recurring basis are as follows:
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|||
|
|
|
|
|
|
|
|
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Observable |
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in |
|
|
Inputs With No |
|
|
|
|
|
||
|
|
|
|
|
|
Active Markets |
|
|
Active Market |
|
|
Significant |
|
|||
|
|
|
|
|
|
for Identical |
|
|
With Identical |
|
|
Unobservable |
|
|||
|
|
Total |
|
|
Assets |
|
|
Characteristics |
|
|
Inputs |
|
||||
|
|
(in thousands) |
|
|||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateral dependent loans (1) |
|
$ |
12,325 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
12,325 |
|
Other real estate owned |
|
|
675 |
|
|
|
— |
|
|
|
— |
|
|
|
675 |
|
Repossessed personal property |
|
|
180 |
|
|
|
— |
|
|
|
— |
|
|
|
180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateral dependent loans (2) |
|
$ |
63,114 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
63,114 |
|
Other real estate owned |
|
|
2,360 |
|
|
|
— |
|
|
|
— |
|
|
|
2,360 |
|
Repossessed personal property |
|
|
857 |
|
|
|
— |
|
|
|
— |
|
|
|
857 |
|
(1) |
Consisted of real estate loans of $12.3 million. |
(2) |
Consisted of real estate loans of $63.1 million and commercial and industrial loans of $41,000. |
33
The following table represents quantitative information about Level 3 fair value assumptions for assets measured at fair value on a non-recurring basis at September 30, 2021 and December 31, 2020:
|
|
Fair Value |
|
|
Valuation Techniques |
|
Unobservable Input(s) |
|
Range (Weighted Average) |
|
|
|
|
(in thousands) |
|
||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Collateral dependent loans: |
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
2,628 |
|
|
Market approach |
|
Market data comparison |
|
|
|
Other |
|
|
128 |
|
|
Market approach |
|
Market data comparison |
|
|
|
Construction |
|
|
7,046 |
|
|
Market approach |
|
Market data comparison |
|
|
|
Residential/consumer loans |
|
|
2,523 |
|
|
Market approach |
|
Market data comparison |
|
|
|
Total real estate loans |
|
|
12,325 |
|
|
|
|
|
|
|
|
Total |
|
$ |
12,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned |
|
$ |
675 |
|
|
Market approach |
|
Market data comparison |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repossessed personal property |
|
|
180 |
|
|
Market approach |
|
Market data comparison |
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
Collateral dependent loans: |
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
6,330 |
|
|
Market approach |
|
Market data comparison |
|
|
|
Hospitality |
|
|
20,612 |
|
|
Market approach |
|
Market data comparison |
|
(2) |
|
Other |
|
|
8,410 |
|
|
Market approach |
|
Market data comparison |
|
(1) |
|
Construction |
|
|
24,854 |
|
|
Market approach |
|
Market data comparison |
|
|
|
Residential/consumer loans |
|
|
2,867 |
|
|
Market approach |
|
Market data comparison |
|
(1) |
|
Total real estate loans |
|
|
63,073 |
|
|
|
|
|
|
|
|
Commercial and industrial loans: |
|
|
|
|
|
|
|
|
|
|
|
Commercial lines of credit |
|
|
41 |
|
|
Market approach |
|
Market data comparison |
|
(1) |
|
Total |
|
$ |
63,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned |
|
$ |
2,360 |
|
|
Market approach |
|
Market data comparison |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repossessed personal property |
|
|
857 |
|
|
Market approach |
|
Market data comparison |
|
(3) |
|
(1) |
Appraisal reports utilize a combination of valuation techniques including a market approach, where prices and other relevant information generated by market transactions involving similar or comparable properties are used to determine the appraised value. Appraisals may include an ‘as is’ and ‘upon completion’ valuation scenarios. Adjustments are routinely made in the appraisal process by third-party appraisers to adjust for differences between the comparable sales and income data. Adjustments also result from the consideration of relevant economic and demographic factors with the potential to affect property values. Also, prospective values are based on the market conditions which exist at the date of inspection combined with informed forecasts based on current trends in supply and demand for the property types under appraisal. Positive adjustments disclosed in this table represent increases to the sales comparison and negative adjustment represent decreases. |
34
(2) |
No discount weighted average range available given primary valuation methodology is via discounted cash flow analysis (DCF) for going concern properties. |
(3) |
The equipment is usually too low in value to use a professional appraisal service. The values are determined internally using a combination of auction values, vendor recommendations and sales comparisons depending on the equipment type. Some highly commoditized equipment, such as commercial trucks have services that provide industry values. |
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.
Recognition and Measurement of Financial Assets and Financial Liabilities (Topic 825), 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 are based on an exit price notion as of September 30, 2021, 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, 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.
The estimated fair values of financial instruments were as follows:
|
|
September 30, 2021 |
|
|||||||||||||
|
|
Carrying |
|
|
Fair Value |
|
||||||||||
|
|
Amount |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
824,347 |
|
|
$ |
824,347 |
|
|
$ |
— |
|
|
$ |
— |
|
Securities available for sale |
|
|
906,996 |
|
|
|
4,945 |
|
|
|
902,051 |
|
|
|
— |
|
Loans held for sale |
|
|
17,881 |
|
|
|
— |
|
|
|
19,937 |
|
|
|
— |
|
Loans receivable, net of allowance for credit losses |
|
|
4,782,252 |
|
|
|
— |
|
|
|
— |
|
|
|
4,774,003 |
|
Accrued interest receivable |
|
|
11,943 |
|
|
|
11,943 |
|
|
|
— |
|
|
|
— |
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
|
|
2,548,591 |
|
|
|
— |
|
|
|
2,548,591 |
|
|
|
— |
|
Interest-bearing deposits |
|
|
3,180,945 |
|
|
|
— |
|
|
|
— |
|
|
|
3,180,790 |
|
Borrowings and subordinated debentures |
|
|
352,344 |
|
|
|
— |
|
|
|
137,991 |
|
|
|
211,880 |
|
Accrued interest payable |
|
|
1,235 |
|
|
|
1,235 |
|
|
|
— |
|
|
|
— |
|
35
|
|
December 31, 2020 |
|
|||||||||||||
|
|
Carrying |
|
|
Fair Value |
|
||||||||||
|
|
Amount |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
391,849 |
|
|
$ |
391,849 |
|
|
$ |
— |
|
|
$ |
— |
|
Securities available for sale |
|
|
753,781 |
|
|
|
10,132 |
|
|
|
743,649 |
|
|
|
— |
|
Loans held for sale |
|
|
8,568 |
|
|
|
— |
|
|
|
9,270 |
|
|
|
— |
|
Loans receivable, net of allowance for credit losses |
|
|
4,789,742 |
|
|
|
— |
|
|
|
— |
|
|
|
4,755,302 |
|
Accrued interest receivable |
|
|
16,363 |
|
|
|
16,363 |
|
|
|
— |
|
|
|
— |
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
|
|
1,898,766 |
|
|
|
— |
|
|
|
1,898,766 |
|
|
|
— |
|
Interest-bearing deposits |
|
|
3,376,242 |
|
|
|
— |
|
|
|
— |
|
|
|
3,380,179 |
|
Borrowings and subordinated debentures |
|
|
268,972 |
|
|
|
— |
|
|
|
151,714 |
|
|
|
118,809 |
|
Accrued interest payable |
|
|
4,564 |
|
|
|
4,564 |
|
|
|
— |
|
|
|
— |
|
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.
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 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, |
|
|
December 31, |
|
||
|
|
|
|
2021 |
|
|
2020 |
|
||
|
|
|
|
(in thousands) |
|
|||||
Commitments to extend credit |
|
|
|
$ |
536,149 |
|
|
$ |
453,900 |
|
Standby letters of credit |
|
|
|
|
49,006 |
|
|
|
47,169 |
|
Commercial letters of credit |
|
|
|
|
60,234 |
|
|
|
54,547 |
|
Total undisbursed loan commitments |
|
|
|
$ |
645,389 |
|
|
$ |
555,616 |
|
The allowance for credit losses related to off-balance sheet items is maintained at a level believed to be sufficient to absorb current expected lifetime 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.
36
Activity in the allowance for credit losses related to off-balance sheet items was as follows for the periods indicated:
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
|
|
|
|
(in thousands) |
|
|||||||||||||
Balance at beginning of period |
|
|
|
$ |
3,643 |
|
|
$ |
6,347 |
|
|
$ |
2,792 |
|
|
$ |
2,397 |
|
Adjustment related to adoption of ASU 2016-13 |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(335 |
) |
Adjusted balance |
|
|
|
|
3,643 |
|
|
|
6,347 |
|
|
|
2,792 |
|
|
|
2,062 |
|
Provision expense (recovery) for credit losses |
|
|
|
|
1,208 |
|
|
|
(658 |
) |
|
|
2,059 |
|
|
|
3,627 |
|
Balance at end of period |
|
|
|
$ |
4,851 |
|
|
$ |
5,689 |
|
|
$ |
4,851 |
|
|
$ |
5,689 |
|
Note 13 — Leases
The Company enters into leases in the normal course of business primarily for financial centers, back-office operations locations, business development offices, information technology data centers and information technology equipment. The Company’s leases have remaining terms ranging from one to thirteen years, some of which include renewal or termination options to extend the lease for up to five years.
The Company includes lease extension and termination options in the lease term if, after considering relevant economic factors, it is reasonably certain the Company will exercise the option. In addition, the Company has elected to account for any non-lease components in its real estate leases as part of the associated lease component. The Company has also elected not to recognize leases with original lease terms of 12 months or less (short-term leases) on the Company’s balance sheet.
Leases are classified as operating or finance leases at the lease commencement date. Lease expense for operating leases and short-term leases is recognized on a straight-line basis over the term of the lease. Right-of-use assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at the lease commencement date based on the estimated present value of the lease payments over the lease term.
As of September 30, 2021, the outstanding balances for our right-of-use asset and lease liability were $48.2 million and $51.7 million, respectively. The outstanding balances of the right-of-use asset and lease liability were $52.2 million and $54.0 million, respectively, as of December 31, 2020.
In determining the discount rates, since most of our leases do not provide an implicit rate, we used our incremental borrowing rate provided by the FHLB of San Francisco based on the information available at the commencement date to calculate the present value of lease payments.
At September 30, 2021, future minimum rental commitments under these non-cancelable operating leases, with initial or remaining terms of one year or more, were as follows:
|
|
Amount |
|
|
|
|
(in thousands) |
|
|
2021 |
|
$ |
7,986 |
|
2022 |
|
|
7,833 |
|
2023 |
|
|
7,201 |
|
2024 |
|
|
6,816 |
|
2025 |
|
|
5,706 |
|
Thereafter |
|
|
21,413 |
|
Remaining lease commitments |
|
|
56,955 |
|
Interest |
|
|
(5,285 |
) |
Present value of lease liability |
|
$ |
51,670 |
|
37
Weighted average remaining lease terms for the Company's operating leases were 8.01 years and 8.75 years as of September 30, 2021 and December 31, 2020, respectively. Weighted average discount rates used for the Company's operating leases were 2.38 percent and 2.43 percent as of September 30, 2021 and December 31, 2020, respectively. Net lease expense recognized for the three months ended September 30, 2021 and 2020 was $2.3 million and $2.0 million, respectively. For the nine months ended September 30, 2021 and 2020, net lease expense recognized was $6.3 million and $6.1 million, respectively. This included operating lease costs of $2.0 million for each of the three months ended September 30, 2021 and 2020. For the nine months ended September 30, 2021 and 2020, operating lease costs were $6.1 million. Sublease income for operating leases was inconsequential for the three and nine months ended September 30, 2021 and 2020.
Cash paid and included in cash flows from operating activities for amounts used in the measurement of the lease liability of the Company's operating leases was $1.9 million and $1.7 million for the three months ended September 30, 2021 and 2020, respectively, and $6.0 million and $5.6 million for the nine months ended September 30, 2021 and 2020.
Note 14 — Liquidity
Hanmi Financial
As of September 30, 2021 and December 31, 2020, Hanmi Financial had $94.5 million and $17.3 million, respectively, in cash on deposit with its bank subsidiary. Management believes that Hanmi Financial, on a stand-alone basis, had adequate liquid assets to meet its current debt 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 wish either 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, 2021 and December 31, 2020, the Bank had $137.5 million and $150.0 million, respectively, of FHLB advances and $144.5 million and $193.7 million, respectively, 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 30.0 percent of its assets. As of September 30, 2021, the total borrowing capacity available based on pledged collateral and the remaining available borrowing capacity were $1.61 billion and $1.37 billion, respectively, compared to $1.73 billion and $1.44 billion, respectively, as of December 31, 2020.
The amount that the FHLB is willing to advance differs based on the quality and character of qualifying collateral pledged by the Bank, and the FHLB may adjust the advance rates for qualifying collateral upwards or downwards from time to time. To the extent deposit renewals and deposit growth are not sufficient to fund maturing and withdrawable deposits, repay maturing borrowings, fund existing and future loans, leases and securities, and otherwise fund working capital needs and capital expenditures, the Bank may utilize the remaining borrowing capacity from its FHLB borrowing arrangement.
As a means of augmenting its liquidity, the Bank had an available borrowing source of $24.6 million from the Federal Reserve Discount Window, to which the Bank pledged securities with a carrying value of $25.8 million, and had no borrowings as of September 30, 2021. The Bank also maintains a line of credit for repurchase agreements up to $100.0 million. The Bank also had three unsecured federal funds lines of credit totaling $115.0 million with no outstanding balances as of September 30, 2021.
Note 15 — Derivatives and Hedging Activities
The Company’s derivative financial instruments consist entirely of interest rate swap agreements between the Company and its customers and other third party counterparties. The Company enters into “back-to-back swap” arrangements whereby the Company executes interest rate swap agreements with its customers and acquires an offsetting swap position from a third party counterparty. These derivative financial statements are accounted for at fair value, with changes in fair value recognized in the Company’s Consolidated Statements of Income.
38
The table below presents the fair value of the Company’s derivative financial instruments as well as their location on the Balance Sheet as of September 30, 2021 and December 31, 2020.
As of September 30, 2021 |
|
Derivative Assets |
|
|
Derivative Liabilities |
|
||||||||||||||
|
|
Notional Amount |
|
|
Balance Sheet Location |
|
Fair Value |
|
|
Notional Amount |
|
|
Balance Sheet Location |
|
Fair Value |
|
||||
|
|
(in thousands) |
|
|||||||||||||||||
Derivatives not designated as hedging instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate products |
|
$ |
66,466 |
|
|
Other Assets |
|
$ |
800 |
|
|
$ |
66,466 |
|
|
Other Liabilities |
|
$ |
769 |
|
Total derivatives not designated as hedging instruments |
|
|
|
|
|
|
|
$ |
800 |
|
|
|
|
|
|
|
|
$ |
769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2020 |
|
Derivative Assets |
|
|
Derivative Liabilities |
|
||||||||||||||
|
|
Notional Amount |
|
|
Balance Sheet Location |
|
Fair Value |
|
|
Notional Amount |
|
|
Balance Sheet Location |
|
Fair Value |
|
||||
|
|
(in thousands) |
|
|||||||||||||||||
Derivatives not designated as hedging instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate products |
|
$ |
66,904 |
|
|
Other Assets |
|
$ |
1,088 |
|
|
$ |
66,904 |
|
|
Other Liabilities |
|
$ |
1,149 |
|
Total derivatives not designated as hedging instruments |
|
|
|
|
|
|
|
$ |
1,088 |
|
|
|
|
|
|
|
|
$ |
1,149 |
|
The table below presents the effect of the Company’s derivative financial instruments that are not designated as hedging instruments on the Income Statement for the three and nine months ended September 30, 2021 and 2020.
Derivatives Not Designated as Hedging Instruments under Subtopic 815-20 |
|
Location of Gain or (Loss) Recognized in Income on Derivative |
|
Amount of Gain or (Loss) Recognized in Income on Derivative |
|
|||||||||||||
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
|
|
|
|
(in thousands) |
|
|||||||||||||
Interest rate products |
|
Other income |
|
$ |
7 |
|
|
$ |
(77 |
) |
|
$ |
92 |
|
|
$ |
21 |
|
Total |
|
|
|
$ |
7 |
|
|
$ |
(77 |
) |
|
$ |
92 |
|
|
$ |
21 |
|
The Company did not recognize any fee income from its derivative financial instruments for the three and nine months ended September 30, 2021. Fee income recognized from the Company's derivative financial instruments for the three and nine months ended September 30, 2020 was $0 and $512,000.
39
The table below presents a gross presentation, the effects of offsetting, and a net presentation of the Company’s derivatives as of September 30, 2021 and December 31, 2020. The net amounts of derivative assets or liabilities can be reconciled to the tabular disclosure of fair value. The derivative assets are located within the prepaid and other assets line item on the Consolidated Balance Sheets and the derivative liabilities are located within the accrued expenses and other liabilities line item on the Consolidated Balance Sheets.
Offsetting of Derivative Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets |
|
|||||||||
|
|
Gross Amounts of Recognized Assets |
|
|
Gross Amounts Offset in the Consolidated Balance Sheets |
|
|
Net Amounts of Assets presented in the Consolidated Balance Sheets |
|
|
Financial Instruments |
|
|
Cash Collateral Received |
|
|
Net Amount |
|
||||||
|
|
(in thousands) |
|
|||||||||||||||||||||
Derivatives |
|
$ |
800 |
|
|
$ |
— |
|
|
$ |
800 |
|
|
$ |
769 |
|
|
$ |
31 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offsetting of Derivative Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets |
|
|||||||||
|
|
Gross Amounts of Recognized Liabilities |
|
|
Gross Amounts Offset in the Consolidated Balance Sheets |
|
|
Net Amounts of Liabilities presented in the Consolidated Balance Sheets |
|
|
Financial Instruments |
|
|
Cash Collateral Provided |
|
|
Net Amount |
|
||||||
|
|
(in thousands) |
|
|||||||||||||||||||||
Derivatives |
|
$ |
769 |
|
|
$ |
— |
|
|
$ |
769 |
|
|
$ |
769 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offsetting of Derivative Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets |
|
|||||||||
|
|
Gross Amounts of Recognized Assets |
|
|
Gross Amounts Offset in the Consolidated Balance Sheets |
|
|
Net Amounts of Assets presented in the Consolidated Balance Sheets |
|
|
Financial Instruments |
|
|
Cash Collateral Received |
|
|
Net Amount |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives |
|
$ |
1,088 |
|
|
$ |
— |
|
|
$ |
1,088 |
|
|
$ |
1,088 |
|
|
$ |
— |
|
|
$ |
1,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offsetting of Derivative Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets |
|
|||||||||
|
|
Gross Amounts of Recognized Liabilities |
|
|
Gross Amounts Offset in the Consolidated Balance Sheets |
|
|
Net Amounts of Liabilities presented in the Consolidated Balance Sheets |
|
|
Financial Instruments |
|
|
Cash Collateral Provided |
|
|
Net Amount |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives |
|
$ |
1,149 |
|
|
$ |
— |
|
|
$ |
1,149 |
|
|
$ |
— |
|
|
$ |
1,150 |
|
|
$ |
(1 |
) |
40
The Company has agreements with each of its derivative counterparties that contain a provision where if the Company either defaults or is capable of being declared in default on any of its indebtedness, then the Company could also be declared in default on its derivative obligations. In addition, these agreements may also require the Company to post additional collateral should it fail to maintain its status as a well- or adequately- capitalized institution.
As of September 30, 2021 and December 31, 2020, the fair value of derivatives in a net asset position for counterparty transactions, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $800,000 and $1.1 million, respectively. As of September 30, 2021, the Company had posted $700,000 of collateral from its counterparties related to these agreements and is adequately collateralized since its net asset position was $31,000 ($800,000 fair value of assets less $769,000 fair value of liabilities) as of September 30, 2021. As of December 31, 2020, the Company had posted $1.2 million of collateral related to these agreements and was essentially over-collateralized since its net liability position was $61,000 ($1.1 million fair value of assets less $1.1 million fair value of liabilities). If the Company had breached any of the provisions described above at September 30, 2021 or December 31, 2020, it could have been required to settle its obligations under the agreements at their termination value of $0 and $1.1 million, respectively.
Note 16 — Subsequent Events
As of the date of issuance of these financial statements, no subsequent events were identified.
41
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 months ended September 30, 2021. This analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2020 (the “2020 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, 2021 (this “Report”).
Forward-Looking Statements
Some of the statements contained in this Report are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), 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, plans and objectives of management for future operations, developments regarding our capital and strategic plans and other similar forecasts and statements of expectation and statements of assumptions 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.
Forward-looking 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 statements. 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; the effect of our rating under the Community Reinvestment Act and our ability to address any issues raised in our regulatory exams; general economic and business conditions internationally, nationally and in those areas in which we operate; 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; a failure in or breach of our operational or security systems or infrastructure, including cyber-attacks; the failure to maintain current technologies; the inability to successfully implement future information technology enhancements; difficult business and economic conditions that can adversely affect our industry and business, including competition, fraudulent activity and negative publicity; risks associated with Small Business Administration loans; failure to attract or retain key employees; our ability to access cost-effective funding; fluctuations in real estate values; changes in accounting policies and practices; the imposition of tariffs or other domestic or international governmental policies impacting the value of the products of our borrowers; changes in governmental regulation, including, but not limited to, any increase in Federal Deposit Insurance Corporation insurance premiums; the ability of Hanmi Bank to make distributions to Hanmi Financial Corporation, which is restricted by certain factors, including Hanmi Bank’s retained earnings, net income, prior distributions made, and certain other financial tests; the ability to identify a suitable strategic partner or to consummate a strategic transaction; the adequacy of our allowance for credit losses; our credit quality and the effect of credit quality on our credit losses expense and allowance for credit 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 other terms of credit agreements; our ability to control expenses; changes in securities markets; and risks as it relates to cyber security against our information technology infrastructure and those of our third party providers and vendors.
42
Given the ongoing and dynamic nature of the circumstances, it is difficult to predict the full impact of the COVID-19 pandemic on our business and results of operation. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and whether the gradual reopening of businesses will result in a meaningful increase in economic activity. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations: demand for our products and services may decline if the economy is unable to substantially reopen, and higher levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase collateral for loans, especially real estate, may decline in value, which could cause credit loss expense to increase; our allowance for credit losses may have to be increased if borrowers experience financial difficulties; the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; a material decrease in net income or a net loss over several quarters could result in the elimination or a decrease in the rate of our quarterly cash dividend; our cyber security risks are increased as the result of an increase in the number of employees working remotely; Federal Deposit Insurance Corporation premiums may increase if the agency experiences additional resolution costs; a worsening of business and economic conditions or in the financial markets could result in an impairment of certain intangible assets such as goodwill or remaining assets; litigation, regulatory enforcement and reputation risk regarding our participation in the Paycheck Protection Program (“PPP”) and the risk that the Small Business Administration may not fund some or all PPP loan guaranties; and the unanticipated loss or unavailability of key employees due to the pandemic, which could harm our ability to operate our business or execute our business strategy, especially as we may not be successful in find and integrating suitable replacements. Moreover, our future success and profitability substantially depends on the management skills of our executive officers and directors, many of whom have held officer and director positions with us for many years. The unanticipated loss or unavailability of key employees due to the outbreak could harm our ability to operate our business or execute our business strategy. We may not be successful in finding and integrating suitable successors in the event of key employee loss or unavailability.
For additional information concerning risks we face, see “Part II, Item 1A. Risk Factors” in this Report and “Item 1A. Risk Factors” in Part I of the 2020 Annual Report on Form 10-K. 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.
COVID-19
The COVID-19 pandemic has caused significant economic dislocation in the United States as many state and local governments placed restrictions on gatherings and business activities. Various state governments and federal agencies have required lenders to provide forbearance and other relief to borrowers (e.g., waiving late payment and other fees). The federal banking agencies have encouraged financial institutions to prudently work with affected borrowers and passed legislation that provided relief from reporting loan classifications due to modifications related to the COVID-19 outbreak. Certain industries have been particularly hard hit, including the travel and hospitality industry, the restaurant industry and the retail industry. Finally, the spread of the coronavirus has caused us to modify our business practices, including employee travel, employee work locations, and cancellation of physical participation in meetings, events and conferences. As it relates to Bank customers and employees, the Company continues to follow COVID-19 mandates and restrictions issued by governmental authorities.
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 2020 Annual Report on Form 10-K. We had no significant changes in our accounting policies since the filing of our 2020 Annual Report on Form 10-K.
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 2020 Annual Report on Form 10-K. 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.
43
Executive Overview
Net income was $26.6 million, or $0.86 per diluted share, for the three months ended September 30, 2021 compared with $16.3 million, or $0.53 per diluted share, for the same period a year ago. The increase in net income for the 2021 third quarter reflects a net recovery of credit loss expense of $7.2 million for the three months ended September 30, 2021 compared with a net credit loss expense of $38,000 for the same period a year ago. In addition, a $5.4 million increase in non-interest income and a $4.4 million increase in net interest income favorably impacted results. These impacts were offset partially by a $2.6 million increase in noninterest expense.
For the nine months ended September 30, 2021, net income was $65.3 million, or $2.13 per diluted share, compared with $27.9 million, or $0.91 per diluted share, for the same period a year ago. The increase in net income for the nine months ended September 30, 2021 reflects a net recovery of credit loss expense for the nine months ended September 30, 2021 of $8.5 million compared with a net credit loss expense of $40.4 million for the same period a year ago, as well as higher net interest income of $11.5 million, and higher gains on sale of “Small Business Administration (“SBA”) loans of $10.0 million. These impacts were offset partially by a $15.7 million prior year gain on sales of securities and higher noninterest expense of $4.7 million.
Other financial highlights include the following:
|
• |
Cash and due from banks increased $432.5 million to $824.3 million as of September 30, 2021 from $391.8 million at December 31, 2020, primarily from a higher volume of noninterest-bearing deposits, reflecting proceeds from PPP loans and other government assistance programs, an increase in our marketing efforts, as well as the issuance of $110.0 million in subordinated debentures. |
|
• |
Securities increased $153.2 million to $907.0 million at September 30, 2021 from $753.8 million at December 31, 2020, primarily from excess liquidity, which was invested mainly in tax-exempt municipal bonds. |
|
• |
Loans receivable, before the allowance for credit losses, were $4.86 billion at September 30, 2021 compared with $4.88 billion at December 31, 2020. |
|
• |
Deposits were $5.73 billion at September 30, 2021 compared with $5.28 billion at December 31, 2020. The increase reflects principally a $649.8 million increase in noninterest-bearing deposits. |
Results of Operations
Net Interest Income
Our primary source of revenue is net interest income, which is the difference between interest 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 receivable are affected principally by changes to interest rates, the demand for loans receivable, 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.
44
The following table shows the average balance 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.
|
|
Three Months Ended |
|
|||||||||||||||||||||
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||||||||||||||||
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
|
|
|
Interest |
|
|
Average |
|
||||
|
|
Average |
|
|
Income / |
|
|
Yield / |
|
|
Average |
|
|
Income / |
|
|
Yield / |
|
||||||
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
||||||
Assets |
|
(in thousands) |
|
|||||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable (1) |
|
$ |
4,684,570 |
|
|
$ |
52,961 |
|
|
|
4.49 |
% |
|
$ |
4,734,511 |
|
|
$ |
52,586 |
|
|
|
4.42 |
% |
Securities (2) |
|
|
878,866 |
|
|
|
1,865 |
|
|
|
0.87 |
% |
|
|
696,285 |
|
|
|
1,972 |
|
|
|
1.13 |
% |
FHLB stock |
|
|
16,385 |
|
|
|
245 |
|
|
|
5.93 |
% |
|
|
16,385 |
|
|
|
204 |
|
|
|
4.95 |
% |
Interest-bearing deposits in other banks |
|
|
872,783 |
|
|
|
329 |
|
|
|
0.15 |
% |
|
|
340,486 |
|
|
|
84 |
|
|
|
0.10 |
% |
Total interest-earning assets |
|
|
6,452,604 |
|
|
|
55,400 |
|
|
|
3.41 |
% |
|
|
5,787,667 |
|
|
|
54,846 |
|
|
|
3.77 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
64,454 |
|
|
|
|
|
|
|
|
|
|
|
64,814 |
|
|
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
(83,252 |
) |
|
|
|
|
|
|
|
|
|
|
(86,615 |
) |
|
|
|
|
|
|
|
|
Other assets |
|
|
223,261 |
|
|
|
|
|
|
|
|
|
|
|
245,589 |
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
6,657,067 |
|
|
|
|
|
|
|
|
|
|
$ |
6,011,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand: interest-bearing |
|
$ |
115,233 |
|
|
$ |
15 |
|
|
|
0.05 |
% |
|
$ |
99,161 |
|
|
$ |
17 |
|
|
|
0.07 |
% |
Money market and savings |
|
|
2,033,876 |
|
|
|
1,207 |
|
|
|
0.24 |
% |
|
|
1,771,615 |
|
|
|
2,192 |
|
|
|
0.49 |
% |
Time deposits |
|
|
1,061,359 |
|
|
|
1,244 |
|
|
|
0.46 |
% |
|
|
1,357,167 |
|
|
|
4,823 |
|
|
|
1.41 |
% |
Total interest-bearing deposits |
|
|
3,210,468 |
|
|
|
2,466 |
|
|
|
0.30 |
% |
|
|
3,227,943 |
|
|
|
7,032 |
|
|
|
0.87 |
% |
Borrowings |
|
|
143,750 |
|
|
|
409 |
|
|
|
1.13 |
% |
|
|
163,364 |
|
|
|
582 |
|
|
|
1.42 |
% |
Subordinated debentures |
|
|
163,340 |
|
|
|
2,545 |
|
|
|
6.23 |
% |
|
|
118,733 |
|
|
|
1,627 |
|
|
|
5.48 |
% |
Total interest-bearing liabilities |
|
|
3,517,558 |
|
|
|
5,420 |
|
|
|
0.61 |
% |
|
|
3,510,040 |
|
|
|
9,241 |
|
|
|
1.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing liabilities and equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits: noninterest-bearing |
|
|
2,444,759 |
|
|
|
|
|
|
|
|
|
|
|
1,859,832 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
79,348 |
|
|
|
|
|
|
|
|
|
|
|
87,811 |
|
|
|
|
|
|
|
|
|
Stockholders' equity |
|
|
615,402 |
|
|
|
|
|
|
|
|
|
|
|
553,772 |
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity |
|
$ |
6,657,067 |
|
|
|
|
|
|
|
|
|
|
$ |
6,011,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (taxable equivalent basis) |
|
|
|
|
|
$ |
49,980 |
|
|
|
|
|
|
|
|
|
|
$ |
45,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of deposits (3) |
|
|
|
|
|
|
|
|
|
|
0.17 |
% |
|
|
|
|
|
|
|
|
|
|
0.55 |
% |
Net interest spread (taxable equivalent basis) (4) |
|
|
|
|
|
|
|
|
|
|
2.80 |
% |
|
|
|
|
|
|
|
|
|
|
2.72 |
% |
Net interest margin (taxable equivalent basis) (5) |
|
|
|
|
|
|
|
|
|
|
3.07 |
% |
|
|
|
|
|
|
|
|
|
|
3.13 |
% |
(1) |
Loans receivable include loans held for sale and exclude the allowance for credit losses. Nonaccrual loans receivable are included in the average loans receivable balance. |
(2) |
Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
(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. |
45
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, 2021 vs September 30, 2020 |
|
|||||||||
|
|
Increases (Decreases) Due to Change In |
|
|||||||||
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|||
|
|
(in thousands) |
|
|||||||||
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable (1) |
|
$ |
(518 |
) |
|
$ |
893 |
|
|
$ |
375 |
|
Securities (2) |
|
|
429 |
|
|
|
(536 |
) |
|
|
(107 |
) |
FHLB stock |
|
|
— |
|
|
|
41 |
|
|
|
41 |
|
Interest-bearing deposits in other banks |
|
|
186 |
|
|
|
59 |
|
|
|
245 |
|
Total interest and dividend income |
|
|
97 |
|
|
|
457 |
|
|
|
554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Demand: interest-bearing |
|
$ |
3 |
|
|
$ |
(5 |
) |
|
$ |
(2 |
) |
Money market and savings |
|
|
284 |
|
|
|
(1,269 |
) |
|
|
(985 |
) |
Time deposits |
|
|
(875 |
) |
|
|
(2,704 |
) |
|
|
(3,579 |
) |
Borrowings |
|
|
(64 |
) |
|
|
(109 |
) |
|
|
(173 |
) |
Subordinated debentures |
|
|
673 |
|
|
|
245 |
|
|
|
918 |
|
Total interest expense |
|
|
21 |
|
|
|
(3,842 |
) |
|
|
(3,821 |
) |
Change in net interest income |
|
$ |
76 |
|
|
$ |
4,299 |
|
|
$ |
4,375 |
|
(1) |
Loans receivable include loans held for sale and exclude the allowance for credit losses. Nonaccrual loans receivable are included in the average loans receivable balance. |
(2) |
Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
For the three months ended September 30, 2021 and 2020, net interest income, on a taxable equivalent basis, was $50.0 million and $45.6 million, respectively. The net interest spread and net interest margin, on a taxable equivalent basis, for the quarter ended September 30, 2021 were 2.80 percent and 3.07 percent, respectively, compared with 2.72 percent and 3.13 percent, respectively, for the same period in 2020. Interest and dividend income, on a taxable equivalent basis, increased $554,000, or 1.0 percent, to $55.4 million for the three months ended September 30, 2021 from $54.8 million for the same period in 2020 as the higher balances of securities and interest-bearing deposits at other banks were offset by decreased loan balances and a lower yield earned on securities. Interest expense decreased $3.8 million, or 41.3 percent, to $5.4 million for the three months ended September 30, 2021 from $9.2 million for the same period in 2020 primarily due to a shift from time deposits into lower yielding deposit accounts and lower rates paid on all interest-bearing deposits, offset by the increased interest expense associated with the issuance of $110.0 million of subordinated debt in August 2021.
The average balance of interest earning assets increased $664.9 million, or 11.5 percent, to $6.45 billion for the three months ended September 30, 2021 from $5.79 billion for the three months ended September 30, 2020. The average balance of loans decreased $49.9 million, or 1.1 percent, to $4.68 billion for the three months ended September 30, 2021 from $4.73 billion for the three months ended September 30, 2020 due mainly to reductions in PPP loan balances driven by principal forgiveness. The average balance of securities increased $182.6 million, or 26.2 percent, to $878.9 million for the three months ended September 30, 2021 from $696.3 million for the three months ended September 30, 2020. Interest-bearing deposits at other banks increased $532.3 million to $872.8 million for the three months ended September 30, 2020, as increased marketing efforts and proceeds from government aid programs drove an increase in noninterest-bearing customer deposits.
The average yield on interest-earning assets, on a taxable equivalent basis, decreased 36 basis points to 3.41 percent for the three months ended September 30, 2021 from 3.77 percent for the three months ended September 30, 2020, mainly due to lower yields on securities and higher balances of lower yielding deposits at other banks. The average yield on loans increased to 4.49 percent for the three months ended September 30, 2021 from 4.42 percent for the three months ended September 30, 2020, reflecting the benefit from accelerated amortization of net deferred fees for forgiven PPP loans, which was offset partially by lower overall yields on non-PPP loan balances. The average yield on securities, on a taxable equivalent basis, decreased to 0.87 percent for the three months ended September 30, 2021 from 1.13 percent for the three months ended September 30, 2020 reflecting the low market interest rate environment.
46
The average balance of interest-bearing liabilities increased $7.5 million, or 0.2 percent, to $3.52 billion for the three months ended September 30, 2021 compared to $3.51 billion for the three months ended September 30, 2020. The average cost of interest-bearing liabilities decreased by 44 basis points to 0.61 percent for the three months ended September 30, 2021 from 1.05 percent for the three months ended September 30, 2020. The decrease was due to lower market interest rates and a shift away from time deposits to lower-rate money market and savings accounts, offset by the increased interest expense associated with the issuance of $110.0 million of subordinated debt in August 2021.
47
The following table shows: the average balance 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.
|
|
Nine Months Ended September 30, |
|
|||||||||||||||||||||
|
|
2021 |
|
|
2020 |
|
||||||||||||||||||
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
|
|
|
Interest |
|
|
Average |
|
||||
|
|
Average |
|
|
Income / |
|
|
Yield / |
|
|
Average |
|
|
Income / |
|
|
Yield / |
|
||||||
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
||||||
Assets |
|
(in thousands) |
|
|||||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable (1) |
|
$ |
4,759,980 |
|
|
$ |
156,361 |
|
|
|
4.39 |
% |
|
$ |
4,644,647 |
|
|
$ |
159,464 |
|
|
|
4.59 |
% |
Securities (2) |
|
|
822,282 |
|
|
|
4,409 |
|
|
|
0.73 |
% |
|
|
636,860 |
|
|
|
8,852 |
|
|
|
1.85 |
% |
FHLB stock |
|
|
16,385 |
|
|
|
693 |
|
|
|
5.66 |
% |
|
|
16,385 |
|
|
|
696 |
|
|
|
5.68 |
% |
Interest-bearing deposits in other banks |
|
|
644,521 |
|
|
|
601 |
|
|
|
0.12 |
% |
|
|
277,698 |
|
|
|
495 |
|
|
|
0.24 |
% |
Total interest-earning assets |
|
|
6,243,168 |
|
|
|
162,064 |
|
|
|
3.47 |
% |
|
|
5,575,590 |
|
|
|
169,507 |
|
|
|
4.06 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
60,923 |
|
|
|
|
|
|
|
|
|
|
|
77,263 |
|
|
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
(86,970 |
) |
|
|
|
|
|
|
|
|
|
|
(71,587 |
) |
|
|
|
|
|
|
|
|
Other assets |
|
|
225,687 |
|
|
|
|
|
|
|
|
|
|
|
223,675 |
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
6,442,808 |
|
|
|
|
|
|
|
|
|
|
$ |
5,804,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand: interest-bearing |
|
$ |
110,200 |
|
|
$ |
44 |
|
|
|
0.05 |
% |
|
$ |
91,618 |
|
|
$ |
56 |
|
|
|
0.08 |
% |
Money market and savings |
|
|
2,011,242 |
|
|
|
3,984 |
|
|
|
0.26 |
% |
|
|
1,712,121 |
|
|
|
9,281 |
|
|
|
0.72 |
% |
Time deposits |
|
|
1,144,942 |
|
|
|
5,391 |
|
|
|
0.63 |
% |
|
|
1,445,763 |
|
|
|
19,327 |
|
|
|
1.79 |
% |
Total interest-bearing deposits |
|
|
3,266,384 |
|
|
|
9,419 |
|
|
|
0.39 |
% |
|
|
3,249,502 |
|
|
|
28,664 |
|
|
|
1.18 |
% |
Borrowings |
|
|
147,924 |
|
|
|
1,332 |
|
|
|
1.20 |
% |
|
|
211,976 |
|
|
|
1,839 |
|
|
|
1.16 |
% |
Subordinated debentures |
|
|
134,012 |
|
|
|
5,759 |
|
|
|
5.73 |
% |
|
|
118,587 |
|
|
|
4,984 |
|
|
|
5.60 |
% |
Total interest-bearing liabilities |
|
|
3,548,320 |
|
|
|
16,510 |
|
|
|
0.62 |
% |
|
|
3,580,065 |
|
|
|
35,487 |
|
|
|
1.32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing liabilities and equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits: noninterest-bearing |
|
|
2,221,373 |
|
|
|
|
|
|
|
|
|
|
|
1,595,368 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
75,720 |
|
|
|
|
|
|
|
|
|
|
|
75,487 |
|
|
|
|
|
|
|
|
|
Stockholders' equity |
|
|
597,395 |
|
|
|
|
|
|
|
|
|
|
|
554,021 |
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity |
|
$ |
6,442,808 |
|
|
|
|
|
|
|
|
|
|
$ |
5,804,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (taxable equivalent basis) |
|
|
|
|
|
$ |
145,554 |
|
|
|
|
|
|
|
|
|
|
$ |
134,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of deposits (3) |
|
|
|
|
|
|
|
|
|
|
0.23 |
% |
|
|
|
|
|
|
|
|
|
|
0.79 |
% |
Net interest spread (taxable equivalent basis) (4) |
|
|
|
|
|
|
|
|
|
|
2.85 |
% |
|
|
|
|
|
|
|
|
|
|
2.74 |
% |
Net interest margin (taxable equivalent basis) (5) |
|
|
|
|
|
|
|
|
|
|
3.12 |
% |
|
|
|
|
|
|
|
|
|
|
3.21 |
% |
(1) |
Loans receivable include loans held for sale and exclude the allowance for credit losses. Nonaccrual loans receivable are included in the average loans receivable balance. |
(2) |
Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
(3) |
Represents interest expense on deposits as a percentage of all interest-bearing and noninterest-bearing deposits. |
48
(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. |
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, |
|
|||||||||
|
|
September 30, 2021 vs September 30, 2020 |
|
|||||||||
|
|
Increases (Decreases) Due to Change In |
|
|||||||||
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|||
|
|
(in thousands) |
|
|||||||||
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable (1) |
|
$ |
3,918 |
|
|
$ |
(7,021 |
) |
|
$ |
(3,103 |
) |
Securities (2) |
|
|
2,022 |
|
|
|
(6,465 |
) |
|
|
(4,443 |
) |
FHLB stock |
|
|
— |
|
|
|
(3 |
) |
|
|
(3 |
) |
Interest-bearing deposits in other banks |
|
|
438 |
|
|
|
(332 |
) |
|
|
106 |
|
Total interest and dividend income |
|
|
6,378 |
|
|
|
(13,821 |
) |
|
|
(7,443 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Demand: interest-bearing |
|
$ |
10 |
|
|
$ |
(22 |
) |
|
$ |
(12 |
) |
Money market and savings |
|
|
1,393 |
|
|
|
(6,690 |
) |
|
|
(5,297 |
) |
Time deposits |
|
|
(3,387 |
) |
|
|
(10,549 |
) |
|
|
(13,936 |
) |
Borrowings |
|
|
(570 |
) |
|
|
63 |
|
|
|
(507 |
) |
Subordinated debentures |
|
|
658 |
|
|
|
117 |
|
|
|
775 |
|
Total interest expense |
|
|
(1,896 |
) |
|
|
(17,081 |
) |
|
|
(18,977 |
) |
Change in net interest income |
|
$ |
8,274 |
|
|
$ |
3,260 |
|
|
$ |
11,534 |
|
(1) |
Loans receivable include loans held for sale and exclude the allowance for credit losses. Nonaccrual loans receivable are included in the average loans receivable balance. |
(2) |
Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
For the nine months ended September 30, 2021 and 2020, net interest income, on a taxable equivalent basis, was $145.6 million and $134.0 million, respectively. The net interest spread and net interest margin, on a taxable equivalent basis, for the nine months ended September 30, 2021 were 2.85 percent and 3.12 percent, respectively, compared with 2.74 percent and 3.21 percent, respectively, for the same period in 2020. Interest and dividend income, on a taxable equivalent basis, decreased $7.4 million, or 4.4 percent, to $162.1 million for the nine months ended September 30, 2021 from $169.5 million for the same period in 2020 as the impact of the lower rate environment was partially offset by higher loan, securities and interest-bearing deposits with other bank balances, offset by the increased interest expense associated with the issuance of $110.0 million of subordinated debt in August 2021. Interest expense decreased $19.0 million, or 53.5 percent, to $16.5 million for the nine months ended September 30, 2021 from $35.5 million for the same period in 2020 primarily due to a shift from time deposits of into lower yielding deposit accounts and lower rates paid on deposits.
The average balance of interest earning assets increased $667.6 million, or 12.0 percent, to $6.24 billion for the nine months ended September 30, 2021 from $5.58 billion for the nine months ended September 30, 2020. The average balance of loans increased $115.3 million, or 2.5 percent, to $4.76 billion for the nine months ended September 30, 2021 from $4.64 billion for the nine months ended September 30, 2020. The average balance of securities increased $185.4 million, or 29.1 percent, to $822.3 million for the nine months ended September 30, 2021 from $636.9 million for the nine months ended September 30, 2020. Interest-bearing deposits at other banks increased $366.8 million to $644.5 million as of September 30, 2021, as increased marketing efforts and proceeds from government aid programs drove an increase in non-interest bearing customer deposits.
The average yield on interest-earning assets, on a taxable equivalent basis, decreased 59 basis points to 3.47 percent for the nine months ended September 30, 2021 from 4.06 percent for the nine months ended September 30, 2020, mainly due to higher balances of lower yielding PPP loans and deposits at other banks, offset partially by the benefit from accelerated amortization of net deferred fees for forgiven PPP loans. The average yield on loans decreased to 4.39 percent for the nine months ended September 30, 2021 from 4.59 percent for the nine months ended September 30, 2020, primarily due to the low market interest rate environment. The average yield on securities, on a taxable equivalent basis, decreased to 0.73 percent for the nine months ended September 30, 2021 from 1.85 percent for the nine months ended September 30, 2020, attributable to the sale of most of the
49
portfolio during the second quarter of 2020 and subsequently reinvesting into a portfolio of lower-yielding securities in the lower market interest rate environment.
The average balance of interest-bearing liabilities decreased $31.7 million, or 0.9 percent, to $3.55 billion for the nine months ended September 30, 2021 compared to $3.58 billion as of September 30, 2020, as the average cost of interest-bearing liabilities decreased by 70 basis points to 0.62 percent for the nine months ended September 30, 2021 from 1.32 percent for the nine months ended September 30, 2020. The decrease was due to lower market interest rates and a shift away from time deposits to low-interest money market and savings accounts.
Credit Loss Expense
For the third quarter of 2021, the Company recorded a $7.2 million recovery of credit loss expense, comprised of a $7.6 million negative provision for loan losses, a recovery of $450,000 from an SBA guarantee repair loss allowance, and a $369,000 reduction in the allowance for losses on accrued interest receivable for loans current or previously modified under the CARES Act, offset partially by a $1.2 provision for off-balance sheet items. For the same period in 2020, credit loss expense was $38,000, comprised of a loan loss provision of $697,000 and negative provision for off-balance sheet items of $658,000, reflecting unfavorable adjustments to assumptions about unemployment and economic activity and higher levels of unused commitments.
For the nine months ended September 30, 2021, the Company recorded a $8.5 million recovery of credit loss expense, comprised of a $10.8 million negative provision for loan losses and a $1.4 million reduction in the allowance for losses on accrued interest receivable for current or previously modified loans, offset partially by a $1.6 million provision for an SBA guarantee repair loss, and a $2.1 million provision for off-balance sheet items. For the same period in 2020, credit loss expense was $40.4 million, comprised of a loan loss provision of $36.7 million and provision for off-balance sheet items of $3.6 million, reflecting unfavorable adjustments to assumptions about unemployment and economic activity and higher levels of unused commitments.
See also “Allowance for Credit Losses and Allowance for Credit Losses Related to 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) |
|
||||||
|
|
2021 |
|
|
2020 |
|
|
Amount |
|
|||
|
|
(in thousands) |
|
|||||||||
Service charges on deposit accounts |
|
$ |
3,437 |
|
|
$ |
2,002 |
|
|
$ |
1,435 |
|
Trade finance and other service charges and fees |
|
|
1,188 |
|
|
|
972 |
|
|
|
216 |
|
Servicing income |
|
|
768 |
|
|
|
704 |
|
|
|
64 |
|
Bank-owned life insurance income |
|
|
251 |
|
|
|
289 |
|
|
|
(38 |
) |
All other operating income |
|
|
978 |
|
|
|
806 |
|
|
|
172 |
|
Service charges, fees & other |
|
|
6,622 |
|
|
|
4,773 |
|
|
|
1,849 |
|
Gain on sale of SBA loans |
|
|
5,503 |
|
|
|
2,324 |
|
|
|
3,179 |
|
Gain on sale of PPP loans |
|
|
339 |
|
|
|
— |
|
|
|
339 |
|
Net gain on sales of securities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Gain on sale of bank premises |
|
|
45 |
|
|
|
43 |
|
|
|
2 |
|
Legal settlement |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total noninterest income |
|
$ |
12,509 |
|
|
$ |
7,140 |
|
|
$ |
5,369 |
|
For the three months ended September 30, 2021, noninterest income was $12.5 million, an increase of $5.4 million, or 75.2 percent, compared with $7.1 million for the same period in 2020. The increase was primarily attributable to a $3.5 million increase in gains on sale of SBA and PPP loans and a $1.9 million increase in service charges and fees, which was driven by updates to the Company’s business deposit account fee schedules and enhanced operational practices that increased fee collections.
50
The following table sets forth the various components of noninterest income for the periods indicated:
|
|
Nine Months Ended September 30, |
|
|
Increase (Decrease) |
|
||||||
|
|
2021 |
|
|
2020 |
|
|
Amount |
|
|||
|
|
(in thousands) |
|
|||||||||
Service charges on deposit accounts |
|
$ |
8,036 |
|
|
$ |
6,434 |
|
|
$ |
1,602 |
|
Trade finance and other service charges and fees |
|
|
3,468 |
|
|
|
2,920 |
|
|
|
548 |
|
Servicing income |
|
|
2,154 |
|
|
|
2,120 |
|
|
|
34 |
|
Bank-owned life insurance income |
|
|
759 |
|
|
|
842 |
|
|
|
(83 |
) |
All other operating income |
|
|
2,840 |
|
|
|
2,746 |
|
|
|
94 |
|
Service charges, fees & other |
|
|
17,257 |
|
|
|
15,062 |
|
|
|
2,195 |
|
Gain on sale of SBA loans |
|
|
10,478 |
|
|
|
3,478 |
|
|
|
7,000 |
|
Gain on sale of PPP loans |
|
|
2,997 |
|
|
|
— |
|
|
|
2,997 |
|
Net gain on sales of securities |
|
|
99 |
|
|
|
15,712 |
|
|
|
(15,613 |
) |
Gain on sale of bank premises |
|
|
45 |
|
|
|
43 |
|
|
|
2 |
|
Legal settlement |
|
|
325 |
|
|
|
— |
|
|
|
325 |
|
Total noninterest income |
|
$ |
31,201 |
|
|
$ |
34,295 |
|
|
$ |
(3,094 |
) |
For the nine months ended September 30, 2021, noninterest income was $31.2 million, a decrease of $3.1 million, or 9.0 percent, compared with $34.3 million for the same period in 2020. The decrease was primarily attributable to a prior year $15.7 million gain on sale of securities, offset partially by a $10.0 million increase in gain on sales of SBA and PPP loans and a $2.2 million increase in services charges, trade finance and other fees attributable mostly to updates to the Company’s business deposit account fee schedules and enhanced operational practices that increased fee collections.
Noninterest Expense
The following table sets forth the components of noninterest expense for the periods indicated:
|
|
Three Months Ended September 30, |
|
|
Increase (Decrease) |
|
||||||
|
|
2021 |
|
|
2020 |
|
|
Amount |
|
|||
|
|
(in thousands) |
|
|||||||||
Salaries and employee benefits |
|
$ |
18,795 |
|
|
$ |
17,194 |
|
|
$ |
1,601 |
|
Occupancy and equipment |
|
|
5,037 |
|
|
|
4,650 |
|
|
|
387 |
|
Data processing |
|
|
2,934 |
|
|
|
2,761 |
|
|
|
173 |
|
Professional fees |
|
|
1,263 |
|
|
|
1,794 |
|
|
|
(531 |
) |
Supplies and communications |
|
|
741 |
|
|
|
698 |
|
|
|
43 |
|
Advertising and promotion |
|
|
953 |
|
|
|
594 |
|
|
|
359 |
|
All other operating expenses |
|
|
2,906 |
|
|
|
2,349 |
|
|
|
557 |
|
Subtotal |
|
|
32,629 |
|
|
|
30,040 |
|
|
|
2,589 |
|
Other real estate owned expense (income) |
|
|
23 |
|
|
|
(116 |
) |
|
|
139 |
|
Repossessed personal property expense (income) |
|
|
(150 |
) |
|
|
— |
|
|
|
(150 |
) |
Total noninterest expense |
|
$ |
32,502 |
|
|
$ |
29,924 |
|
|
$ |
2,578 |
|
For the three months ended September 30, 2021, noninterest expense was $32.5 million, an increase of $2.6 million, or 8.6 percent, compared with $29.9 million for the same period in 2020. Salaries and benefits increased $1.6 million, as a $1.6 million increase in bonus and incentive expenses, a $600,000 increase in base salaries and wages, and a $150,000 increase in stock based compensation expense were offset partially by $800,000 in higher capitalized loan origination costs due to significantly higher loan production compared to the same period last year. A $359,000 increase in advertising and promotion expenses was primarily related to costs for the launch of a new marketing campaign, charitable donations and scholarships, and other promotional expenses, while a $387,000 increase in occupancy and equipment expenses was driven by purchases of office and technology equipment. A decrease in professional fees was offset by increases in all other operating expenses.
51
The following table sets forth the components of noninterest expense for the periods indicated:
|
|
Nine Months Ended September 30, |
|
|
Increase (Decrease) |
|
||||||
|
|
2021 |
|
|
2020 |
|
|
Amount |
|
|||
|
|
(in thousands) |
|
|||||||||
Salaries and employee benefits |
|
$ |
53,917 |
|
|
$ |
49,645 |
|
|
$ |
4,272 |
|
Occupancy and equipment |
|
|
14,235 |
|
|
|
13,633 |
|
|
|
602 |
|
Data processing |
|
|
8,775 |
|
|
|
8,233 |
|
|
|
542 |
|
Professional fees |
|
|
4,123 |
|
|
|
5,255 |
|
|
|
(1,132 |
) |
Supplies and communications |
|
|
2,231 |
|
|
|
2,337 |
|
|
|
(106 |
) |
Advertising and promotion |
|
|
1,685 |
|
|
|
1,783 |
|
|
|
(98 |
) |
All other operating expenses |
|
|
7,889 |
|
|
|
7,550 |
|
|
|
339 |
|
Subtotal |
|
|
92,855 |
|
|
|
88,436 |
|
|
|
4,419 |
|
Other real estate owned expense (income) |
|
|
197 |
|
|
|
(305 |
) |
|
|
502 |
|
Repossessed personal property expense (income) |
|
|
(234 |
) |
|
|
— |
|
|
|
(234 |
) |
Total noninterest expense |
|
$ |
92,818 |
|
|
$ |
88,131 |
|
|
$ |
4,687 |
|
For the nine months ended September 30, 2021, noninterest expense was $92.8 million, an increase of $4.7 million, or 5.3 percent, compared with $88.1 million for the same period in 2020. Salaries and benefits increased $4.3 million, primarily related to a $4.1 million increase in bonus and incentives offset by a $371,000 decrease in capitalized loan origination costs primarily driven by prior year higher originations of PPP loans, offset partially by a decrease of $185,000 in lower employer taxes and employee benefit expense.
Income Tax Expense
Income tax expense was $10.7 million and $6.4 million representing an effective income tax rate of 28.6 percent and 28.3 percent for the three months ended September 30, 2021 and 2020, respectively. The increase in the effective tax rate for the three months ended September 30, 2021, compared to the same period in 2020 was principally due to a decrease of incremental tax charges related to the Company’s share-based compensation recognized as income tax expense.
Income tax expense was $27.0 million and $11.9 million representing an effective income tax rate of 29.3 percent and 30.0 percent for the nine months ended September 30, 2021 and 2020, respectively. The decrease in the effective tax rate for the nine months ended September 30, 2021, compared to the same period in 2020 was principally due to a decrease of incremental tax charges related to the Company’s share-based compensation recognized as income tax expense.
Financial Condition
Securities
As of September 30, 2021, our securities portfolio consisted of U.S. government agency and sponsored agency mortgage-backed securities, collateralized mortgage obligations and debt securities, tax-exempt municipal bonds and, to a lesser extent, U.S. Treasury securities. Most of these securities carry fixed interest rates. Other than holdings of U.S. government agency and sponsored agency obligations, there were no securities of any one issuer exceeding 10 percent of stockholders’ equity as of September 30, 2021 or December 31, 2020.
52
The following table summarizes the contractual maturity schedule for securities, at amortized cost, and their cost weighted average yield, which is calculated using amortized cost as the weight and tax-equivalent book yield, as of September 30, 2021:
|
|
|
|
|
|
|
|
|
|
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 |
|
||||||||||
|
|
(in thousands) |
|
|||||||||||||||||||||||||||||||||||||
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
— |
|
|
|
0.00 |
% |
|
$ |
4,948 |
|
|
|
0.97 |
% |
|
$ |
— |
|
|
|
0.00 |
% |
|
$ |
— |
|
|
|
0.00 |
% |
|
$ |
4,948 |
|
|
|
0.97 |
% |
U.S. government agency and sponsored agency obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
631 |
|
|
|
1.80 |
% |
|
|
3,852 |
|
|
|
0.90 |
% |
|
|
1,507 |
|
|
|
1.05 |
% |
|
|
635,266 |
|
|
|
1.01 |
% |
|
|
641,256 |
|
|
|
1.01 |
% |
Collateralized mortgage obligations |
|
|
77 |
|
|
|
2.13 |
% |
|
|
335 |
|
|
|
1.32 |
% |
|
|
2,091 |
|
|
|
1.82 |
% |
|
|
97,741 |
|
|
|
0.65 |
% |
|
|
100,244 |
|
|
|
0.68 |
% |
Debt securities |
|
|
— |
|
|
|
0.00 |
% |
|
|
82,986 |
|
|
|
0.68 |
% |
|
|
16,029 |
|
|
|
1.04 |
% |
|
|
— |
|
|
|
0.00 |
% |
|
|
99,015 |
|
|
|
0.74 |
% |
Total U.S. government agency and sponsored agency obligations |
|
|
708 |
|
|
|
1.84 |
% |
|
|
87,173 |
|
|
|
0.69 |
% |
|
|
19,627 |
|
|
|
1.12 |
% |
|
|
733,007 |
|
|
|
0.96 |
% |
|
|
840,515 |
|
|
|
0.94 |
% |
Municipal bonds-tax exempt |
|
|
— |
|
|
|
0.00 |
% |
|
|
— |
|
|
|
0.00 |
% |
|
|
— |
|
|
|
0.00 |
% |
|
|
69,186 |
|
|
|
1.31 |
% |
|
|
69,186 |
|
|
|
1.31 |
% |
Total securities available for sale |
|
$ |
708 |
|
|
|
1.84 |
% |
|
$ |
92,121 |
|
|
|
0.70 |
% |
|
$ |
19,627 |
|
|
|
1.12 |
% |
|
$ |
802,193 |
|
|
|
1.00 |
% |
|
$ |
914,649 |
|
|
|
0.97 |
% |
53
Loans Receivable
As of September 30, 2021 and December 31, 2020, loans receivable (excluding loans held for sale), net of deferred loan fees and costs, discounts and allowance for credit losses, were $4.78 billion and $4.79 billion, respectively. The slight decrease primarily reflects $961.9 million in loan sales and payoffs, including $273.1 million in PPP loan forgiveness, as well as amortization and other reductions of $363.7 million, offset partially by $1.31 billion in new loan production.
During the nine months ended September 30, 2021, total loan production consisted of $503.6 million in commercial real estate loans, $188.6 million in leases receivable, $255.9 million in commercial and industrial loans, $244.7 million in SBA loans and $120.8 million in residential/consumer loans.
The table below shows the maturity distribution of outstanding loans as of September 30, 2021. In addition, the table shows the distribution of such loans between those with floating or variable interest rates and those with fixed or predetermined interest rates.
|
|
Within One Year |
|
|
After One Year but Within Five Years |
|
|
After Five Years but Within Fifteen Years |
|
|
After Fifteen Years |
|
|
Total |
|
|||||
|
|
(in thousands) |
|
|||||||||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
153,432 |
|
|
$ |
552,695 |
|
|
$ |
236,869 |
|
|
$ |
— |
|
|
$ |
942,996 |
|
Hospitality |
|
|
230,481 |
|
|
|
451,478 |
|
|
|
43,905 |
|
|
|
— |
|
|
|
725,864 |
|
Other |
|
|
221,336 |
|
|
|
1,078,106 |
|
|
|
375,551 |
|
|
|
108,484 |
|
|
|
1,783,477 |
|
Total commercial property loans |
|
|
605,249 |
|
|
|
2,082,279 |
|
|
|
656,325 |
|
|
|
108,484 |
|
|
|
3,452,337 |
|
Construction |
|
|
69,965 |
|
|
|
6,203 |
|
|
|
— |
|
|
|
— |
|
|
|
76,168 |
|
Residential/consumer loans |
|
|
5,359 |
|
|
|
251 |
|
|
|
4,460 |
|
|
|
344,791 |
|
|
|
354,861 |
|
Total real estate loans |
|
|
680,573 |
|
|
|
2,088,733 |
|
|
|
660,785 |
|
|
|
453,275 |
|
|
|
3,883,366 |
|
Commercial and industrial loans |
|
|
305,050 |
|
|
|
128,556 |
|
|
|
82,751 |
|
|
|
— |
|
|
|
516,357 |
|
Leases receivable |
|
|
19,861 |
|
|
|
397,631 |
|
|
|
41,650 |
|
|
|
— |
|
|
|
459,142 |
|
Loans receivable |
|
$ |
1,005,484 |
|
|
$ |
2,614,920 |
|
|
$ |
785,186 |
|
|
$ |
453,275 |
|
|
$ |
4,858,865 |
|
Loans with predetermined interest rates |
|
$ |
436,529 |
|
|
$ |
1,829,006 |
|
|
$ |
177,669 |
|
|
$ |
88,929 |
|
|
$ |
2,532,133 |
|
Loans with variable interest rates |
|
|
568,955 |
|
|
|
785,914 |
|
|
|
607,517 |
|
|
|
364,346 |
|
|
|
2,326,732 |
|
Industry
As of September 30, 2021, the loan portfolio included the following concentrations of loans to one type of industry that were greater than 10.0 percent of loans receivable outstanding:
|
|
|
|
|
|
Percentage of |
|
|
|
|
Balance as of |
|
|
Loans Receivable |
|
||
|
|
September 30, 2021 |
|
|
Outstanding |
|
||
|
|
(in thousands) |
|
|||||
Lessor of nonresidential buildings |
|
$ |
1,574,860 |
|
|
|
32.4 |
% |
Hospitality |
|
|
787,561 |
|
|
|
16.2 |
% |
54
Loan Quality Indicators
Loans and leases 30 to 89 days past due and still accruing were 0.12 percent of loans and leases at September 30, 2021, compared with 0.19 percent at December 31, 2020.
At September 30, 2021, loans 90 days or more past due and still accruing were $13,000. No loans were 90 days or more past due and still accruing at December 31, 2020.
Special mention loans were $130.6 million at September 30, 2021 compared with $77.0 million at December 31, 2020. The change reflects additions of $117.9 million and reductions (comprising upgrades, downgrades and payments) of $64.3 million. At September 30, 2021 and December 31, 2020, special mention loans included $76.6 million and $49.1 million, respectively, of loans identified as adversely affected by the pandemic.
Classified loans were $82.4 million at September 30, 2021 compared with $140.2 million at December 31, 2020. The change reflects additions of $42.3 million and reductions (comprising upgrades, payments, sales, and charge-offs) of $100.1 million. At September 30, 2021 and December 31, 2020, classified loans included $40.4 million and $54.0 million, respectively, of loans identified as adversely affected by the COVID-19 pandemic.
Nonperforming Assets
Nonperforming loans consist of loans receivable on nonaccrual status and loans 90 days or more past due and still accruing interest. Nonperforming assets consist of nonperforming loans and OREO. Loans 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 loan on nonaccrual status earlier, depending upon the individual circumstances surrounding the loan’s delinquency. When a loan 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 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 not meeting the criteria for nonaccrual. OREO consists of properties acquired by foreclosure or similar means, or vacant bank properties for which their usage for operations has ceased and management intends to offer for sale.
Except for nonaccrual loans and loans modified under the CARES Act set forth below, management is not aware of any other loans as of September 30, 2021 for which known credit problems of the borrower would cause serious doubts as to the ability of such borrowers to comply with their present loan or lease repayment terms, or any known events that would result in a loan or lease being designated as nonperforming at some future date. Management 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 borrowers may adversely affect a borrower’s ability to pay.
Nonperforming loans were $21.2 million at September 30, 2021, or 0.44 percent of loans, compared with $83.0 million at December 31, 2020, or 1.70 percent of the portfolio. The change reflects additions of $4.8 million and reductions (comprising upgrades, payments, sales, and charge-offs) of $66.6 million. At September 30, 2021 and December 31, 2020, nonperforming loans included $5.4 million and $33.0 million, respectively, of loans adversely affected by the pandemic.
Nonperforming assets were $21.9 million at September 30, 2021, or 0.32 percent of total assets, compared with $85.4 million, or 1.38 percent, at December 31, 2020.
Loans modified under the CARES Act declined to $12.0 million at September 30, 2021 from $155.6 million at December 31, 2020. At September 30, 2021, all modified loans are making interest only or other reduced payments that are less than the contractually required amount. At December 31, 2020, 13.6 percent, or $21.1 million, were not making payments. Of the modified loan portfolio, at September 30, 2021, 53.3 percent were special mention and 25.0 percent were classified, compared with 20.1 percent and 15.7 percent at December 31, 2020, respectively. In addition, 11.7 percent and 4.6 percent were on nonaccrual status at September 30, 2021 and December 31, 2020, respectively.
Individually Evaluated Loans
The Company reviews loans on an individual basis when the loan does not share similar risk characteristics with loan pools.
55
Individually evaluated loans were $21.2 million and $91.0 million as of September 30, 2021 and December 31, 2020, respectively, representing a decrease of $69.8 million, or 76.7 percent. Specific allowances associated with individually evaluated loans decreased $11.8 million to $2.2 million as of September 30, 2021 compared with $14.0 million as of December 31, 2020.
For the three and nine months ended September 30, 2021, there were no loans restructured which were subsequently classified as TDRs. For the year ended December 31, 2020, we restructured monthly payments for five loans, with a net carrying value of $4.5 million at the time of modification, which we subsequently classified as TDRs. Temporary payment structure modifications included, but were not limited to, extending the maturity date, reducing the amount of principal and/or interest due monthly, and/or allowing for interest only monthly payments for six months or less.
As of September 30, 2021 and December 31, 2020, TDRs on an accrual status were $571,000 and $7.9 million, respectively, most of which were deferral of principal. The allowance for credit losses relating to these loans was inconsequential. As of September 30, 2021 and December 31, 2020, restructured loans on nonaccrual status were $10.7 million and $17.1 million, respectively, and the allowance for credit losses relating to these loans, respectively, was inconsequential.
Allowance for Credit Losses and Allowance for Credit Losses Related to Off-Balance Sheet Items
The Company’s estimate of the allowance for credit losses at September 30, 2021 and December 31, 2020 reflected losses expected over the remaining contractual life of the assets based on historical, current, and forward-looking information. The contractual term does not consider extensions, renewals or modifications unless the Company has identified an expected troubled debt restructuring.
Management selected three loss methodologies for the collective allowance estimation. At September 30, 2021, the Company used the discounted cash flow (“DCF”) method to estimate allowances for credit losses for the commercial and industrial loan portfolio, the Probability of Default/Loss Given Default (“PD/LGD”) method for the commercial property, construction and residential property portfolios, and the Weighted Average Remaining Maturity (“WARM”) method to estimate expected credit losses for equipment financing agreements and the equipment lease receivables portfolio. Loans that do not share similar risk characteristics are individually evaluated for allowances.
For all loan pools utilizing the DCF method, the Company determined that four quarters represented a reasonable and supportable forecast period and reverted to a historical loss rate over twelve quarters on a straight-line basis. For each of these loan segments, the Company applied an annualized historical PD/LGD using all available historical periods. Since reasonable and supportable forecasts of economic conditions are imbedded directly into the DCF model, qualitative adjustments are reduced but considered. The PD/LGD method incorporates a forecast into loss estimates using a qualitative adjustment.
The Company applied an expected loss ratio based on internal historical losses adjusted as appropriate for qualitative factors when applying the WARM method.
As of September 30, 2021 and December 31, 2020, the Company relied on the economic projections from Moody’s Analytics Economic Scenarios and Forecasts to inform its loss driver forecasts over the four-quarter forecast period. For all loan pools, the Company utilizes and forecasts the national unemployment rate as the primary loss driver.
To adjust the historical and forecast periods to current conditions, the Company applies various qualitative factors derived from market, industry or business specific data, changes in the underlying portfolio composition, trends relating to credit quality, delinquency, nonperforming and adversely rated leases, and reasonable and supportable forecasts of economic conditions.
The allowance for credit losses was $76.6 million at September 30, 2021 compared with $90.4 million at December 31, 2020. The allowance attributed to individually evaluated loans was $2.2 million at September 30, 2021 compared with $14.0 million at December 31, 2020. The allowance attributed to collectively evaluated loans was $74.4 million at September 30, 2021 compared with $76.4 million at December 31, 2020, and considered the impact of changes in macroeconomic assumptions,
56
including an improving unemployment rate for the subsequent four quarters. The Company recognizes the inherent uncertainties in the estimate of the allowance for credit losses and the effect the COVID-19 pandemic may have on borrowers.
The following table reflects our allocation of the allowance for credit losses by loan category as well as the loans receivable for each loan category to total loans, including related percentages:
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||||||||||||||||||
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
Loans |
|
||||||||||
|
|
Allowance Amount |
|
|
Total Loans |
|
|
Percentage of Total Loans |
|
|
Allowance Amount |
|
|
Total Loans |
|
|
Percentage of Total Loans |
|
||||||
|
|
(in thousands) |
|
|||||||||||||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
5,294 |
|
|
$ |
942,996 |
|
|
|
19.4 |
% |
|
$ |
4,855 |
|
|
$ |
824,606 |
|
|
|
16.9 |
% |
Hospitality |
|
|
29,600 |
|
|
|
725,864 |
|
|
|
14.9 |
% |
|
|
28,801 |
|
|
|
859,953 |
|
|
|
17.6 |
% |
Other |
|
|
12,842 |
|
|
|
1,783,477 |
|
|
|
36.7 |
% |
|
|
13,991 |
|
|
|
1,610,377 |
|
|
|
33.0 |
% |
Total commercial property loans |
|
|
47,736 |
|
|
|
3,452,337 |
|
|
|
71.0 |
% |
|
|
47,647 |
|
|
|
3,294,936 |
|
|
|
67.5 |
% |
Construction |
|
|
7,565 |
|
|
|
76,168 |
|
|
|
1.6 |
% |
|
|
2,876 |
|
|
|
58,882 |
|
|
|
1.2 |
% |
Residential/consumer loans |
|
|
762 |
|
|
|
354,861 |
|
|
|
7.3 |
% |
|
|
1,353 |
|
|
|
345,831 |
|
|
|
7.1 |
% |
Total real estate loans |
|
|
56,063 |
|
|
|
3,883,366 |
|
|
|
79.9 |
% |
|
|
51,876 |
|
|
|
3,699,649 |
|
|
|
75.8 |
% |
Commercial and industrial loans |
|
|
8,710 |
|
|
|
516,357 |
|
|
|
10.6 |
% |
|
|
21,410 |
|
|
|
757,255 |
|
|
|
15.5 |
% |
Leases receivable |
|
|
11,840 |
|
|
|
459,142 |
|
|
|
9.5 |
% |
|
|
17,140 |
|
|
|
423,264 |
|
|
|
8.7 |
% |
Total |
|
$ |
76,613 |
|
|
$ |
4,858,865 |
|
|
|
100.0 |
% |
|
$ |
90,426 |
|
|
$ |
4,880,168 |
|
|
|
100.0 |
% |
The following table sets forth certain ratios related to our allowance for credit losses at the dates presented:
|
|
As of |
|
|||||
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||
|
|
(in thousands) |
|
|||||
Ratios: |
|
|
|
|
|
|
|
|
Allowance for credit losses to loans receivable |
|
|
1.58 |
% |
|
|
1.85 |
% |
Nonaccrual loans to loans |
|
|
0.44 |
% |
|
|
1.70 |
% |
Allowance for credit losses to nonaccrual loans |
|
|
360.96 |
% |
|
|
108.90 |
% |
|
|
|
|
|
|
|
|
|
Balance: |
|
|
|
|
|
|
|
|
Nonaccrual loans at end of period |
|
$ |
21,225 |
|
|
$ |
83,033 |
|
Nonperforming loans at end of period |
|
$ |
21,238 |
|
|
$ |
83,033 |
|
As of September 30, 2021 and December 31, 2020, the allowance for credit losses related to off-balance sheet items, primarily unfunded loan commitments, was $4.9 million and $2.8 million, 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 were adequate for current expected lifetime losses in the loan portfolio and off-balance sheet exposure as of September 30, 2021.
57
The following table presents a summary of net charge-offs (recoveries) for the loan portfolio:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
Average Loans |
|
|
Net Charge-Offs (Recoveries) |
|
|
Net Charge-Offs (Recoveries) to Average Loans (1) |
|
|
Average Loans |
|
|
Net Charge-Offs (Recoveries) |
|
|
Net Charge-Offs (Recoveries) to Average Loans (1) |
|
||||||
|
|
(in thousands) |
|
|||||||||||||||||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans |
|
$ |
3,766,975 |
|
|
$ |
(1,162 |
) |
|
|
(0.12 |
)% |
|
$ |
3,732,490 |
|
|
$ |
(106 |
) |
|
|
(0.00 |
)% |
Commercial and industrial loans |
|
|
478,861 |
|
|
|
(144 |
) |
|
|
(0.12 |
)% |
|
|
604,355 |
|
|
|
(52 |
) |
|
|
(0.01 |
)% |
Leases receivable |
|
|
438,734 |
|
|
|
441 |
|
|
|
0.40 |
% |
|
|
423,135 |
|
|
|
3,199 |
|
|
|
1.01 |
% |
Total |
|
$ |
4,684,570 |
|
|
$ |
(865 |
) |
|
|
(0.07 |
)% |
|
$ |
4,759,980 |
|
|
$ |
3,041 |
|
|
|
0.09 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans |
|
$ |
3,596,573 |
|
|
$ |
(810 |
) |
|
|
(0.09 |
)% |
|
$ |
3,589,052 |
|
|
$ |
13,267 |
|
|
|
0.49 |
% |
Commercial and industrial loans |
|
|
688,385 |
|
|
|
348 |
|
|
|
0.20 |
% |
|
|
580,874 |
|
|
|
12,793 |
|
|
|
2.94 |
% |
Leases receivable |
|
|
449,554 |
|
|
|
868 |
|
|
|
0.77 |
% |
|
|
474,722 |
|
|
|
2,905 |
|
|
|
0.82 |
% |
Total |
|
$ |
4,734,512 |
|
|
$ |
406 |
|
|
|
0.03 |
% |
|
$ |
4,644,648 |
|
|
$ |
28,965 |
|
|
|
0.83 |
% |
(1) |
Annualized |
For the three months ended September 30, 2021, gross charge-offs were $1.0 million, a decrease of $1.2 million, from $2.2 million for the same period in 2020 and recoveries were $1.8 million, an increase of $97,000, from $1.7 million for the three months ended September 30, 2020. Net loan recoveries were $865,000, or (0.07) percent of average loans, compared with net loan charge-offs of $406,200, or 0.03 percent of average loans, for the three months ended September 30, 2021 and 2020, respectively.
For the nine months ended September 30, 2021, gross charge-offs were $5.9 million, a decrease of $25.3 million, or 81.0 percent, from $31.2 million for the same period in 2020 and recoveries were $2.9 million, an increase of $660,000, from $2.2 million for the nine months ended September 30, 2020. Net loan charge-offs were $3.0 million, or 0.09 percent of average loans, compared with $29.0 million, or 0.83 percent of average loans, for the nine months ended September 30, 2021 and 2020, respectively.
Deposits
The following table shows the composition of deposits by type as of the dates indicated:
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||||||||||
|
|
Balance |
|
|
Percent |
|
|
Balance |
|
|
Percent |
|
||||
|
|
(dollars in thousands) |
|
|||||||||||||
Demand – noninterest-bearing |
|
$ |
2,548,591 |
|
|
|
44.5 |
% |
|
$ |
1,898,766 |
|
|
|
36.0 |
% |
Interest-bearing: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand |
|
|
118,334 |
|
|
|
2.1 |
% |
|
|
100,617 |
|
|
|
1.9 |
% |
Money market and savings |
|
|
2,033,000 |
|
|
|
35.5 |
% |
|
|
1,991,926 |
|
|
|
37.8 |
% |
Uninsured time deposits of more than $250,000: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months or less |
|
|
97,570 |
|
|
|
1.7 |
% |
|
|
134,543 |
|
|
|
2.6 |
% |
Over three months through six months |
|
|
59,648 |
|
|
|
1.0 |
% |
|
|
70,011 |
|
|
|
1.3 |
% |
Over six months through twelve months |
|
|
30,471 |
|
|
|
0.5 |
% |
|
|
52,401 |
|
|
|
1.0 |
% |
Over twelve months |
|
|
533 |
|
|
|
0.0 |
% |
|
|
8,633 |
|
|
|
0.2 |
% |
Other time deposits |
|
|
841,389 |
|
|
|
14.7 |
% |
|
|
1,018,111 |
|
|
|
19.3 |
% |
Total deposits |
|
$ |
5,729,536 |
|
|
|
100.0 |
% |
|
$ |
5,275,008 |
|
|
|
100.0 |
% |
Total deposits were $5.73 billion and $5.28 billion as of September 30, 2021 and December 31, 2020, respectively, representing an increase of $454.5 million, or 8.6 percent.
Growth was primarily driven by an increase in noninterest-bearing demand deposits and to a lesser extent increases in money market and savings deposits and interest-bearing demand deposits, partially offset by a reduction in time deposits. At September 30, 2021, the loan-to-deposit ratio was 84.8 percent compared with 92.5 percent at December 31, 2020. The increase in noninterest-bearing deposits reflects growth from new and existing customer relationships as well as increases from second draw PPP loans and other economic stimulus activities.
58
As of September 30, 2021, the aggregate amount of uninsured deposits (deposits in amounts greater than $250,000, which is the maximum amount for federal deposit insurance) was $2.53 billion, of which $2.34 billion were demand deposits and money market and savings deposits and $188.2 million were time deposits. As of December 31, 2020, the aggregate amount of uninsured deposits was $2.09 billion, consisting of $1.82 billion in demand deposits and money market and savings deposits and $265.6 million in time deposits.
Borrowings and Subordinated Debentures
Borrowings mostly take the form of advances from the FHLB. At September 30, 2021 and December 31, 2020, total advances from the FHLB were $137.5 million and $150.0 million, respectively. The Bank had no overnight advances from the FHLB at both September 30, 2021 and December 31, 2020.
The weighted-average interest rate of all FHLB advances at September 30, 2021 and December 31, 2020 were 1.05 percent and 1.40 percent, respectively, and weighted-average interest rate of FHLB advances for the nine months ended September 30, 2021 and December 31, 2020 were 1.20 percent and 1.42 percent, respectively. Average balances of FHLB advances for the three months ended September 30, 2021 and December 31, 2020 were $147.9 million and $156.6 million, respectively, with maximum amount outstanding at any month end during the three months period ended September 30, 2021 and December 31, 2020 of $150.0 million and $300.0 million, respectively. Interest expense on borrowings for the three months ended September 30, 2021 and 2020 was $409,000 and $582,000, respectively. Interest expense on borrowings for the nine months ended September 30, 2021 and 2020 was $1.3 million and $1.8 million, respectively.
The following is a summary of contractual maturities greater than twelve months of FHLB advances:
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||||||||||
FHLB of San Francisco |
|
Outstanding Balance |
|
|
Weighted Average Rate |
|
|
Outstanding Balance |
|
|
Weighted Average Rate |
|
||||
|
|
(dollars in thousands) |
|
|||||||||||||
Advances due over 12 months through 24 months |
|
$ |
50,000 |
|
|
|
0.97 |
% |
|
$ |
50,000 |
|
|
|
1.62 |
% |
Advances due over 24 months through 36 months |
|
|
37,500 |
|
|
|
0.40 |
% |
|
|
50,000 |
|
|
|
0.97 |
% |
Outstanding advances over 12 months |
|
$ |
87,500 |
|
|
|
0.73 |
% |
|
$ |
100,000 |
|
|
|
1.30 |
% |
Subordinated debentures were $214.8 million as of September 30, 2021 and $119.0 million as of December 31, 2020. Subordinated debentures are comprised of fixed-to-floating subordinated notes of $194.1 million and $98.5 million as of September 30, 2021 and December 31, 2020, respectively, and junior subordinated deferrable interest debentures of $20.7 million and $20.4 million as of September 30, 2021 and December 31, 2020, respectively. See “Note 8 – Borrowings and Subordinated Debentures” to the consolidated financial statements for more details.
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) as of September 30, 2021. The Company compares this stress simulation 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.
59
|
|
|
|
Net Interest Income Simulation |
|
|||||||||||||
Change in |
|
|
1- to 12-Month Horizon |
|
|
13- to 24-Month Horizon |
|
|||||||||||
Interest |
|
|
Dollar |
|
|
Percentage |
|
|
Dollar |
|
|
Percentage |
|
|||||
Rate |
|
|
Change |
|
|
Change |
|
|
Change |
|
|
Change |
|
|||||
|
|
|
|
(dollars in thousands) |
|
|||||||||||||
300% |
|
|
$ |
38,320 |
|
|
|
19.15 |
% |
|
$ |
53,359 |
|
|
|
27.10 |
% |
|
200% |
|
|
$ |
25,509 |
|
|
|
12.75 |
% |
|
$ |
35,697 |
|
|
|
18.13 |
% |
|
100% |
|
|
$ |
13,097 |
|
|
|
6.54 |
% |
|
$ |
19,066 |
|
|
|
9.68 |
% |
|
(100%) |
|
|
$ |
(10,547 |
) |
|
|
(5.27 |
%) |
|
$ |
(18,283 |
) |
|
|
(9.29 |
%) |
Change in |
|
|
|
|
|
|
Economic Value of Equity (EVE) |
|
||||||
Interest |
|
|
|
|
|
|
Dollar |
|
|
Percentage |
|
|||
Rate |
|
|
|
|
|
|
Change |
|
|
Change |
|
|||
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
|||||
300% |
|
|
|
|
|
|
$ |
179,878 |
|
|
|
33.72 |
% |
|
200% |
|
|
|
|
|
|
$ |
132,512 |
|
|
|
24.84 |
% |
|
100% |
|
|
|
|
|
|
$ |
79,424 |
|
|
|
14.89 |
% |
|
(100%) |
|
|
|
|
|
|
$ |
(155,157 |
) |
|
|
(29.08 |
%) |
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 receivable and securities, pricing strategies on loans receivable 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.
Capital Resources and Liquidity
Capital Resources
Historically, our primary source of capital has been the retention of operating earnings. In order to ensure adequate capital levels, the Board regularly assesses projected sources and uses of capital, expected loan growth, anticipated strategic actions (such as stock repurchases and dividends), and projected capital thresholds under adverse and severely adverse economic conditions. In addition, the Board considers the Company’s access to capital from financial markets through the issuance of additional debt and securities, including common stock or notes, to meet its capital needs.
In response to the uncertainty surrounding the COVID-19 pandemic, the Board reduced the quarterly cash dividends paid on common stock beginning in the second quarter of 2020. For the third and fourth quarters of 2020, cash dividends paid were $0.08 per share, down from $0.12 per share and $0.24 per share in the second and first quarters of 2020, respectively. The Board believed these actions were the most prudent course of action as it continued to monitor the results of operations and financial condition of the Company. Due to the continued stabilization of Company results and financial condition, the Board authorized an increase in the quarterly cash dividend to $0.12 per share for the second quarter of 2021. As the effects of the pandemic continue to subside and the Company’s results and financial condition improved, the Board again increased the dividend for the fourth quarter of 2021 to $0.20 per share. The Board expects to continue to re-evaluate the level of quarterly dividends in subsequent quarters.
60
The Company’s ability to pay dividends to shareholders depends in part upon dividends it receives from the Bank. California law restricts the amount available for cash dividends to the lesser of a bank’s retained earnings or net income for its last three fiscal years (less any distributions to shareholders made during such period). Where the above test is not met, cash dividends may still be paid, with the prior approval of the Department of Financial Protection and Innovation (“DFPI”), in an amount not exceeding the greatest of: (1) retained earnings of the bank; (2) net income of the bank for its last fiscal year; or (3) the net income of the bank for its current fiscal year. As of October 1, 2021, after giving effect to the 2021 fourth quarter dividend declared by the Company, the Bank has no remaining ability to pay dividends in 2021 without the prior approval of the Commissioner of the DFPI. The Bank will have the ability to pay dividends of approximately $100.0 million without the prior approval of the Commissioner at the beginning of its 2022 fiscal year.
At September 30, 2021, the Bank’s total risk-based capital ratio of 15.17 percent, Tier 1 risk-based capital ratio of 13.91 percent, common equity Tier 1 capital ratio of 13.91 percent and Tier 1 leverage capital ratio of 10.86 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, 2021, the Company's total risk-based capital ratio was 17.18 percent, Tier 1 risk-based capital ratio was 12.18 percent, common equity Tier 1 capital ratio was 11.78 percent and Tier 1 leverage capital ratio was 9.50 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 2020 Annual Report on Form 10-K.
Liquidity
For a discussion of liquidity for the Company, see e - Liquidity included in the notes to unaudited consolidated financial statements in this Report and Note 22 – Liquidity in our 2020 Annual Report on Form 10-K.
Off-Balance Sheet Arrangements
For a discussion of off-balance sheet arrangements, see Note 12 - Off-Balance Sheet Commitments included in the notes to unaudited consolidated financial statements in this Report and “Item 1. Business - Off-Balance Sheet Commitments” in our 2020 Annual Report on Form 10-K.
Contractual Obligations
There have been no material changes to the contractual obligations described in our 2020 Annual Report on Form 10-K.
Recently Issued Accounting Standards Not Yet Effective
FASB ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, On March 12, 2020, the FASB issued ASU 2020-04 to ease the potential burden in accounting for reference rate reform. The amendments in ASU 2020-04 are elective and apply to all entities that have contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued due to reference rate reform.
The new guidance provided several optional expedients that reduce costs and complexity of accounting for reference rate reform, including measures to simplify or modify accounting issues resulting from reference rate reform for contract modifications, hedges, and debt securities.
The amendments are effective for all entities from the beginning of an interim period that includes the issuance date of ASU 2020-04. An entity may elect to apply the amendments prospectively through December 31, 2022.
The adoption of this standard is not expected to have a material effect on the Company’s operating results or financial condition.
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.
61
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Management is responsible for the disclosure controls and procedures of the Corporation. Disclosure controls and procedures are controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods required by the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be so disclosed by an issuer is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. As of the end of the period covered by this report, an evaluation was performed under the supervision and with the participation of the Corporation’s management, including the Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), of the effectiveness of the design and operation of the Corporation’s disclosure controls and procedures. Based on that evaluation, the Corporation’s Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of September 30, 2021.
Changes in Internal Control over Financial Reporting
There were no changes in the Corporation's internal control over financial reporting (as defined in Rule 13a-15(f)) during the quarter ended September 30, 2021 that materially affected, or are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.
62
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 risk factors applicable to the Corporation from those described in “Risk Factors” in Part II, item 1A of the Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2021 and in “Risk Factors” in Part I, Item 1A of the Corporation’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On January 24, 2019, the Company announced a stock repurchase program that authorized the repurchase of up to 5 percent of its outstanding shares or approximately 1.5 million shares of common stock. As of September 30, 2021, 684,680 shares remained available for future purchases under that stock repurchase program. Shortly following the federal proclamation declaring a national emergency concerning the COVID-19 outbreak, Hanmi suspended its share repurchase program; however, this program was reinstated in February 2021. In addition to the share repurchases noted in the table below, the Company acquired 27,639 shares from employees in connection with the satisfaction of employee tax withholding obligations incurred through vesting of Company stock awards for the nine months ended September 30, 2021.
The following table represents information with respect to repurchases of common stock made by the Company during the three months ended September 30, 2021:
Purchase Date: |
|
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, 2021 - July 31, 2021 |
|
$ |
— |
|
|
|
— |
|
|
|
934,600 |
|
August 1, 2021 - August 31, 2021 |
|
$ |
19.20 |
|
|
|
40,000 |
|
|
|
894,600 |
|
September 1, 2021 - September 30, 2021 |
|
$ |
18.68 |
|
|
|
209,920 |
|
|
|
684,680 |
|
Total |
|
$ |
18.76 |
|
|
|
249,920 |
|
|
|
684,680 |
|
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
63
Item 6. Exhibits
Exhibit Number |
|
Document |
|
|
|
10.1 |
|
Form of Restricted Stock Agreement for the Hanmi Financial Corporation 2021 Equity Compensation Plan |
|
|
|
10.2 |
|
|
|
|
|
10.3 |
|
|
|
|
|
31.1 |
|
|
|
|
|
31.2 |
|
|
|
|
|
32.1 |
|
|
|
|
|
32.2 |
|
|
|
|
|
101.INS |
|
Inline XBRL Instance Document * |
|
|
|
101.SCH |
|
Inline XBRL Taxonomy Extension Schema Document * |
|
|
|
101.CAL |
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document * |
|
|
|
101.LAB |
|
Inline XBRL Taxonomy Extension Label Linkbase Document * |
|
|
|
101.PRE |
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document * |
|
|
|
101.DEF |
|
Inline XBRL Taxonomy Extension Definition Linkbase Document * |
|
|
|
104 |
|
The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2021, formatted in Inline XBRL |
* |
Attached as Exhibit 101 to this report are documents formatted in Inline XBRL (Extensible Business Reporting Language). |
† |
Constitutes a management contract or compensatory plan or arrangement. |
64
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 8, 2021 |
|
By: |
|
/s/ Bonita I. Lee |
|
|
|
|
|
|
Bonita I. Lee |
|
|
|
|
|
|
President and Chief Executive Officer (Principal Executive Officer) |
Date: |
|
November 8, 2021 |
|
By: |
|
/s/ Romolo C. Santarosa |
|
|
|
|
|
|
Romolo C. Santarosa |
|
|
|
|
|
|
Senior Executive Vice President and Chief Financial Officer (Principal Financial Officer) |
65