PCB BANCORP - Quarter Report: 2020 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark one)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2020
or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 001-38621
PCB BANCORP
(Exact name of registrant as specified in its charter)
California | 20-8856755 | ||||
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
3701 Wilshire Boulevard, Suite 900, Los Angeles, California 90010
(Address of principal executive offices) (Zip Code)
(213) 210-2000
(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, no par value | PCB | 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 (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, 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 | ☐ | (Do not check if a smaller reporting company) | Smaller reporting company | ☒ | ||||||||||
Emerging growth company | ☒ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes ☐ No ☒
As of October 30, 2020, the registrant had outstanding 15,379,538 shares of common stock.
PCB Bancorp and Subsidiary
Quarterly Report on Form 10-Q
September 30, 2020
Table of Contents
Part I - Financial Information | ||||||||
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Part II - Other Information | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
2
Forward-looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements which reflect current views of PCB Bancorp, formerly known as Pacific City Financial Corporation, (collectively, with its consolidated subsidiary, the “Company,” “we,” “us” or “our”) with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “goal,” “target,” “aim,” “would,” and “annualized” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.
A number of important factors could cause our actual results to differ materially from those indicated in these forward-looking statements, but are not limited to, the following:
•business and economic conditions, particularly those affecting the financial services industry and our primary market areas and arising from current COVID-19 pandemic and governmental and societal responses thereto;
•our ability to successfully manage our credit risk and the sufficiency of our allowance for loan loss;
•factors that can impact the performance of our loan portfolio, including real estate values and liquidity in our primary market areas, the financial health of our commercial borrowers and the success of construction projects that we finance and our borrowers' actual payment performance as loan deferrals related to the COVID-19 pandemic expire;
•governmental monetary and fiscal policies, and changes in market interest rates;
•compliance with governmental and regulatory requirements, including the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”), the Economic Growth, Regulatory Relief and Consumer Protection Act and others relating to banking, consumer protection, securities and tax matters including, but not limited to the potential adverse impact of loan modifications and payment deferrals implemented consistent with recent regulatory guidance;
•the significant portion of our loan portfolio that is comprised of real estate loans;
•our ability to attract and retain Korean-American customers;
•our ability to identify and address cyber-security risks, fraud and systems errors;
•our ability to effectively execute our strategic plan and manage our growth;
•changes in our senior management team and our ability to attract, motivate and retain qualified personnel;
•liquidity issues, including fluctuations in the fair value and liquidity of the securities we hold for sale and our ability to raise additional capital, if necessary;
•costs and obligations associated with operating as a public company;
•effects of competition from a wide variety of local, regional, national and other providers of financial, investment and insurance services;
•the effects of severe weather, natural disasters, acts of war or terrorism, health epidemics or pandemics (or expectations about them) and other external events on our business;
•the impact of any claims or legal actions to which we may be subject, including any effect on our reputation; and
•changes in federal tax law or policy.
The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements and the risks described under “Part I. Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2019, “Part II. Item 1A. Risk Factors” on this Quarterly Report on Form 10-Q and for the quarters ended March 31, 2020 and June 30, 2020, and our other documents filed with the United States (“U.S.”) Securities Exchange Commission (“SEC”). Because of these risks and other uncertainties, our actual future results, performance or achievement, or industry results, may be materially different from the results indicated by the forward looking statements in this report. In addition, our past results of operations are not necessarily indicative of our future results. You should not rely on any forward looking statements, which represent our beliefs, assumptions and estimates only as of the dates on which they were made, as predictions of future events. Any forward-looking statement speaks only as of the date on which it is initially made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.
3
Part I - Financial Information
Item 1 - Consolidated Financial Statements
PCB Bancorp and Subsidiary
Consolidated Balance Sheets
($ in thousands, except share data)
September 30, 2020 | December 31, 2019 | |||||||||||||
(Unaudited) | ||||||||||||||
Assets | ||||||||||||||
Cash and due from banks | $ | 13,572 | $ | 17,808 | ||||||||||
Interest-bearing deposits in other financial institutions | 243,810 | 128,420 | ||||||||||||
Total cash and cash equivalents | 257,382 | 146,228 | ||||||||||||
Securities available-for-sale, at fair value | 128,982 | 97,566 | ||||||||||||
Securities held-to-maturity, at amortized cost (fair value of $20,480 at December 31, 2019) | — | 20,154 | ||||||||||||
Total investment securities | 128,982 | 117,720 | ||||||||||||
Loans held-for-sale | 30,878 | 1,975 | ||||||||||||
Loans held-for-investment, net of deferred loan costs (fees) | 1,578,804 | 1,450,831 | ||||||||||||
Allowance for loan losses | (24,546) | (14,380) | ||||||||||||
Net loans held-for-investment | 1,554,258 | 1,436,451 | ||||||||||||
Premises and equipment, net | 4,355 | 3,760 | ||||||||||||
Federal Home Loan Bank and other restricted stock, at cost | 8,447 | 8,345 | ||||||||||||
Other real estate owned, net | 376 | — | ||||||||||||
Deferred tax assets, net | 7,454 | 5,288 | ||||||||||||
Servicing assets | 6,166 | 6,798 | ||||||||||||
Operating lease assets | 7,329 | 8,991 | ||||||||||||
Accrued interest receivable | 11,246 | 5,136 | ||||||||||||
Other assets | 4,314 | 5,636 | ||||||||||||
Total assets | $ | 2,021,187 | $ | 1,746,328 | ||||||||||
Liabilities and Shareholders’ Equity | ||||||||||||||
Deposits: | ||||||||||||||
Noninterest-bearing demand | $ | 576,086 | $ | 360,039 | ||||||||||
Savings, NOW and money market accounts | 407,790 | 362,179 | ||||||||||||
Time deposits of $250,000 or less | 406,023 | 467,363 | ||||||||||||
Time deposits of more than $250,000 | 257,208 | 289,726 | ||||||||||||
Total deposits | 1,647,107 | 1,479,307 | ||||||||||||
Federal Home Loan Bank advances | 130,000 | 20,000 | ||||||||||||
Operating lease liabilities | 8,204 | 9,990 | ||||||||||||
Accrued interest payable and other liabilities | 6,537 | 10,197 | ||||||||||||
Total liabilities | 1,791,848 | 1,519,494 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Preferred stock, 10,000,000 shares authorized, no par value, no issued and outstanding shares | — | — | ||||||||||||
Common stock, 60,000,000 shares authorized, no par value; 15,379,538 and 15,707,016 shares issued and outstanding, respectively, and included 30,300 and 37,400 shares of unvested restricted stock, respectively, at September 30, 2020 and December 31, 2019 | 163,960 | 169,221 | ||||||||||||
Retained earnings | 63,443 | 57,670 | ||||||||||||
Accumulated other comprehensive income (loss), net | 1,936 | (57) | ||||||||||||
Total shareholders’ equity | 229,339 | 226,834 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 2,021,187 | $ | 1,746,328 | ||||||||||
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
4
PCB Bancorp and Subsidiary
Consolidated Statements of Income (Unaudited)
($ in thousands, except share and per share data)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans | $ | 18,938 | $ | 21,876 | $ | 57,617 | $ | 64,779 | ||||||||||||||||||
Interest on tax-exempt investment securities | 37 | 38 | 113 | 115 | ||||||||||||||||||||||
Interest on investment securities | 478 | 940 | 1,585 | 3,018 | ||||||||||||||||||||||
Interest and dividends on other interest-earning assets | 167 | 833 | 938 | 2,757 | ||||||||||||||||||||||
Total interest income | 19,620 | 23,687 | 60,253 | 70,669 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Interest on deposits | 2,599 | 6,060 | 11,000 | 17,925 | ||||||||||||||||||||||
Interest on borrowings | 168 | 98 | 471 | 370 | ||||||||||||||||||||||
Total interest expense | 2,767 | 6,158 | 11,471 | 18,295 | ||||||||||||||||||||||
Net interest income | 16,853 | 17,529 | 48,782 | 52,374 | ||||||||||||||||||||||
Provision (reversal) for loan losses | 4,326 | (102) | 11,077 | 207 | ||||||||||||||||||||||
Net interest income after provision for loan losses | 12,527 | 17,631 | 37,705 | 52,167 | ||||||||||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||
Service charges and fees on deposits | 280 | 405 | 945 | 1,137 | ||||||||||||||||||||||
Loan servicing income | 856 | 534 | 2,312 | 1,657 | ||||||||||||||||||||||
Gain on sale of loans | 821 | 1,540 | 3,044 | 4,551 | ||||||||||||||||||||||
Other income | 315 | 323 | 915 | 920 | ||||||||||||||||||||||
Total noninterest income | 2,272 | 2,802 | 7,216 | 8,265 | ||||||||||||||||||||||
Noninterest expense: | ||||||||||||||||||||||||||
Salaries and employee benefits | 6,438 | 6,901 | 18,750 | 20,123 | ||||||||||||||||||||||
Occupancy and equipment | 1,416 | 1,408 | 4,196 | 4,128 | ||||||||||||||||||||||
Professional fees | 325 | 664 | 1,631 | 2,108 | ||||||||||||||||||||||
Marketing and business promotion | 193 | 292 | 920 | 1,049 | ||||||||||||||||||||||
Data processing | 373 | 348 | 1,097 | 1,004 | ||||||||||||||||||||||
Director fees and expenses | 125 | 188 | 453 | 562 | ||||||||||||||||||||||
Regulatory assessments | 267 | — | 728 | 425 | ||||||||||||||||||||||
Other expenses | 749 | 976 | 2,374 | 2,651 | ||||||||||||||||||||||
Total noninterest expense | 9,886 | 10,777 | 30,149 | 32,050 | ||||||||||||||||||||||
Income before income taxes | 4,913 | 9,656 | 14,772 | 28,382 | ||||||||||||||||||||||
Income tax expense | 1,464 | 2,871 | 4,384 | 8,432 | ||||||||||||||||||||||
Net income | $ | 3,449 | $ | 6,785 | $ | 10,388 | $ | 19,950 | ||||||||||||||||||
Earnings per common share, basic | $ | 0.22 | $ | 0.43 | $ | 0.67 | $ | 1.25 | ||||||||||||||||||
Earnings per common share, diluted | $ | 0.22 | $ | 0.42 | $ | 0.67 | $ | 1.23 | ||||||||||||||||||
Weighted-average common shares outstanding, basic | 15,343,888 | 15,816,269 | 15,395,475 | 15,943,603 | ||||||||||||||||||||||
Weighted-average common shares outstanding, diluted | 15,377,531 | 16,099,598 | 15,466,207 | 16,231,848 | ||||||||||||||||||||||
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
5
PCB Bancorp and Subsidiary
Consolidated Statements of Comprehensive Income (Unaudited)
($ in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Net income | $ | 3,449 | $ | 6,785 | $ | 10,388 | $ | 19,950 | ||||||||||||||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||||
Unrealized gain (loss) on securities available-for-sale arising during the period | (9) | 443 | 2,045 | 3,253 | ||||||||||||||||||||||
Unrealized gain arising from the reclassification of securities held-to-maturity to securities available-for-sale | — | — | 787 | — | ||||||||||||||||||||||
Income tax benefit (expense) related to items of other comprehensive income (loss) | 3 | (130) | (839) | (955) | ||||||||||||||||||||||
Total other comprehensive income (loss), net of tax | (6) | 313 | 1,993 | 2,298 | ||||||||||||||||||||||
Total comprehensive income | $ | 3,443 | $ | 7,098 | $ | 12,381 | $ | 22,248 | ||||||||||||||||||
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
6
PCB Bancorp and Subsidiary
Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)
($ in thousands, except share and per share data)
Shareholders’ Equity | ||||||||||||||||||||||||||||||||
Common Stock Outstanding Shares | Common Stock | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||||||||||||
Balance at July 1, 2019 | 15,980,655 | $ | 174,135 | $ | 48,927 | $ | 338 | $ | 223,400 | |||||||||||||||||||||||
Comprehensive income | ||||||||||||||||||||||||||||||||
Net income | — | — | 6,785 | — | 6,785 | |||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | 313 | 313 | |||||||||||||||||||||||||||
Issuance of restricted stock | 37,700 | — | — | — | — | |||||||||||||||||||||||||||
Repurchase of common stock | (316,518) | (5,130) | — | — | (5,130) | |||||||||||||||||||||||||||
Share-based compensation expense | — | 180 | — | — | 180 | |||||||||||||||||||||||||||
Stock options exercised | 8,450 | 39 | — | — | 39 | |||||||||||||||||||||||||||
Cash dividends declared on common stock ($0.06 per share) | — | — | (944) | — | (944) | |||||||||||||||||||||||||||
Balance at September 30, 2019 | 15,710,287 | $ | 169,224 | $ | 54,768 | $ | 651 | $ | 224,643 | |||||||||||||||||||||||
Balance at July 1, 2020 | 15,377,935 | $ | 163,759 | $ | 61,532 | $ | 1,942 | $ | 227,233 | |||||||||||||||||||||||
Comprehensive income | ||||||||||||||||||||||||||||||||
Net income | — | — | 3,449 | — | 3,449 | |||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | (6) | (6) | |||||||||||||||||||||||||||
Issuance of restricted stock | 900 | — | — | — | — | |||||||||||||||||||||||||||
Restricted stock surrendered due to employee tax liability | (165) | (2) | — | — | (2) | |||||||||||||||||||||||||||
Share-based compensation expense | — | 200 | — | — | 200 | |||||||||||||||||||||||||||
Stock options exercised | 868 | 3 | — | — | 3 | |||||||||||||||||||||||||||
Cash dividends declared on common stock ($0.10 per share) | — | — | (1,538) | — | (1,538) | |||||||||||||||||||||||||||
Balance at September 30, 2020 | 15,379,538 | $ | 163,960 | $ | 63,443 | $ | 1,936 | $ | 229,339 | |||||||||||||||||||||||
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
7
PCB Bancorp and Subsidiary
Consolidated Statements of Changes in Shareholders’ Equity, Continued (Unaudited)
($ in thousands, except share and per share data)
Shareholders’ Equity | ||||||||||||||||||||||||||||||||
Common Stock Outstanding Shares | Common Stock | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||||||||||||
Balance at January 1, 2019 | 15,977,754 | $ | 174,366 | $ | 37,577 | $ | (1,647) | $ | 210,296 | |||||||||||||||||||||||
— | — | (53) | — | (53) | ||||||||||||||||||||||||||||
Adjusted balance at January 1, 2019 | 15,977,754 | 174,366 | 37,524 | (1,647) | 210,243 | |||||||||||||||||||||||||||
Comprehensive income | ||||||||||||||||||||||||||||||||
Net income | — | — | 19,950 | — | 19,950 | |||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | 2,298 | 2,298 | |||||||||||||||||||||||||||
Issuance of restricted stock | 37,700 | — | — | — | — | |||||||||||||||||||||||||||
Repurchase of common stock | (374,069) | (6,104) | — | — | (6,104) | |||||||||||||||||||||||||||
Share-based compensation expense | — | 503 | — | — | 503 | |||||||||||||||||||||||||||
Stock options exercised | 68,902 | 459 | — | — | 459 | |||||||||||||||||||||||||||
Cash dividends declared on common stock ($0.17 per share) | — | — | (2,706) | — | (2,706) | |||||||||||||||||||||||||||
Balance at September 30, 2019 | 15,710,287 | $ | 169,224 | $ | 54,768 | $ | 651 | $ | 224,643 | |||||||||||||||||||||||
Balance at January 1, 2020 | 15,707,016 | $ | 169,221 | $ | 57,670 | $ | (57) | $ | 226,834 | |||||||||||||||||||||||
Comprehensive income | ||||||||||||||||||||||||||||||||
Net income | — | — | 10,388 | — | 10,388 | |||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | 1,993 | 1,993 | |||||||||||||||||||||||||||
Issuance of restricted stock | 1,900 | — | — | — | — | |||||||||||||||||||||||||||
Restricted stock surrendered due to employee tax liability | (165) | (2) | — | — | (2) | |||||||||||||||||||||||||||
Repurchase of common stock | (428,474) | (6,487) | — | — | (6,487) | |||||||||||||||||||||||||||
Share-based compensation expense | — | 592 | — | — | 592 | |||||||||||||||||||||||||||
Stock options exercised | 99,261 | 636 | — | — | 636 | |||||||||||||||||||||||||||
Cash dividends declared on common stock $0.30 per share) | — | — | (4,615) | — | (4,615) | |||||||||||||||||||||||||||
Balance at September 30, 2020 | 15,379,538 | $ | 163,960 | $ | 63,443 | $ | 1,936 | $ | 229,339 | |||||||||||||||||||||||
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
8
PCB Bancorp and Subsidiary
Consolidated Statements of Cash Flows (Unaudited)
($ in thousands)
Nine Months Ended September 30, | ||||||||||||||
2020 | 2019 | |||||||||||||
Cash flows from operating activities | ||||||||||||||
Net income | $ | 10,388 | $ | 19,950 | ||||||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||||||
Depreciation of premises and equipment | 1,118 | 1,152 | ||||||||||||
Net amortization of premiums on securities | 656 | 641 | ||||||||||||
Net accretion of discounts on loans | (2,301) | (3,083) | ||||||||||||
Net accretion of deferred loan costs (fees) | (1,988) | (327) | ||||||||||||
Amortization of servicing assets | 1,385 | 1,875 | ||||||||||||
Provision for loan losses | 11,077 | 207 | ||||||||||||
Deferred tax benefit | (3,005) | (967) | ||||||||||||
Stock-based compensation | 592 | 503 | ||||||||||||
Gain on sale of loans | (3,044) | (4,551) | ||||||||||||
Originations of loans held-for-sale | (100,507) | (75,023) | ||||||||||||
Proceeds from sales of and principal collected on loans held-for-sale | 75,389 | 84,943 | ||||||||||||
Change in accrued interest receivable and other assets | (4,911) | 840 | ||||||||||||
Change in accrued interest payable and other liabilities | (3,944) | (326) | ||||||||||||
Net cash provided by (used in) operating activities | (19,095) | 25,834 | ||||||||||||
Cash flows from investing activities | ||||||||||||||
Purchase of securities available-for-sale | (36,640) | (6,247) | ||||||||||||
Proceeds from maturities, calls, and paydowns of securities available-for-sale | 26,245 | 21,365 | ||||||||||||
Purchase of securities held-to-maturity | — | (2,150) | ||||||||||||
Proceeds from maturities and paydowns of securities held-to-maturity | 1,309 | 2,192 | ||||||||||||
Proceeds from sale of loans held-for-sale previously classified as held-for-investment | 664 | 826 | ||||||||||||
Net change in loans held-for-investment | (129,337) | (50,280) | ||||||||||||
Purchase of loans held-for-investment | — | (893) | ||||||||||||
Purchase of Federal Home Loan Bank stock | (102) | (912) | ||||||||||||
Proceeds from sale of other real estate owned | 2,490 | 321 | ||||||||||||
Purchases of premises and equipment | (1,714) | (575) | ||||||||||||
Net cash used in investing activities | (137,085) | (36,353) | ||||||||||||
Cash flows from financing activities | ||||||||||||||
Net change in deposits | 167,800 | (11,491) | ||||||||||||
Proceeds from long-term Federal Home Loan Bank advances | 140,000 | — | ||||||||||||
Repayment of long-term Federal Home Loan Bank advances | (30,000) | (10,000) | ||||||||||||
Stock options exercised | 636 | 459 | ||||||||||||
Repurchase of common stock | (6,487) | (6,104) | ||||||||||||
Cash dividends paid on common stock | (4,615) | (2,706) | ||||||||||||
Net cash provided by (used in) financing activities | 267,334 | (29,842) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | 111,154 | (40,361) | ||||||||||||
Cash and cash equivalents at beginning of period | 146,228 | 162,273 | ||||||||||||
Cash and cash equivalents at end of period | $ | 257,382 | $ | 121,912 | ||||||||||
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
9
PCB Bancorp and Subsidiary
Consolidated Statements of Cash Flows, Continued (Unaudited)
(in thousands)
Nine Months Ended September 30, | ||||||||||||||
2020 | 2019 | |||||||||||||
Supplemental disclosures of cash flow information: | ||||||||||||||
Interest paid | $ | 14,849 | $ | 19,018 | ||||||||||
Income taxes paid | 6,621 | 9,410 | ||||||||||||
Supplemental disclosures of non-cash investment activities: | ||||||||||||||
Loans transferred to loans held-for-sale | $ | 1,355 | $ | 824 | ||||||||||
Loans transferred to other real estate owned | 2,544 | 50 | ||||||||||||
Reclassification of securities held-to-maturity to securities available-for-sale | 18,777 | — | ||||||||||||
Right of use assets obtained in exchange for lease obligations | 105 | 1,616 | ||||||||||||
See Accompanying Notes to Consolidated Financial Statements (Unaudited)
10
PCB Bancorp and Subsidiary
Notes to Consolidated Financial Statements (Unaudited)
Note 1 - Basis of Presentation and Significant Accounting Policies
Nature of Operations
PCB Bancorp is a bank holding company whose subsidiary is Pacific City Bank (the “Bank”). The Company changed its corporate name from “Pacific City Financial Corporation” to “PCB Bancorp” in July 2019. The Bank is a single operating segment that operates 11 full-service branches in Los Angeles and Orange counties, California, one full-service branch in each of Englewood Cliffs, New Jersey and Bayside, New York, and 9 loan production offices (“LPOs”) in Irvine, Artesia and Los Angeles, California; Annandale, Virginia; Chicago, Illinois; Bellevue, Washington; Aurora, Colorado; Carrollton, Texas; and New York, New York. The Bank offers a broad range of loans, deposits, and other products and services predominantly to small and middle market businesses and individuals.
Basis of Presentation
The accompanying unaudited interim consolidated financial statements have been prepared pursuant to Article 10 of SEC Regulation S-X and other SEC rules and regulations for reporting on the Quarterly Report on Form 10-Q. Accordingly, certain disclosures required by U.S. generally accepted accounting principles (“GAAP”) are not included herein. These interim statements should be read in conjunction with the audited consolidated financial statements and notes included in the Annual Report on Form 10-K for the year ended December 31, 2019 filed by the Company with the SEC. The December 31, 2019 balance sheet presented herein has been derived from the audited financial statements included in the Annual Report on Form 10-K for the year ended December 31, 2019 filed with the SEC, but does not include all of the disclosures required by GAAP for complete financial statements.
In the opinion of management of the Company, the accompanying unaudited interim consolidated financial statements reflect all of the adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the consolidated financial condition and consolidated results of operations as of the dates and for the periods presented. Certain reclassifications have been made in the prior period financial statements to conform to the current period presentation. The results of operations for the nine months ended September 30, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020.
Principles of Consolidation
The consolidated financial statements include the accounts of PCB Bancorp and its wholly owned subsidiary as of September 30, 2020 and December 31, 2019 and for the three and nine months ended September 30, 2020 and 2019. Significant inter-company accounts and transactions have been eliminated in consolidation. Unless the context requires otherwise, all references to the Company include its wholly owned subsidiary.
Significant Accounting Policies
The accounting and reporting policies of the Company are based upon GAAP and conform to predominant practices within the banking industry. The Company has not made any significant changes in its critical accounting policies from those disclosed in its Annual Report on Form 10-K for the year ended December 31, 2019 filed with the SEC.
Use of Estimates in the Preparation of Financial Statements
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. These estimates are subject to change and such change could have a material effect on the consolidated financial statements. Actual results may differ from those estimates.
11
Reclassification of Securities Held-To-Maturity to Securities Available-For-Sale
During the three months ended June 30, 2020, the Company transferred securities held-to-maturity to securities available-for-sale as a part of the Company’s liquidity management plan in response to the COVID-19 pandemic. Management determined that its securities held-to-maturity no longer adhere to the Company’s current liquidity management plan and could be sold to potentially improve liquidity position. Accordingly, the Company was no longer able to assert that it had the intent to hold these securities until maturity and the Company’s ability to assert that it has the intent and ability to hold to maturity debt securities will be limited for up to two years. The Company transferred all securities held-to-maturity of $18.8 million to securities available-for-sale, which resulted in a pre-tax increase to accumulated other comprehensive income of $787 thousand.
Loan Modifications Related to the COVID-19 Pandemic
On March 27, 2020, the CARES Act was enacted and provided financial institutions the option to temporarily suspend certain requirements under GAAP related to troubled debt restructurings (“TDRs”) for a limited period of time to account for the effect of the COVID-19 pandemic. Under the CARES Act, modifications made from March 1, 2020 through the earlier of December 31, 2020 or 60 days after the end of the national emergency, may be subject to temporary suspension if the modifications were made in good faith in response to the COVID-19 pandemic to borrowers whose loan status were no more than 30 days past due as of December 31, 2019, and the modifications were related to arrangements that defer or delay the payments of principal or interest, or change the interest rate on the loan.
The banking agencies also issued an Interagency-Statement to encourage banks to work prudently with borrowers and describe the agencies’ interpretation of how accounting rules for TDR apply to certain modifications related to the COVID-19 pandemic.
As of September 30, 2020, the Company’s loans under modified terms related to the COVID-19 pandemic, including payment deferments and interest only payments, totaled $171.6 million. All of these loans under modified terms related to the COVID-19 pandemic were accounted for under section 4013 of the CARES Act and not considered TDRs. All types of modifications have initial modification terms of 6-months or less.
Small Business Administration Paycheck Protection Program
Small Business Administration (“SBA”) launched the Paycheck Protection Program (“PPP”) to provide a direct incentive for small businesses to keep their workers on the payroll in response to the COVID-19 pandemic. SBA will forgive loans if all employee retention criteria are met and the funds are used for eligible expenses. As of September 30, 2020, the Company had 1,614 SBA PPP loans totaling $136.4 million, net of unamortized deferred fees and costs. The Company deferred loan origination fees of $5.7 million and direct origination costs of $1.1 million on SBA PPP loans. The Company amortizes these deferred fees and costs without prepayment assumption using the contractual lives of SBA PPP loans.
The SBA guarantee on PPP loans cannot be separated from the loan and therefore is not a separate unit of account. The Company considered the SBA guarantee in the allowance for loan losses evaluation and determined that it is not required to reserve an allowance on SBA PPP loans at September 30, 2020.
Adopted Accounting Pronouncements
During the nine months ended September 30, 2020, there were no significant accounting pronouncements applicable to the Company that became effective.
Recent Accounting Pronouncements Not Yet Adopted
The following is recently issued accounting pronouncements applicable to the Company that has not yet been adopted:
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments-Credit Losses (Topic 326).” The amendments in this ASU require that entities change the impairment model for most financial assets that are measured at amortized cost and certain other instruments from an incurred loss model to an expected loss model. Under this model, entities will estimate credit losses over the entire contractual term of the instrument from the date of initial recognition of that instrument. It includes financial assets such as loan receivables, held-to-maturity debt securities, net investment in leases that are not accounted for at fair value through net income, and certain off-balance sheet credit exposures. This ASU is effective for public business entities that are SEC filers for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. In 2019, the FASB amended this ASU, which delays the effective date to 2023 for certain SEC filers that are Smaller Reporting Companies, which would apply to the Company. The Company plans to adopt this ASU at the delayed effective date of January 1, 2023.
12
Note 2 - Fair Value Measurements
Accounting Standards Codification (“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 the exchange price that would be received for an asset or paid to transfer a liability (i.e. 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 observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
•Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
Fair value is measured 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 certain assets or liabilities for impairment or for disclosure purposes. Categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The Company records securities available-for-sale at fair value on a recurring basis. Certain other assets, such as loans held-for-sale, impaired loans, servicing assets and other real estate owned (“OREO”) 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 is a description of valuation methodologies used for assets and liabilities recorded at fair value:
Investment securities: The fair values of securities available-for-sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1) or matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2). Management reviews the valuation techniques and assumptions used by the provider and determines that the provider uses widely accepted valuation techniques based on observable market inputs appropriate for the type of security being measured. Securities held-to-maturity are not measured at fair value on a recurring basis.
Loans held-for-sale: The Company records SBA loans held-for-sale, residential property loans held-for-sale and certain non-residential real estate loans held-for-sale at the lower of cost or fair value, on an aggregate basis. The Company obtains fair values from a third party independent valuation service provider. Loans held-for-sale accounted for at the lower of cost or fair value are considered to be recognized at fair value when they are recorded at below cost, on an aggregate basis, and are classified as Level 2.
Impaired loans: The Company records fair value adjustments on certain loans that reflect (i) partial write-downs, through charge-offs or specific reserve allowances, that are based on the current appraised or market-quoted value of the underlying collateral or (ii) the full charge-off of the loan carrying value. In some cases, the properties for which market quotes or appraised values have been obtained are located in areas where comparable sales data is limited, outdated, or unavailable. Fair value estimates for collateral-dependent impaired loans are obtained from real estate brokers or other third-party consultants, and are classified as Level 3.
Other real estate owned: The Company initially records OREO at fair value at the time of foreclosure. Thereafter, OREO is recorded at the lower of cost or fair value based on their subsequent changes in fair value. The fair value of OREO is generally based on recent real estate appraisals adjusted for estimated selling costs. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments may be significant and result in a Level 3 classification due to the unobservable inputs used for determining fair value. Only OREO with a valuation allowance are considered to be carried at fair value.
Servicing Assets: Servicing assets represent the value associated with servicing loans that have been sold. The fair value for servicing assets is determined through discounted cash flow analysis and utilizes discount rates and prepayment speed assumptions as inputs. All of these assumptions require a significant degree of management estimation and judgment. The fair market valuation is performed on a quarterly basis for servicing assets. Servicing assets are accounted for at the lower of cost or market value and considered to be recognized at fair value when they are recorded at below cost and are classified as Level 3.
13
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following table presents the Company’s assets and liabilities measured at fair value on a recurring basis as of dates indicated:
Fair Value Measurement Level | ||||||||||||||||||||||||||
($ in thousands) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise securities: | ||||||||||||||||||||||||||
Residential mortgage-backed securities | $ | — | $ | 79,771 | $ | — | $ | 79,771 | ||||||||||||||||||
Residential collateralized mortgage obligations | — | 30,673 | — | 30,673 | ||||||||||||||||||||||
SBA loan pool securities | — | 12,707 | — | 12,707 | ||||||||||||||||||||||
Municipal bonds | — | 5,831 | — | 5,831 | ||||||||||||||||||||||
Total securities available-for-sale | — | 128,982 | — | 128,982 | ||||||||||||||||||||||
Total assets measured at fair value on a recurring basis | $ | — | $ | 128,982 | $ | — | $ | 128,982 | ||||||||||||||||||
Total liabilities measured at fair value on a recurring basis | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise securities: | ||||||||||||||||||||||||||
Residential mortgage-backed securities | $ | — | $ | 38,738 | $ | — | $ | 38,738 | ||||||||||||||||||
Residential collateralized mortgage obligations | — | 43,894 | — | 43,894 | ||||||||||||||||||||||
SBA loan pool securities | — | 14,152 | — | 14,152 | ||||||||||||||||||||||
Municipal bonds | — | 782 | — | 782 | ||||||||||||||||||||||
Total securities available-for-sale | — | 97,566 | — | 97,566 | ||||||||||||||||||||||
Total assets measured at fair value on a recurring basis | $ | — | $ | 97,566 | $ | — | $ | 97,566 | ||||||||||||||||||
Total liabilities measured at fair value on a recurring basis | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
14
Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis
The following table presents the Company’s assets and liabilities measured at fair value on a non-recurring basis as of dates indicated:
Fair Value Measurement Level | ||||||||||||||||||||||||||
($ in thousands) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||
Impaired loans: | ||||||||||||||||||||||||||
SBA property | $ | — | $ | — | $ | 251 | $ | 251 | ||||||||||||||||||
Commercial lines of credit | — | — | 1,120 | 1,120 | ||||||||||||||||||||||
SBA commercial term | — | — | 12 | 12 | ||||||||||||||||||||||
Total impaired loans | — | — | 1,383 | 1,383 | ||||||||||||||||||||||
Total assets measured at fair value on a non-recurring basis | $ | — | $ | — | $ | 1,383 | $ | 1,383 | ||||||||||||||||||
Total liabilities measured at fair value on a non-recurring basis | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||
Impaired loans: | ||||||||||||||||||||||||||
SBA property | $ | — | $ | — | $ | 116 | $ | 116 | ||||||||||||||||||
Commercial lines of credit | — | — | 1,562 | 1,562 | ||||||||||||||||||||||
Total impaired loans | — | — | 1,678 | 1,678 | ||||||||||||||||||||||
Total assets measured at fair value on a non-recurring basis | $ | — | $ | — | $ | 1,678 | $ | 1,678 | ||||||||||||||||||
Total liabilities measured at fair value on a non-recurring basis | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
The following table presents quantitative information about level 3 fair value measurements for assets measured at fair value on a non-recurring basis as of the dates indicated:
($ in thousands) | Fair Value | Valuation Technique(s) | Unobservable Input(s) | Range (Weighted-Average) | ||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||
Impaired loans: | ||||||||||||||||||||||||||
SBA property | $ | 251 | Fair value of collateral | NM | NM | |||||||||||||||||||||
Commercial lines of credit | $ | 1,120 | Sales comparison approach | Adjustment for differences between the comparable estate sales | -10% to 13% (2.1%) | |||||||||||||||||||||
SBA commercial term | $ | 12 | Fair value of collateral | NM | NM | |||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||
Impaired loans: | ||||||||||||||||||||||||||
SBA property | $ | 116 | Fair value of collateral | NM | NM | |||||||||||||||||||||
Commercial lines of credit | $ | 1,562 | Sales comparison approach | Adjustment for differences between the comparable estate sales | -4% to 26% (0.86%) | |||||||||||||||||||||
Income approach | Adjustment for differences in net operating income expectations | -4% to -11% (-6.20%) | ||||||||||||||||||||||||
Capitalization rate | 5.0% | |||||||||||||||||||||||||
15
For assets measured at fair value, the following table presents the total net losses, which include charge-offs, recoveries, and specific reserves recorded for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Collateral dependent impaired loans: | ||||||||||||||||||||||||||
SBA property | $ | (9) | $ | — | $ | (147) | $ | (20) | ||||||||||||||||||
Commercial lines of credit | (79) | — | (799) | — | ||||||||||||||||||||||
SBA commercial term | — | — | (164) | — | ||||||||||||||||||||||
Other real estate owned | — | (18) | — | (18) | ||||||||||||||||||||||
Net losses recognized | $ | (88) | $ | (18) | $ | (1,110) | $ | (38) | ||||||||||||||||||
Fair Value of Financial Instruments
The fair value of a financial instrument is the amount at which the asset or obligation could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the entire holdings of a particular financial instrument. Because no market value exists for a significant portion of the financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature, involve uncertainties and matters of judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on financial instruments both on and off the consolidated balance sheet without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Additionally, tax consequences related to the realization of the unrealized gains and losses can have a potential effect on fair value estimates and have not been considered in many of the estimates. The following methods and assumptions were used to estimate the fair value of significant financial instruments.
Financial assets: The carrying amounts of interest-bearing deposits with other financial institutions and accrued interest receivable are considered to approximate fair value. The fair values of investment securities are generally based on matrix pricing (Level 2). The fair value of loans is estimated based on a discounted cash flow approach under an exit price notion. The fair value reflects the estimated yield that would be negotiated with a willing market participant. Because sale transactions of such loans are not readily observable, as many of the loans have unique risk characteristics, the valuation is based on significant unobservable inputs (Level 3). It is not practical to determine the fair value of Federal Home Loan Bank (“FHLB”) and other restricted stock due to restrictions placed on its transferability.
Financial liabilities: The carrying amounts of accrued interest payable are considered to approximate fair value. The fair value of deposits is estimated based on discounted cash flows. The discount rate is derived from the interest rates currently being offered for similar remaining maturities. Non-maturity deposits are estimated based on their historical decaying experiences (Level 3). The fair value of FHLB advances is estimated based on discounted cash flows. The discount rate is derived from the current market rates for borrowings with similar remaining maturities (Level 2).
Off-balance-sheet financial instruments: The fair value of commitments to extend credit and standby letters of credit is estimated using the fees currently charged to enter into similar agreements. The fair value of these financial instruments is not material and is excluded from the table below.
16
The following table presents the carrying value and estimated fair values of financial assets and liabilities as of the dates indicated:
Carrying Value | Fair Value | Fair Value Measurements | ||||||||||||||||||||||||||||||
($ in thousands) | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||||||||
Interest-bearing deposits in other financial institutions | $ | 243,810 | $ | 243,810 | $ | 243,810 | $ | — | $ | — | ||||||||||||||||||||||
Securities available-for-sale | 128,982 | 128,982 | — | 128,982 | — | |||||||||||||||||||||||||||
Loans held-for-sale | 30,878 | 33,770 | — | 33,770 | — | |||||||||||||||||||||||||||
Net loans held-for-investment | 1,554,258 | 1,568,235 | — | — | 1,568,235 | |||||||||||||||||||||||||||
FHLB and other restricted stock | 8,447 | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||||
Accrued interest receivable | 11,246 | 11,246 | 4 | 314 | 10,928 | |||||||||||||||||||||||||||
Financial liabilities: | ||||||||||||||||||||||||||||||||
Deposits | $ | 1,647,107 | $ | 1,653,614 | $ | — | $ | — | $ | 1,653,614 | ||||||||||||||||||||||
FHLB advances | 130,000 | 130,406 | — | 130,406 | — | |||||||||||||||||||||||||||
Accrued interest payable | 2,626 | 2,626 | — | 2 | 2,624 | |||||||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||||||||
Interest-bearing deposits in other financial institutions | $ | 128,420 | $ | 128,420 | $ | 128,420 | $ | — | $ | — | ||||||||||||||||||||||
Securities available-for-sale | 97,566 | 97,566 | — | 97,566 | — | |||||||||||||||||||||||||||
Securities held-to-maturity | 20,154 | 20,480 | — | 20,480 | — | |||||||||||||||||||||||||||
Loans held-for-sale | 1,975 | 2,102 | — | 2,102 | — | |||||||||||||||||||||||||||
Net loans held-for-investment | 1,436,451 | 1,449,383 | — | — | 1,449,383 | |||||||||||||||||||||||||||
FHLB and other restricted stock | 8,345 | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||||
Accrued interest receivable | 5,136 | 5,136 | 78 | 375 | 4,683 | |||||||||||||||||||||||||||
Financial liabilities: | ||||||||||||||||||||||||||||||||
Deposits | $ | 1,479,307 | $ | 1,468,540 | $ | — | $ | — | $ | 1,468,540 | ||||||||||||||||||||||
FHLB advances | 20,000 | 20,092 | — | 20,092 | — | |||||||||||||||||||||||||||
Accrued interest payable | 6,004 | 6,004 | — | 1 | 6,003 | |||||||||||||||||||||||||||
17
Note 3 - Investment Securities
Debt securities have been classified as available-for-sale or held-to-maturity in the consolidated balance sheets according to management’s intent. During the three months ended June 30, 2020, the Company transferred securities held-to-maturity to securities available-for-sale as a part of the Company’s liquidity management plan in response to the COVID-19 pandemic. Management determined that its securities held-to-maturity no longer adhere to the Company’s current liquidity management plan and could be sold to potentially improve liquidity position. Accordingly, the Company was no longer able to assert that it had the intent to hold these securities until maturity and the Company’s ability to assert that it has the intent and ability to hold to maturity debt securities will be limited for up to two years. The Company transferred all securities held-to-maturity of $18.8 million to securities available-for-sale, which resulted in a pre-tax increase to accumulated other comprehensive income of $787 thousand.
The following table presents the amortized cost and fair value of the investment securities as of the dates indicated:
($ in thousands) | Amortized Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise securities: | ||||||||||||||||||||||||||
Residential mortgage-backed securities | $ | 78,289 | $ | 1,504 | $ | (22) | $ | 79,771 | ||||||||||||||||||
Residential collateralized mortgage obligations | 30,430 | 312 | (69) | 30,673 | ||||||||||||||||||||||
SBA loan pool securities | 12,335 | 395 | (23) | 12,707 | ||||||||||||||||||||||
Municipal bonds | 5,381 | 450 | — | 5,831 | ||||||||||||||||||||||
Total securities available-for-sale | $ | 126,435 | $ | 2,661 | $ | (114) | $ | 128,982 | ||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise securities: | ||||||||||||||||||||||||||
Residential mortgage-backed securities | $ | 38,793 | $ | 96 | $ | (151) | $ | 38,738 | ||||||||||||||||||
Residential collateralized mortgage obligations | 44,115 | 36 | (257) | 43,894 | ||||||||||||||||||||||
SBA loan pool securities | 14,179 | 34 | (61) | 14,152 | ||||||||||||||||||||||
Municipal bonds | 764 | 18 | — | 782 | ||||||||||||||||||||||
Total securities available-for-sale | $ | 97,851 | $ | 184 | $ | (469) | $ | 97,566 | ||||||||||||||||||
Securities held-to-maturity: | ||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise residential mortgage-backed securities | $ | 15,215 | $ | 70 | $ | (81) | $ | 15,204 | ||||||||||||||||||
Municipal bonds | 4,939 | 337 | — | 5,276 | ||||||||||||||||||||||
Total securities held-to-maturity | $ | 20,154 | $ | 407 | $ | (81) | $ | 20,480 | ||||||||||||||||||
As of September 30, 2020 and December 31, 2019, pledged securities were $100.3 million and $99.3 million, respectively. These securities were pledged for the State Deposit from the California State Treasurer.
18
The following table presents the amortized cost and fair value of the investment securities by contractual maturity as of September 30, 2020. Expected maturities may differ from contractual maturities, if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.
Securities Available-For-Sale | ||||||||||||||
($ in thousands) | Amortized Cost | Fair Value | ||||||||||||
Within one year | $ | — | $ | — | ||||||||||
One to five years | 2,200 | 2,303 | ||||||||||||
Five to ten years | 849 | 887 | ||||||||||||
Greater than ten years | 2,332 | 2,641 | ||||||||||||
Residential mortgage-backed securities, residential collateralized mortgage obligations and SBA loan pool securities | 121,054 | 123,151 | ||||||||||||
Total | $ | 126,435 | $ | 128,982 | ||||||||||
The following table presents proceeds from sales and calls of securities available-for-sale and the associated gross gains and
losses realized through earnings upon the sales and calls of securities available-for-sale for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Gross realized gains on sales and calls of securities available-for-sale | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Gross realized losses on sales and calls of securities available-for-sale | — | — | — | — | ||||||||||||||||||||||
Net realized gains (losses) on sales and calls of securities available-for-sale | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Proceeds from sales and calls of securities available-for-sale | $ | 185 | $ | — | $ | 185 | $ | — | ||||||||||||||||||
Tax expense on sales and calls of securities available-for-sale | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
19
The following table summarizes the investment securities with unrealized losses by security type and length of time in a continuous unrealized loss position as of the dates indicated:
Length of Time that Individual Securities Have Been In a Continuous Unrealized Loss Position | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Less Than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | Fair Value | Gross Unrealized Losses | Number of Securities | Fair Value | Gross Unrealized Losses | Number of Securities | Fair Value | Gross Unrealized Losses | Number of Securities | |||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise securities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage-backed securities | $ | 9,610 | $ | (22) | 4 | $ | — | $ | — | — | $ | 9,610 | $ | (22) | 4 | |||||||||||||||||||||||||||||||||||||||||
Residential collateralized mortgage obligations | 5,100 | (7) | 5 | 7,691 | (62) | 7 | 12,791 | (69) | 12 | |||||||||||||||||||||||||||||||||||||||||||||||
SBA loan pool securities | 2,107 | (6) | 3 | 1,718 | (17) | 3 | 3,825 | (23) | 6 | |||||||||||||||||||||||||||||||||||||||||||||||
Total securities available-for-sale | $ | 16,817 | $ | (35) | 12 | $ | 9,409 | $ | (79) | 10 | $ | 26,226 | $ | (114) | 22 | |||||||||||||||||||||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise securities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage-backed securities | $ | 5,401 | $ | (28) | 5 | $ | 15,772 | $ | (123) | 23 | $ | 21,173 | $ | (151) | 28 | |||||||||||||||||||||||||||||||||||||||||
Residential collateralized mortgage obligations | 15,392 | (52) | 13 | 19,834 | (205) | 23 | 35,226 | (257) | 36 | |||||||||||||||||||||||||||||||||||||||||||||||
SBA loan pool securities | 4,787 | (38) | 5 | 2,308 | (23) | 4 | 7,095 | (61) | 9 | |||||||||||||||||||||||||||||||||||||||||||||||
Total securities available-for-sale | $ | 25,580 | $ | (118) | 23 | $ | 37,914 | $ | (351) | 50 | $ | 63,494 | $ | (469) | 73 | |||||||||||||||||||||||||||||||||||||||||
Securities held-to-maturity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise residential mortgage-backed securities | $ | — | $ | — | — | $ | 6,842 | $ | (81) | 7 | $ | 6,842 | $ | (81) | 7 | |||||||||||||||||||||||||||||||||||||||||
Total securities held-to-maturity | $ | — | $ | — | — | $ | 6,842 | $ | (81) | 7 | $ | 6,842 | $ | (81) | 7 | |||||||||||||||||||||||||||||||||||||||||
The Company performs an other-than-temporary impairment (“OTTI”) assessment at least on a quarterly basis. OTTI is recognized when fair value is below the amortized cost where: (i) an entity has the intent to sell the security; (ii) it is more likely than not that an entity will be required to sell the security before recovery of its amortized cost basis; or (iii) an entity does not expect to recover the entire amortized cost basis of the security.
All individual securities in a continuous unrealized loss position for 12 months or more as of September 30, 2020 and December 31, 2019 had an investment grade rating upon purchase. The issuers of these securities have not established any cause for default on these securities and various rating agencies have reaffirmed their long-term investment grade status as of September 30, 2020 and December 31, 2019. These securities have fluctuated in value since their purchase dates as market interest rates fluctuated. The Company does not intend to sell these securities and it is more likely than not that the Company will not be required to sell before the recovery of its amortized cost basis. The Company determined that the investment securities with unrealized losses for twelve months or more are not other-than-temporary impaired, and, therefore, no impairment was recognized during the nine months ended September 30, 2020 and 2019.
20
Note 4 - Loans and Allowance for Loan Losses
Loans Held-For-Investment
The following table presents, by recorded investment, the composition of the Company’s loans held-for-investment (net of deferred fees and costs) as of the dates indicated:
($ in thousands) | September 30, 2020 | December 31, 2019 | ||||||||||||
Real estate loans: | ||||||||||||||
Commercial property | $ | 853,708 | $ | 803,014 | ||||||||||
Residential property | 212,804 | 235,046 | ||||||||||||
SBA property | 128,038 | 129,837 | ||||||||||||
Construction | 19,803 | 19,164 | ||||||||||||
Total real estate loans | 1,214,353 | 1,187,061 | ||||||||||||
Commercial and industrial loans: | ||||||||||||||
Commercial term | 90,867 | 103,380 | ||||||||||||
Commercial lines of credit | 92,222 | 111,768 | ||||||||||||
SBA commercial term | 23,011 | 25,332 | ||||||||||||
SBA PPP | 136,418 | — | ||||||||||||
Total commercial and industrial loans | 342,518 | 240,480 | ||||||||||||
Other consumer loans | 21,933 | 23,290 | ||||||||||||
Loans held-for-investment | 1,578,804 | 1,450,831 | ||||||||||||
Allowance for loan losses | (24,546) | (14,380) | ||||||||||||
Net loans held-for-investment | $ | 1,554,258 | $ | 1,436,451 | ||||||||||
In the ordinary course of business, the Company may grant loans to certain officers and directors, and the companies with which they are associated. As of September 30, 2020 and December 31, 2019, the Company had $3.9 million and $3.8 million, respectively, of such loans outstanding.
SBA PPP loans
The following table presents a summary of SBA PPP loans as of September 30, 2020:
($ in thousands) | Number of Loans | Amount | ||||||||||||
Loan amount: | ||||||||||||||
$50,000 or less | 1,043 | $ | 21,551 | |||||||||||
Over $50,000 and less than $350,000 | 499 | 60,679 | ||||||||||||
Over $350,000 and less than $2,000,000 | 69 | 45,813 | ||||||||||||
$2,000,000 or more | 3 | 8,375 | ||||||||||||
Total | 1,614 | $ | 136,418 | |||||||||||
21
Loan Modifications Related to the COVID-19 Pandemic
The Company provided modifications, including payment deferments and interest only payments, to customers that are adversely affected by the COVID-19. The loan modifications were accounted for under section 4013 of the CARES Act and, therefore, the modified loans were not considered TDRs as of September 30, 2020. All types of modifications have initial modification terms of 6-months or less. At September 30, 2020, all loans under modified terms related to the COVID-19 had remaining modification terms of 4-months or less. The following table presents a summary of loans under modified terms related to the COVID-19 pandemic by portfolio segment as of September 30, 2020:
Modification Type | ||||||||||||||||||||
($ in thousands) | Payment Deferment | Interest Only Payment | Total | |||||||||||||||||
September 30, 2020 | ||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||
Commercial property | $ | 135,165 | $ | 2,397 | $ | 137,562 | ||||||||||||||
Residential property | 19,233 | — | 19,233 | |||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||
Commercial term | 11,797 | 2,960 | 14,757 | |||||||||||||||||
SBA commercial term | — | 72 | 72 | |||||||||||||||||
Total | $ | 166,195 | $ | 5,429 | $ | 171,624 | ||||||||||||||
The Company had loans under modified terms related to the COVID-19 pandemic of $171.6 million and $484.0 million at September 30, 2020 and June 30, 2020, respectively. The decrease was primarily due to expirations of modifications of $220.5 million, early terminations of modifications of $106.7 million, partially offset by subsequent modifications of $19.8 million and new modifications of $1.9 million during the three months ended September 30, 2020.
22
Allowance for Loan Losses
The increase in risks associated with economic and business conditions as a result from the COVID-19 pandemic resulted an increase in allowance for loan losses of $4.3 million and $11.1 million for the three and nine months ended September 30, 2020.
The SBA guarantee on PPP loans cannot be separated from the loan and therefore is not a separate unit of account. The Company considered the SBA guarantee in the allowance for loan losses evaluation and determined that it is not required to reserve an allowance on SBA PPP loans at September 30, 2020.
The following table presents the activities in allowance for loan losses by portfolio segment, which is consistent with the Company’s methodology for determining allowance for loan losses, for the three months ended September 30, 2020 and 2019:
($ in thousands) | Real Estate | Commercial and Industrial | Other Consumer | Total | ||||||||||||||||||||||
Balance at July 1, 2020 | $ | 15,545 | $ | 4,337 | $ | 366 | $ | 20,248 | ||||||||||||||||||
Charge-offs | — | — | (102) | (102) | ||||||||||||||||||||||
Recoveries on loans previously charged off | — | 18 | 56 | 74 | ||||||||||||||||||||||
Provision (reversal) for loan losses | 2,556 | 1,686 | 84 | 4,326 | ||||||||||||||||||||||
Balance at September 30, 2020 | $ | 18,101 | $ | 6,041 | $ | 404 | $ | 24,546 | ||||||||||||||||||
Balance at July 1, 2019 | $ | 9,711 | $ | 3,426 | $ | 191 | $ | 13,328 | ||||||||||||||||||
Charge-offs | — | (179) | (47) | (226) | ||||||||||||||||||||||
Recoveries on loans previously charged off | — | 38 | 56 | 94 | ||||||||||||||||||||||
Provision (reversal) for loan losses | (33) | (6) | (63) | (102) | ||||||||||||||||||||||
Balance at September 30, 2019 | $ | 9,678 | $ | 3,279 | $ | 137 | $ | 13,094 | ||||||||||||||||||
The following table presents the activities in allowance for loan losses by portfolio segment, which is consistent with the Company’s methodology for determining allowance for loan losses, for the nine months ended September 30, 2020 and 2019:
($ in thousands) | Real Estate | Commercial and Industrial | Other Consumer | Total | ||||||||||||||||||||||
Balance at January 1, 2020 | $ | 9,854 | $ | 4,354 | $ | 172 | $ | 14,380 | ||||||||||||||||||
Charge-offs | (138) | (916) | (241) | (1,295) | ||||||||||||||||||||||
Recoveries on loans previously charged off | 56 | 223 | 105 | 384 | ||||||||||||||||||||||
Provision for loan losses | 8,329 | 2,380 | 368 | 11,077 | ||||||||||||||||||||||
Balance at September 30, 2020 | $ | 18,101 | $ | 6,041 | $ | 404 | $ | 24,546 | ||||||||||||||||||
Balance at January 1, 2019 | $ | 9,104 | $ | 3,877 | $ | 186 | $ | 13,167 | ||||||||||||||||||
Charge-offs | (19) | (347) | (158) | (524) | ||||||||||||||||||||||
Recoveries on loans previously charged off | 4 | 112 | 128 | 244 | ||||||||||||||||||||||
Provision (reversal) for loan losses | 589 | (363) | (19) | 207 | ||||||||||||||||||||||
Balance at September 30, 2019 | $ | 9,678 | $ | 3,279 | $ | 137 | $ | 13,094 | ||||||||||||||||||
23
The following tables present the information on allowance for loan losses and recorded investments by portfolio segment and impairment methodology as of the dates indicated:
($ in thousands) | Real Estate | Commercial and Industrial | Other Consumer | Total | ||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 9 | $ | 79 | $ | — | $ | 88 | ||||||||||||||||||
Collectively evaluated for impairment | 18,092 | 5,962 | 404 | 24,458 | ||||||||||||||||||||||
Total | $ | 18,101 | $ | 6,041 | $ | 404 | $ | 24,546 | ||||||||||||||||||
Loans receivable: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 1,535 | $ | 1,940 | $ | — | $ | 3,475 | ||||||||||||||||||
Collectively evaluated for impairment | 1,212,818 | 340,578 | 21,933 | 1,575,329 | ||||||||||||||||||||||
Total | $ | 1,214,353 | $ | 342,518 | $ | 21,933 | $ | 1,578,804 | ||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 4 | $ | 15 | $ | — | $ | 19 | ||||||||||||||||||
Collectively evaluated for impairment | 9,850 | 4,339 | 172 | 14,361 | ||||||||||||||||||||||
Total | $ | 9,854 | $ | 4,354 | $ | 172 | $ | 14,380 | ||||||||||||||||||
Loans receivable: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 2,158 | $ | 2,401 | $ | — | $ | 4,559 | ||||||||||||||||||
Collectively evaluated for impairment | 1,184,903 | 238,079 | 23,290 | 1,446,272 | ||||||||||||||||||||||
Total | $ | 1,187,061 | $ | 240,480 | $ | 23,290 | $ | 1,450,831 | ||||||||||||||||||
Credit Quality Indicators
The Company classifies loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, collateral adequacy, credit documentation, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans in regards to credit risk. This analysis typically includes non-homogeneous loans, such as commercial property and commercial and industrial loans, and is performed on an ongoing basis as new information is obtained. The Company uses the following definitions for risk ratings:
Pass - Loans classified as pass include non-homogeneous loans not meeting the risk ratings defined below and smaller, homogeneous loans not assessed on an individual basis.
Special Mention - Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of repayment prospects for the loan or of the institution’s credit position at some future date.
Substandard - Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful - Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or repayment in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
24
The following table presents the risk categories for the recorded investment in loans by portfolio segment as of dates indicated:
($ in thousands) | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||
Commercial property | $ | 852,325 | $ | 1,048 | $ | 335 | $ | — | $ | 853,708 | ||||||||||||||||||||||
Residential property | 212,804 | — | — | — | 212,804 | |||||||||||||||||||||||||||
SBA property | 125,497 | — | 2,541 | — | 128,038 | |||||||||||||||||||||||||||
Construction | 19,803 | — | — | — | 19,803 | |||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||
Commercial term | 87,241 | 3,626 | — | — | 90,867 | |||||||||||||||||||||||||||
Commercial lines of credit | 90,697 | — | 1,525 | — | 92,222 | |||||||||||||||||||||||||||
SBA commercial term | 22,547 | 72 | 392 | — | 23,011 | |||||||||||||||||||||||||||
SBA PPP | 136,418 | — | — | — | 136,418 | |||||||||||||||||||||||||||
Other consumer loans | 21,866 | — | 67 | — | 21,933 | |||||||||||||||||||||||||||
Total | $ | 1,569,198 | $ | 4,746 | $ | 4,860 | $ | — | $ | 1,578,804 | ||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||
Commercial property | $ | 802,373 | $ | — | $ | 641 | $ | — | $ | 803,014 | ||||||||||||||||||||||
Residential property | 235,046 | — | — | — | 235,046 | |||||||||||||||||||||||||||
SBA property | 124,135 | 72 | 5,630 | — | 129,837 | |||||||||||||||||||||||||||
Construction | 17,453 | 1,711 | — | — | 19,164 | |||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||
Commercial term | 103,380 | — | — | — | 103,380 | |||||||||||||||||||||||||||
Commercial lines of credit | 109,880 | — | 1,888 | — | 111,768 | |||||||||||||||||||||||||||
SBA commercial term | 24,677 | — | 655 | — | 25,332 | |||||||||||||||||||||||||||
Other consumer loans | 23,242 | — | 48 | — | 23,290 | |||||||||||||||||||||||||||
Total | $ | 1,440,186 | $ | 1,783 | $ | 8,862 | $ | — | $ | 1,450,831 | ||||||||||||||||||||||
Substandard SBA property loans included $114 thousand and $2.4 million of guaranteed portion by the U.S. government agency at September 30, 2020 and December 31, 2019, respectively.
The following table presents the risk categories for the recorded investment in loans under modified terms related to the COVID-19 pandemic by portfolio segment as of the date indicated:
($ in thousands) | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||
Commercial property | $ | 137,219 | $ | 343 | $ | — | $ | — | $ | 137,562 | ||||||||||||||||||||||
Residential property | 19,233 | — | — | — | 19,233 | |||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||
Commercial term | 11,131 | 3,626 | — | — | 14,757 | |||||||||||||||||||||||||||
SBA commercial term | — | 72 | — | — | 72 | |||||||||||||||||||||||||||
Total | $ | 167,583 | $ | 4,041 | $ | — | $ | — | $ | 171,624 | ||||||||||||||||||||||
Loans that are granted modifications related to the COVID-19 pandemic in excess of 6 months, on a cumulative basis, are classified as special mention.
25
Past Due and Nonaccrual Loans
The following table presents the aging of past due recorded investment in accruing loans and nonaccrual loans by portfolio segment as of dates indicated:
Still Accruing | ||||||||||||||||||||||||||||||||
($ in thousands) | 30 to 59 Days Past Due | 60 to 89 Days Past Due | 90 or More Days Past Due | Nonaccrual | Total Past Due and Nonaccrual | |||||||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||
Residential property | $ | 189 | $ | — | $ | 699 | $ | — | $ | 888 | ||||||||||||||||||||||
SBA property | — | — | — | 923 | 923 | |||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||
Commercial lines of credit | — | — | — | 1,525 | 1,525 | |||||||||||||||||||||||||||
SBA commercial term | — | — | — | 378 | 378 | |||||||||||||||||||||||||||
Other consumer loans | 108 | 3 | — | 67 | 178 | |||||||||||||||||||||||||||
Total | $ | 298 | $ | 3 | $ | 699 | $ | 2,893 | $ | 3,893 | ||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||
Residential property | $ | — | $ | 697 | $ | — | $ | — | $ | 697 | ||||||||||||||||||||||
SBA property | 794 | — | — | 442 | 1,236 | |||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||
Commercial lines of credit | — | — | — | 1,888 | 1,888 | |||||||||||||||||||||||||||
SBA commercial term | — | 189 | 287 | 159 | 635 | |||||||||||||||||||||||||||
Other consumer loans | 99 | 39 | — | 48 | 186 | |||||||||||||||||||||||||||
Total | $ | 893 | $ | 925 | $ | 287 | $ | 2,537 | $ | 4,642 | ||||||||||||||||||||||
There were no nonaccrual loans guaranteed by a U.S. government agency at September 30, 2020 and December 31, 2019.
All loans under modified terms related to the COVID-19 pandemic were on accrual status and current at September 30, 2020.
The Company had a residential property loan past due 90 days or more and still accruing at September 30, 2020, which management believes that the loan is well secured and the Bank is in the process of collection.
26
Impaired Loans
Loans are considered impaired in the following cases: (i) the loan is on nonaccrual, (ii) when principal or interest payments on the loan have been contractually past due for 90 days or more, unless the loan is both well-collateralized and in the process of collection, (iii) the loan is classified as a TDR where terms not typically granted by the Company were offered to the borrower, (iv) when current information or events make it unlikely to collect the loan balance in full according to the contractual terms of the loan agreement, (v) there is a deterioration in the borrower’s financial condition that raises uncertainty as to timely collection of either principal or interest, or (vi) full payment of both principal and interest of the loan according to the original contractual terms is in doubt.
The following table presents loans individually evaluated for impairment by portfolio segment as of the dates indicated. The recorded investment presents customer balances net of any partial charge-offs recognized on the loans and net of any deferred fees and costs.
With No Allowance Recorded | With an Allowance Recorded | |||||||||||||||||||||||||||||||
($ in thousands) | Recorded Investment | Unpaid Principal Balance | Recorded Investment | Unpaid Principal Balance | Related Allowance | |||||||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||
Commercial property | $ | 335 | $ | 334 | $ | — | $ | — | $ | — | ||||||||||||||||||||||
SBA property | 977 | 1,071 | 223 | 221 | 9 | |||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||
Commercial term | 22 | 22 | — | — | — | |||||||||||||||||||||||||||
Commercial lines of credit | 1,231 | 1,231 | 294 | 294 | 79 | |||||||||||||||||||||||||||
SBA commercial term | 393 | 417 | — | — | — | |||||||||||||||||||||||||||
Total | $ | 2,958 | $ | 3,075 | $ | 517 | $ | 515 | $ | 88 | ||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||
Commercial property | $ | 339 | $ | 338 | $ | — | $ | — | $ | — | ||||||||||||||||||||||
SBA property | 1,699 | 1,828 | 120 | 154 | 4 | |||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||
Commercial term | 28 | 28 | — | — | — | |||||||||||||||||||||||||||
Commercial lines of credit | 1,888 | 1,888 | — | — | — | |||||||||||||||||||||||||||
SBA commercial term | 457 | 495 | 28 | 28 | 15 | |||||||||||||||||||||||||||
Total | $ | 4,411 | $ | 4,577 | $ | 148 | $ | 182 | $ | 19 | ||||||||||||||||||||||
27
The following table presents information on the recorded investment in impaired loans by portfolio segment for the three months ended September 30, 2020 and 2019:
Three Months Ended September 30, | ||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||
($ in thousands) | Average Recorded Investment | Interest Income | Average Recorded Investment | Interest Income | ||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||
Commercial property | $ | 336 | $ | 6 | $ | 341 | $ | 6 | ||||||||||||||||||
SBA property | 1,203 | 4 | 1,896 | 5 | ||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||
Commercial term | 24 | — | 43 | 1 | ||||||||||||||||||||||
Commercial lines of credit | 1,747 | — | 327 | — | ||||||||||||||||||||||
SBA commercial term | 395 | — | 105 | 1 | ||||||||||||||||||||||
Total | $ | 3,705 | $ | 10 | $ | 2,712 | $ | 13 | ||||||||||||||||||
The following table presents information on the recorded investment in impaired loans by portfolio segment for the nine months ended September 30, 2020 and 2019:
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||
($ in thousands) | Average Recorded Investment | Interest Income | Average Recorded Investment | Interest Income | ||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||
Commercial property | $ | 337 | $ | 17 | $ | 114 | $ | 6 | ||||||||||||||||||
Residential property | — | — | 50 | — | ||||||||||||||||||||||
SBA property | 1,554 | 13 | 1,637 | 17 | ||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||
Commercial term | 25 | 1 | 52 | 3 | ||||||||||||||||||||||
Commercial lines of credit | 2,085 | — | 109 | — | ||||||||||||||||||||||
SBA commercial term | 451 | 1 | 135 | 3 | ||||||||||||||||||||||
Total | $ | 4,452 | $ | 32 | $ | 2,097 | $ | 29 | ||||||||||||||||||
The following presents a summary of interest foregone on impaired loans for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Interest income that would have been recognized had impaired loans performed in accordance with their original terms | $ | 53 | $ | 49 | $ | 198 | $ | 113 | ||||||||||||||||||
Less: interest income recognized on impaired loans on a cash basis | (10) | (13) | (32) | (29) | ||||||||||||||||||||||
Interest income foregone on impaired loans | $ | 43 | $ | 36 | $ | 166 | $ | 84 | ||||||||||||||||||
28
Troubled Debt Restructurings
The following table presents the composition of loans that were modified as TDRs by portfolio segment as of the dates indicated:
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Accruing | Nonaccrual | Total | Accruing | Nonaccrual | Total | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||||||||
Commercial property | $ | 335 | $ | — | $ | 335 | $ | 339 | $ | — | $ | 339 | ||||||||||||||||||||||||||
SBA property | 277 | 38 | 315 | 294 | 121 | 415 | ||||||||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||||||||
Commercial term | 22 | — | 22 | 28 | — | 28 | ||||||||||||||||||||||||||||||||
SBA commercial term | 15 | — | 15 | 39 | — | 39 | ||||||||||||||||||||||||||||||||
Total | $ | 649 | $ | 38 | $ | 687 | $ | 700 | $ | 121 | $ | 821 | ||||||||||||||||||||||||||
The following table presents information on new loans that were modified as TDRs for the three months ended September 30, 2020 and 2019:
Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | 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 | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||||||||
Commercial property | — | $ | — | $ | — | 1 | $ | 341 | $ | 341 | ||||||||||||||||||||||||||||
SBA property (1) | — | — | — | 1 | 123 | 123 | ||||||||||||||||||||||||||||||||
Total | — | $ | — | $ | — | 2 | $ | 464 | $ | 464 | ||||||||||||||||||||||||||||
(1) Modified by deferral of principal payment.
The following table presents information on new loans that were modified as TDRs for the nine months ended September 30, 2020 and 2019:
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | 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 | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||||||||
Commercial property | — | $ | — | $ | — | 1 | $ | 341 | $ | 341 | ||||||||||||||||||||||||||||
SBA property (1) | — | — | — | 2 | 254 | 254 | ||||||||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||||||||
SBA commercial term (1) | 2 | $ | 37 | $ | 37 | — | $ | — | $ | — | ||||||||||||||||||||||||||||
Total | 2 | $ | 37 | $ | 37 | 3 | $ | 595 | $ | 595 | ||||||||||||||||||||||||||||
(1) Modified by deferral of principal payment.
The Company had no commitments to lend to customers with outstanding loans that were classified as TDRs as of September 30, 2020 and December 31, 2019.
The determination of the allowance for loan losses related to TDRs depends on the collectability of principal and interest, according to the modified repayment terms. Loans that were modified as TDRs were individually evaluated for impairment and the Company allocated none and $4 thousand of allowance for loan losses as of September 30, 2020 and December 31, 2019, respectively.
29
There were no loans that were modified as TDRs for which there was a payment default within twelve months following the modification for the three months ended September 30, 2020 and 2019. The following table presents information on loans that were modified as TDRs for which there was a payment default within twelve months following the modification for the nine months ended September 30, 2020 and 2019:
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||
($ in thousands) | Number of Loans | Recorded Investment at Date of Default | Number of Loans | Recorded Investment at Date of Default | ||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||
SBA commercial term | 1 | $ | 26 | — | $ | — | ||||||||||||||||||||
Total | 1 | $ | 26 | — | $ | — | ||||||||||||||||||||
Purchases, Sales, and Transfers
The following table presents a summary of loans held-for-investment transferred to loans held-for-sale for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||
Residential property | $ | — | $ | 522 | $ | 1,125 | $ | 824 | ||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||
SBA commercial term | — | — | 230 | — | ||||||||||||||||||||||
Total | $ | — | $ | 522 | $ | 1,355 | $ | 824 | ||||||||||||||||||
The following table presents a summary of loans held-for-sale transferred to loans held-for-investment for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||
Residential property | $ | — | $ | — | $ | 697 | $ | — | ||||||||||||||||||
Total | $ | — | $ | — | $ | 697 | $ | — | ||||||||||||||||||
The Company had no purchases of loans held-for-investment during the three and nine months ended September 30, 2020. The Company purchased residential property loans of $893 thousand during the three and nine months ended September 30, 2019.
The Company had no sales of loans held-for-investment during the three and nine months ended September 30, 2020 and 2019. When the Company changes its intent to hold loans for investment, the loans are transferred to held-for-sale.
Loans Held-For-Sale
The following table presents a composition of loans held-for-sale as of the dates indicated:
($ in thousands) | September 30, 2020 | December 31, 2019 | ||||||||||||
Real estate loans: | ||||||||||||||
Residential property | $ | 4,047 | $ | 760 | ||||||||||
SBA property | 24,197 | 150 | ||||||||||||
Commercial and industrial loans: | ||||||||||||||
SBA commercial term | 2,634 | 1,065 | ||||||||||||
Total | $ | 30,878 | $ | 1,975 | ||||||||||
Loans held-for-sale are carried at the lower of cost or fair value. When a determination is made at the time of commitment to originate as held-for-investment, it is the Company’s intent to hold these loans to maturity or for the “foreseeable future,” subject to periodic reviews under the Company’s management evaluation processes, including asset/liability management and credit risk management. When the Company subsequently changes its intent to hold certain loans, the loans are transferred to held-for-sale at the lower of cost or fair value. Certain loans are transferred to held-for-sale with write-downs to allowance for loan losses.
30
Note 5 - Servicing Assets
At September 30, 2020 and December 31, 2019, total servicing assets were $6.2 million and $6.8 million, respectively. The Company sold loans of $8.6 million and $22.2 million, respectively, with the servicing rights retained and recognized a net gain on sale of $689 thousand and $1.5 million, respectively, during the three months ended September 30, 2020 and 2019. During the nine months ended September 30, 2020 and 2019, the Company sold loans of $47.1 million and $72.5 million, respectively, with the servicing rights retained and recognized a net gain on sale of $2.8 million and $4.5 million, respectively. Loan servicing income was $856 thousand and $534 thousand, respectively, for the three months ended September 30, 2020 and 2019, and $2.3 million and $1.7 million, respectively, for the nine months ended September 30, 2020 and 2019.
The following table presents the composition of servicing assets with key assumptions used to estimate the fair value as of the dates indicated:
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Residential Property | SBA Property | SBA Commercial Term | Residential Property | SBA Property | SBA Commercial Term | ||||||||||||||||||||||||||||||||
Carrying amount | $ | 117 | $ | 5,374 | $ | 675 | $ | 171 | $ | 5,805 | $ | 822 | ||||||||||||||||||||||||||
Fair value | $ | 140 | $ | 7,890 | $ | 942 | $ | 200 | $ | 6,693 | $ | 976 | ||||||||||||||||||||||||||
Discount rate | 11.25 | % | 13.25 | % | 12.75 | % | 11.25 | % | 13.25 | % | 12.75 | % | ||||||||||||||||||||||||||
Prepayment speed | 27.60 | % | 10.78 | % | 10.70 | % | 26.60 | % | 16.28 | % | 16.03 | % | ||||||||||||||||||||||||||
Weighted average remaining life | 23.4 years | 21.1 years | 6.8 years | 24.2 years | 21.3 years | 7.0 years | ||||||||||||||||||||||||||||||||
Underlying loans being serviced | $ | 23,618 | $ | 384,356 | $ | 76,677 | $ | 32,428 | $ | 384,007 | $ | 82,181 | ||||||||||||||||||||||||||
The following table presents activity in servicing assets for the three months ended September 30, 2020 and 2019:
Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Residential Property | SBA Property | SBA Commercial Term | Residential Property | SBA Property | SBA Commercial Term | ||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 125 | $ | 5,554 | $ | 720 | $ | 204 | $ | 6,094 | $ | 932 | ||||||||||||||||||||||||||
Additions | — | 140 | 16 | — | 292 | 39 | ||||||||||||||||||||||||||||||||
Amortization | (8) | (320) | (61) | (15) | (538) | (109) | ||||||||||||||||||||||||||||||||
Balance at end of period | $ | 117 | $ | 5,374 | $ | 675 | $ | 189 | $ | 5,848 | $ | 862 | ||||||||||||||||||||||||||
The following table presents activity in servicing assets for the nine months ended September 30, 2020 and 2019:
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Residential Property | SBA Property | SBA Commercial Term | Residential Property | SBA Property | SBA Commercial Term | ||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 171 | $ | 5,805 | $ | 822 | $ | 244 | $ | 6,349 | $ | 1,073 | ||||||||||||||||||||||||||
Additions | — | 653 | 100 | — | 962 | 146 | ||||||||||||||||||||||||||||||||
Amortization | (54) | (1,084) | (247) | (55) | (1,463) | (357) | ||||||||||||||||||||||||||||||||
Balance at end of period | $ | 117 | $ | 5,374 | $ | 675 | $ | 189 | $ | 5,848 | $ | 862 | ||||||||||||||||||||||||||
31
Note 6 - Other Real Estate Owned
The following table presents activity in OREO for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Balance at beginning of period | $ | 376 | $ | 395 | $ | — | $ | — | ||||||||||||||||||
Additions | 2,490 | — | 2,866 | 395 | ||||||||||||||||||||||
Sales | (2,490) | (329) | (2,490) | (329) | ||||||||||||||||||||||
Net change in valuation allowance | — | (66) | — | (66) | ||||||||||||||||||||||
Balance at end of period | $ | 376 | $ | — | $ | 376 | $ | — | ||||||||||||||||||
The following table presents activity in OREO valuation allowance for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Balance at beginning of period | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Additions | — | 66 | — | 66 | ||||||||||||||||||||||
Net direct write-downs and removal from sale | — | (66) | — | (66) | ||||||||||||||||||||||
Balance at end of period | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
The following table presents expenses related to OREOs for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Net (gain) loss on sales | $ | — | $ | — | $ | — | $ | 1 | ||||||||||||||||||
Operating expenses, net of rental income | 2 | — | 2 | — | ||||||||||||||||||||||
Total | $ | 2 | $ | — | $ | 2 | $ | 1 | ||||||||||||||||||
The Company provided a loan of $1.5 million to finance the sale of its OREO property during the three and nine months ended September 30, 2020. The Company did not provide loans to finance the sale of its OREO property during the three and nine months ended September 30, 2019.
32
Note 7 - Operating Leases
On January 1, 2019, the Company adopted , “Leases (Topic 842),” and all subsequent ASUs that are related to Topic 842. The Company adopted this ASU using the optional transition method with a cumulative effect adjustment to retained earnings without restating prior financial statements for comparable amounts. As a result, the Company recognized right-of-use assets and liabilities of $9.6 million and $10.6 million, respectively, with a cumulative effect adjustment of $53 thousand to retained earnings at the date of adoption. The Company made an election to include both the lease and non-lease components as a single component and account for it as a lease.
The Company’s operating leases are for its headquarters office spaces, and retail branch and LPO locations. Most leases include one or more options to renew, with renewal terms that can extend the lease term from to five years. The exercise of lease renewal option is at the Company’s sole discretion. Certain leases with an initial term of 12 months or less are not recorded on the balance sheet and lease expenses for these leases are recognized on a straight-line basis over the lease term. None of the Company’s lease agreements contain any material residual value guarantees or material restrictive covenants. The Company also leases certain equipment, such as copy machines and scanners, but they are determined to be immaterial.
The following table presents operating lease cost and supplemental cash flow information related to leases for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Operating lease cost (1) | $ | 669 | $ | 680 | $ | 1,985 | $ | 1,953 | ||||||||||||||||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||||||||||||||||||||||
Operating cash flows from operating leases | $ | 680 | $ | 693 | 2,107 | 2,012 | ||||||||||||||||||||
Right of use assets obtained in exchange for lease obligations | $ | 51 | $ | 28 | 105 | 1,616 | ||||||||||||||||||||
(1) Included in Occupancy and Equipment on the Consolidated Statements of Income.
The Company used the incremental borrowing rate based on the information available at lease commencement in determining the present value of lease payments. The following table presents supplemental balance sheet information related to leases as of the dates indicated:
($ in thousands) | September 30, 2020 | December 31, 2019 | ||||||||||||
Operating leases: | ||||||||||||||
Operating lease assets | $ | 7,329 | $ | 8,991 | ||||||||||
Operating lease liabilities | $ | 8,204 | $ | 9,990 | ||||||||||
Weighted-average remaining lease term | 4.4 years | 5.0 years | ||||||||||||
Weighted-average discount rate | 2.80 | % | 2.81 | % | ||||||||||
The following table presets maturities of operating lease liabilities as of September 30, 2020:
($ in thousands) | September 30, 2020 | |||||||
Maturities: | ||||||||
2020 | $ | 641 | ||||||
2021 | 2,330 | |||||||
2022 | 2,171 | |||||||
2023 | 1,828 | |||||||
2024 | 547 | |||||||
After 2024 | 1,352 | |||||||
Total lease payment | 8,869 | |||||||
Imputed Interest | (665) | |||||||
Present value of operating lease liabilities | $ | 8,204 | ||||||
33
Note 8 - Federal Home Loan Bank Advances and Other Borrowings
FHLB Advances
The Company had outstanding FHLB advances of $130.0 million and $20.0 million at September 30, 2020 and December 31, 2019, respectively. FHLB advances consisted of fixed interest rate term borrowings of $130.0 million with original maturity terms ranging from 6 months to 5 years and weighted-average interest rate of 0.51% at September 30, 2020. At December 31, 2019, FHLB advances consisted of fixed interest rate term borrowings with original maturity terms ranging from 3 to 5 years and weighted-average interest rate of 1.92%. Each borrowing is payable at its maturity date. Borrowings paid early are subject to a prepayment penalty.
At September 30, 2020 and December 31, 2019, loans pledged to secure borrowings from the FHLB were $609.4 million and $621.7 million, respectively. The Company’s investment in capital stock of the FHLB of San Francisco totaled $8.3 million and $8.2 million, respectively, at September 30, 2020 and December 31, 2019. The Company had additional borrowing capacity of $321.1 million and $404.8 million, respectively, from the FHLB as of September 30, 2020 and December 31, 2019.
Other Borrowing Arrangements
At September 30, 2020, the Company had $33.8 million of unused borrowing capacity from the Federal Reserve Discount Window, to which the Company pledged loans with a carrying value of $41.8 million with no outstanding borrowings. In addition, the Company may borrow up to approximately $65.0 million overnight federal funds lines with correspondent financial institutions at September 30, 2020.
Note 9 - Shareholders’ Equity
Stock Repurchase
On January 23, 2020, the Company announced that on November 22, 2019, its Board of Directors approved a $6.5 million stock repurchase program to commence upon the opening of the Company’s trading window for the first quarter of 2020 and continue through November 20, 2021. The Company completed the repurchase program in March 2020. The Company repurchased and retired 428,474 shares of common stock at a weighted-average price of $15.14 per share, totaling $6.5 million under this repurchase program.
34
Note 10 - Share-Based Compensation
On July 25, 2013, the Company adopted 2013 Equity Based Stock Compensation Plan (“2013 EBSC Plan”) approved by its shareholders to replace the 2003 Stock Option Plan. The 2013 EBSC Plan provides 1,114,446 shares of common stock for equity based compensation awards including incentive and non-qualified stock options and restricted stock awards. As of September 30, 2020, there were 542,454 shares available for future grants.
Share-Based Compensation Expense
The following table presents share-based compensation expense and the related tax benefits for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Share-based compensation expense related to: | ||||||||||||||||||||||||||
Stock options | $ | 162 | $ | 158 | $ | 478 | $ | 481 | ||||||||||||||||||
Restricted stock awards | 38 | 22 | 114 | 22 | ||||||||||||||||||||||
Total share-based compensation expense | $ | 200 | $ | 180 | $ | 592 | $ | 503 | ||||||||||||||||||
Related tax benefits | $ | 21 | $ | 11 | $ | 61 | $ | 33 | ||||||||||||||||||
The following table presents unrecognized share-based compensation expense as of September 30, 2020:
($ in thousands) | Unrecognized Expense | Weighted-Average Remaining Expected Recognition Period | ||||||||||||
Unrecognized share-based compensation expense related to: | ||||||||||||||
Stock options | $ | 485 | 2.2 years | |||||||||||
Restricted stock awards | 475 | 3.3 years | ||||||||||||
Total unrecognized share-based compensation expense | $ | 960 | 2.8 years | |||||||||||
Stock Options
The Company has issued stock options to certain employees, officers and directors. Stock options are issued with exercise prices of the closing market price of the Company’s stock on the grant date, and generally have a -to five-year vesting period with contractual terms of ten years.
The following table represents stock option activity for the three months ended September 30, 2020:
Three Months Ended September 30, 2020 | ||||||||||||||||||||||||||
($ in thousands except per share data) | Number of Shares | Weighted-Average Exercise Price Per Share | Weighted-Average Contractual Term | Aggregated Intrinsic Value | ||||||||||||||||||||||
Outstanding at beginning of period | 726,143 | $ | 10.84 | 5.6 years | $ | — | ||||||||||||||||||||
Exercised | (868) | $ | 3.38 | 3.8 years | ||||||||||||||||||||||
Outstanding at end of period | 725,275 | $ | 10.85 | 5.3 years | $ | — | ||||||||||||||||||||
Exercisable at end of period | 505,098 | $ | 9.79 | 4.8 years | $ | — | ||||||||||||||||||||
The following table represents stock option activity for the nine months ended September 30, 2020:
Nine Months Ended September 30, 2020 | ||||||||||||||||||||||||||
($ in thousands except per share data) | Number of Shares | Weighted-Average Exercise Price Per Share | Weighted-Average Contractual Term | Aggregated Intrinsic Value | ||||||||||||||||||||||
Outstanding at beginning of period | 829,376 | $ | 10.32 | 5.8 years | $ | 5,776 | ||||||||||||||||||||
Exercised | (99,261) | $ | 6.41 | 3.2 years | ||||||||||||||||||||||
Forfeited | (4,840) | $ | 10.33 | 5.6 years | ||||||||||||||||||||||
Outstanding at end of period | 725,275 | $ | 10.85 | 5.3 years | $ | — | ||||||||||||||||||||
Exercisable at end of period | 505,098 | $ | 9.79 | 4.8 years | $ | — | ||||||||||||||||||||
35
The following table represents information regarding unvested stock options for the three and nine months ended September 30, 2020:
Three Months Ended September 30, 2020 | Nine Months Ended September 30, 2020 | |||||||||||||||||||||||||
Number of Shares | Weighted-Average Exercise Price Per Share | Number of Shares | Weighted-Average Exercise Price Per Share | |||||||||||||||||||||||
Outstanding at beginning of period | 224,177 | $ | 13.29 | 246,317 | $ | 13.31 | ||||||||||||||||||||
Vested | (4,000) | $ | 14.00 | (21,300) | $ | 14.38 | ||||||||||||||||||||
Forfeited | — | $ | — | (4,840) | $ | 10.33 | ||||||||||||||||||||
Outstanding at end of period | 220,177 | $ | 13.27 | 220,177 | $ | 13.27 | ||||||||||||||||||||
Restricted Stock Awards
The Company also has granted restricted stock awards (“RSAs”) to certain employees and officers. The RSAs are valued at the closing market price of the Company’s stock on the grant date and generally have a -to five-year vesting period. The following table represents RSAs activity for the three and nine months ended September 30, 2020:
Three Months Ended September 30, 2020 | Nine Months Ended September 30, 2020 | |||||||||||||||||||||||||
Number of Shares | Weighted-Average Grant Date Fair Value Per Share | Number of Shares | Weighted-Average Grant Date Fair Value Per Share | |||||||||||||||||||||||
Outstanding at beginning of period | 38,400 | $ | 16.53 | 37,400 | $ | 16.60 | ||||||||||||||||||||
Granted | 900 | $ | 9.33 | 1,900 | $ | 11.64 | ||||||||||||||||||||
Vested | (9,000) | $ | 16.69 | (9,000) | $ | 16.69 | ||||||||||||||||||||
Outstanding at end of period | 30,300 | $ | 16.27 | 30,300 | $ | 16.27 | ||||||||||||||||||||
Note 11 - Income Taxes
Income tax expense was $1.5 million and $2.9 million, respectively, and the effective tax rate was 29.8% and 29.7%, respectively, for the three months ended September 30, 2020 and 2019. For the nine months ended September 30, 2020 and 2019, income tax expense was $4.4 million and $8.4 million, respectively, and the effective tax rate was 29.7% and 29.7%, respectively.
At September 30, 2020 and December 31, 2019, the Company had no unrecognized tax benefits or accrued interest. At September 30, 2020, the Company had penalties of $4 thousand due to underpayments of estimated state taxes for 2019. The Company had no penalties at December 31, 2019.
The Company and its subsidiaries are subject to U.S. federal and various state jurisdictions income tax examinations. As of September 30, 2020, the Company is no longer subject to examination by taxing authorities for tax years before 2017 for federal taxes and before 2016 for various state jurisdictions. The statute of limitations vary by state, and state taxes other than California have been minimal and immaterial to the Company’s financial results.
36
Note 12 - Earnings Per Share
The following table presents the computations of basic and diluted EPS for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands, except per share) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Basic earnings per share: | ||||||||||||||||||||||||||
Net income | $ | 3,449 | $ | 6,785 | $ | 10,388 | $ | 19,950 | ||||||||||||||||||
Less: income allocated to unvested restricted stock | (8) | (8) | (25) | (8) | ||||||||||||||||||||||
Net income allocated to common stock | $ | 3,441 | $ | 6,777 | $ | 10,363 | $ | 19,942 | ||||||||||||||||||
Weighted-average total common shares outstanding | 15,378,374 | 15,835,139 | 15,432,353 | 15,949,962 | ||||||||||||||||||||||
Less: weighted-average unvested restricted stock | (34,486) | (18,870) | (36,878) | (6,359) | ||||||||||||||||||||||
Weighted-average common shares outstanding, basic | 15,343,888 | 15,816,269 | 15,395,475 | 15,943,603 | ||||||||||||||||||||||
Basic earnings per share | $ | 0.22 | $ | 0.43 | $ | 0.67 | $ | 1.25 | ||||||||||||||||||
Diluted earnings per share: | ||||||||||||||||||||||||||
Net income allocated to common stock | $ | 3,441 | $ | 6,777 | $ | 10,363 | $ | 19,942 | ||||||||||||||||||
Weighted-average common shares outstanding, basic | 15,343,888 | 15,816,269 | 15,395,475 | 15,943,603 | ||||||||||||||||||||||
Diluted effect of stock options | 33,643 | 283,329 | 70,732 | 288,245 | ||||||||||||||||||||||
Weighted-average common shares outstanding, diluted | 15,377,531 | 16,099,598 | 15,466,207 | 16,231,848 | ||||||||||||||||||||||
Diluted earnings per share | $ | 0.22 | $ | 0.42 | $ | 0.67 | $ | 1.23 | ||||||||||||||||||
There were 660,859 and 163,000 stock options were excluded in computing diluted EPS because they were anti-dilutive for three and nine months ended September 30, 2020, respectively. For three and nine months ended September 30, 2019, there were 155,000 and 163,000 stock options excluded in computing diluted EPS because they were anti-dilutive, respectively.
37
Note 13 - Commitments and Contingencies
In the ordinary course of business, the Company enters into financial commitments to meet the financing needs of its customers. These financial commitments include commitments to extend credit and letters of credit. Those instruments involve to varying degrees, elements of credit, and interest rate risk not recognized in the Company’s consolidated financial statements.
As of September 30, 2020 and December 31, 2019, the Company had the following outstanding financial commitments whose contractual amount represents credit risk:
($ in thousands) | September 30, 2020 | December 31, 2019 | ||||||||||||
Commitments to extend credit | $ | 207,142 | $ | 171,608 | ||||||||||
Standby letters of credit | 4,584 | 3,300 | ||||||||||||
Commercial letters of credit | 309 | 292 | ||||||||||||
Total | $ | 212,035 | $ | 175,200 | ||||||||||
The Company’s exposure to loan loss in the event of nonperformance on commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments as it does for the loans reflected in the consolidated financial statements. The Company maintained reserve for off-balance sheet items of $267 thousand and $301 thousand, respectively, at September 30, 2020 and December 31, 2019, in Accrued Interest Payable and Other Liabilities in the Consolidated Balance Sheets.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since many of the commitments are expected to expire without being drawn upon, the total amounts do not necessarily represent future cash requirements. The Company evaluates each client’s credit worthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by the Company is based on management’s credit evaluation of the customer.
Litigation
The Company is involved in various matters of litigation, which have arisen in the ordinary course of business. In the opinion of management, the disposition of pending matters of litigation will not have a material effect on the Company’s consolidated financial statements.
COVID-19 Pandemic
The ongoing COVID-19 pandemic, and governmental and societal responses thereto, have had a severe impact on global economic and market conditions, including significant disruption of, and volatility in, financial markets; global supply chain disruptions; and the institution of social distancing and shelter-in-place requirements that have resulted in temporary closures of many businesses, lost revenues, and increased unemployment throughout the U.S., but also specifically in California, where most of the Company’s operations and a large majority of its customers are located. These conditions have impacted and are expected in the future to impact its business, results of operations, and financial condition negatively.
38
Note 14 - Regulatory Matters
Under the final rules implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (“Basel III rules”), the Bank must hold a capital conservation buffer of 2.50% above the adequately capitalized risk-based capital ratios. Management believes as of September 30, 2020 and December 31, 2019, the Bank met all capital adequacy requirements to which they are subject to. Based on changes to the Federal Reserve’s definition of a “Small Bank Holding Company” that increased the threshold to $3 billion in assets in August 2018, the Company is not currently subject to separate minimum capital measurements. At such time as the Company reaches the $3 billion asset level, it will again be subject to capital measurements independent of the Bank. For comparison purposes, the Company’s ratios are included in following discussion as well, all of which would have exceeded the “well-capitalized” level had the Company been subject to separate capital minimums. The Company and the Bank’s capital conservation buffer was 8.86% and 8.60%, respectively, as of September 30, 2020, and 8.90% and 8.71%, respectively, as of December 31, 2019. Unrealized gain or loss on securities available-for-sale is not included in computing regulatory capital. The following table presents the regulatory capital amounts and ratios for the Company and the Bank as of dates indicated:
Actual | Minimum Capital Requirement | To Be Well Capitalized Under Prompt Corrective Provisions | ||||||||||||||||||||||||||||||||||||
($ in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||||||||||||||
PCB Bancorp | ||||||||||||||||||||||||||||||||||||||
Common tier 1 capital (to risk-weighted assets) | $ | 226,728 | 15.60 | % | $ | 65,404 | 4.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
Total capital (to risk-weighted assets) | 244,978 | 16.86 | % | 116,274 | 8.0 | % | N/A | N/A | ||||||||||||||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | 226,728 | 15.60 | % | 87,206 | 6.0 | % | N/A | N/A | ||||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | 226,728 | 11.40 | % | 79,532 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||||||||||
Pacific City Bank | ||||||||||||||||||||||||||||||||||||||
Common tier 1 capital (to risk-weighted assets) | $ | 222,960 | 15.34 | % | $ | 65,401 | 4.5 | % | $ | 94,468 | 6.5 | % | ||||||||||||||||||||||||||
Total capital (to risk-weighted assets) | 241,209 | 16.60 | % | 116,269 | 8.0 | % | 145,336 | 10.0 | % | |||||||||||||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | 222,960 | 15.34 | % | 87,202 | 6.0 | % | 116,269 | 8.0 | % | |||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | 222,960 | 11.21 | % | 79,529 | 4.0 | % | 99,412 | 5.0 | % | |||||||||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||||||||
PCB Bancorp | ||||||||||||||||||||||||||||||||||||||
Common tier 1 capital (to risk-weighted assets) | $ | 226,069 | 15.87 | % | $ | 64,087 | 4.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
Total capital (to risk-weighted assets) | 240,750 | 16.90 | % | 113,933 | 8.0 | % | N/A | N/A | ||||||||||||||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | 226,069 | 15.87 | % | 85,450 | 6.0 | % | N/A | N/A | ||||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | 226,069 | 13.23 | % | 68,355 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||||||||||
Pacific City Bank | ||||||||||||||||||||||||||||||||||||||
Common tier 1 capital (to risk-weighted assets) | $ | 223,241 | 15.68 | % | $ | 64,084 | 4.5 | % | $ | 92,566 | 6.5 | % | ||||||||||||||||||||||||||
Total capital (to risk-weighted assets) | 237,922 | 16.71 | % | 113,928 | 8.0 | % | 142,410 | 10.0 | % | |||||||||||||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | 223,241 | 15.68 | % | 85,446 | 6.0 | % | 113,928 | 8.0 | % | |||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | 223,241 | 13.06 | % | 68,354 | 4.0 | % | 85,442 | 5.0 | % | |||||||||||||||||||||||||||||
39
The California Financial Code provides that a bank may not make a cash distribution to its shareholders in excess of the lesser of the bank’s undivided profits or the bank’s net income for its last three fiscal years less the amount of any distribution made to the bank’s shareholder during the same period. As a California corporation, the Company is subject to the limitations of California law, which allows a corporation to distribute cash or property to shareholders, including a dividend or repurchase or redemption of shares, if the corporation meets either a retained earnings test or a “balance sheet” test. Under the retained earnings test, the Company may make a distribution from retained earnings to the extent that its retained earnings exceed the sum of (a) the amount of the distribution plus (b) the amount, if any, of dividends in arrears on shares with preferential dividend rights. The Company may also make a distribution if, immediately after the distribution, the value of its assets equals or exceeds the sum of (a) its total liabilities plus (b) the liquidation preference of any shares which have a preference upon dissolution over the rights of shareholders receiving the distribution. Indebtedness is not considered a liability if the terms of such indebtedness provide that payment of principal and interest thereon are to be made only if, and to the extent that, a distribution to shareholders could be made under the balance sheet test.
The Federal Reserve, the Federal Deposit Insurance Corporation (the “FDIC”) and the California Department of Financial Protection and Innovation (the “CDFPI”) periodically examine the Company’s business, including compliance with laws and regulations. If, as a result of an examination, a banking agency were to determine that the Company’s financial condition, capital resources, asset quality, earnings prospects, management, liquidity or other aspects of any of the Company’s operations had become unsatisfactory, or that the Company was in violation of any law or regulation, they may take a number of different remedial actions as they deem appropriate. These actions include the power to enjoin “unsafe or unsound” practices, to require affirmative action to correct any conditions resulting from any violation or practice, to issue an administrative order that can be judicially enforced, to direct an increase in Company’s capital, to restrict growth, to assess civil money penalties, to fine or remove officers and directors and, if it is concluded that such conditions cannot be corrected or there is an imminent risk of loss to depositors, to terminate the Company’s deposit insurance and place the Company into receivership or conservatorship.
On April 30, 2019, the FDIC, the CDFPI and the Bank entered into a stipulation consenting to the issuance of a consent order (the “Order”) relating to the Bank’s BSA/AML. Subsequent to the Order, the Bank implemented many actions to respond to the requirements of the Order and submitted all required reports to the FDIC and CDFPI. On September 30, 2020, the FDIC and CDFPI terminated the Order upon the Bank’s satisfaction of the terms and requirements of the Order to their satisfaction.
40
Note 15 - Revenue Recognition
Topic 606, “Revenue from Contracts with Customers,” does not apply to revenue associated with financial instruments, including revenue from loans and securities. In addition, certain noninterest income streams such as gain or loss associated with mortgage servicing assets and financial guarantees are also not within the scope. Topic 606 is applicable to noninterest income such as deposit related fees, interchange fees, and merchant related income. Noninterest income considered to be within the scope of Topic 606 is discussed below.
Service charges and fees on deposits: Deposit account service charges consist of monthly service fees, account analysis fees, non-sufficient funds (“NSF”) charges and other deposit related fees. The Company’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. NSF charges, and other deposit account service charges are largely transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time as incurred.
Debit card fees: When customers use their debit cards to pay merchants for goods or services, the Company retains a fee from the funds collected from the related deposit account and transfers the remaining funds to the payment network for remittance to the merchant. The performance obligation to the merchant is satisfied and the fee is recognized at the point in time when the funds are collected and transferred to the payment network.
Gain (loss) on sale of other real estate owned: The Company’s performance obligation for sale of OREO is the transfer of title and ownership rights of the OREO to the buyer, which occurs at the settlement date when the sale proceeds are received and income is recognized.
Wire transfer fees and other service charges: Wire transfer fees and other service charges are transaction based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time as incurred.
The following table presents revenue from contracts with customers within the scope of ASC 606 for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Noninterest income in-scope of Topic 606 | ||||||||||||||||||||||||||
Service charges and fees on deposits: | ||||||||||||||||||||||||||
Monthly service fees | $ | 19 | $ | 27 | $ | 68 | $ | 84 | ||||||||||||||||||
Account analysis fees | 206 | 252 | 634 | 721 | ||||||||||||||||||||||
Non-sufficient funds charges | 39 | 102 | 181 | 261 | ||||||||||||||||||||||
Other deposit related fees | 16 | 24 | 62 | 71 | ||||||||||||||||||||||
Total service charges and fees on deposits | 280 | 405 | 945 | 1,137 | ||||||||||||||||||||||
Debit card fees | 67 | 70 | 185 | 203 | ||||||||||||||||||||||
Loss on sale of other real estate owned | — | (1) | — | (1) | ||||||||||||||||||||||
Wire transfer fees | 137 | 135 | 391 | 370 | ||||||||||||||||||||||
Other service charges | 47 | 58 | 139 | 166 | ||||||||||||||||||||||
Total | $ | 531 | $ | 667 | $ | 1,660 | $ | 1,875 | ||||||||||||||||||
Note 16 - Subsequent Events
Dividend Declared on Common Stock. On October 22, 2020, the Company’s Board of Directors declared a quarterly cash dividend of $0.10 per common share. The dividend will be paid on or about November 13, 2020, to shareholders of record as of the close of business on November 4, 2020.
The Company has evaluated the effects of events that have occurred subsequent to September 30, 2020 through the issuance date of these consolidated financial statements (unaudited). Other than the event described above, there have been no material events that would require disclosure in the consolidated financial statements or in the notes to the consolidated financial statements.
41
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following is management’s discussion and analysis of the major factors that influenced the Company’s results of operations and financial condition as of and for the three and nine months ended September 30, 2020. This analysis should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 and with the unaudited consolidated financial statements and notes (unaudited) thereto set forth in this Quarterly Report on Form 10-Q.
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with GAAP and general practices within the banking industry. Within these financial statements, certain financial information contains approximate measurements of financial effects of transactions and impacts at the consolidated statements of financial condition dates and the Company’s results of operations for the reporting periods. As certain accounting policies require significant estimates and assumptions that have a material impact on the carrying value of assets and liabilities, the Company has established critical accounting policies to facilitate making the judgment necessary to prepare financial statements. The Company’s critical accounting policies are described in Note 1 to Consolidated Financial Statements and in the “Critical Accounting Policies” section of Management’s Discussion and Analysis of Financial Condition and Results of Operations in its Annual Report on Form 10-K for the year ended December 31, 2019 and in Note 1 to Consolidated Financial Statements (unaudited) included in Part I of this Quarterly Report on Form 10-Q.
Selected Financial Data
The following table presents certain selected financial data as of the dates or for the periods indicated:
As of or For the Three Months Ended September 30, | As of or For the Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands, except per share data) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Selected balance sheet data: | ||||||||||||||||||||||||||
Cash and cash equivalents | $ | 257,382 | $ | 121,912 | $ | 257,382 | $ | 121,912 | ||||||||||||||||||
Securities available-for-sale | 128,982 | 134,602 | 128,982 | 134,602 | ||||||||||||||||||||||
Securities held-to-maturity | — | 21,601 | — | 21,601 | ||||||||||||||||||||||
Loans held-for-sale | 30,878 | 1,583 | 30,878 | 1,583 | ||||||||||||||||||||||
Loans held-for-investment, net of deferred loan costs (fees) | 1,578,804 | 1,389,830 | 1,578,804 | 1,389,830 | ||||||||||||||||||||||
Allowance for loan losses | (24,546) | (13,094) | (24,546) | (13,094) | ||||||||||||||||||||||
Total assets | 2,021,187 | 1,699,446 | 2,021,187 | 1,699,446 | ||||||||||||||||||||||
Total deposits | 1,647,107 | 1,432,262 | 1,647,107 | 1,432,262 | ||||||||||||||||||||||
Shareholders’ equity | 229,339 | 224,643 | 229,339 | 224,643 | ||||||||||||||||||||||
Selected income statement data: | ||||||||||||||||||||||||||
Interest income | $ | 19,620 | $ | 23,687 | $ | 60,253 | $ | 70,669 | ||||||||||||||||||
Interest expense | 2,767 | 6,158 | 11,471 | 18,295 | ||||||||||||||||||||||
Net interest income | 16,853 | 17,529 | 48,782 | 52,374 | ||||||||||||||||||||||
Provision for loan losses | 4,326 | (102) | 11,077 | 207 | ||||||||||||||||||||||
Noninterest income | 2,272 | 2,802 | 7,216 | 8,265 | ||||||||||||||||||||||
Noninterest expense | 9,886 | 10,777 | 30,149 | 32,050 | ||||||||||||||||||||||
Income before income taxes | 4,913 | 9,656 | 14,772 | 28,382 | ||||||||||||||||||||||
Income tax expense | 1,464 | 2,871 | 4,384 | 8,432 | ||||||||||||||||||||||
Net income | 3,449 | 6,785 | 10,388 | 19,950 | ||||||||||||||||||||||
Per share data: | ||||||||||||||||||||||||||
Earnings per common share, basic | $ | 0.22 | $ | 0.43 | $ | 0.67 | $ | 1.25 | ||||||||||||||||||
Earnings per common share, diluted | 0.22 | 0.42 | 0.67 | 1.23 | ||||||||||||||||||||||
Book value per common share (1) | 14.91 | 14.30 | 14.91 | 14.30 | ||||||||||||||||||||||
Cash dividends declared per common share | 0.10 | 0.06 | 0.30 | 0.17 | ||||||||||||||||||||||
42
As of or For the Three Months Ended September 30, | As of or For the Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands, except per share data) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Outstanding share data: | ||||||||||||||||||||||||||
Number of common shares outstanding | 15,379,538 | 15,710,287 | 15,379,538 | 15,710,287 | ||||||||||||||||||||||
Weighted-average common shares outstanding, basic | 15,343,888 | 15,816,269 | 15,395,475 | 15,943,603 | ||||||||||||||||||||||
Weighted-average common shares outstanding, diluted | 15,377,531 | 16,099,598 | 15,466,207 | 16,231,848 | ||||||||||||||||||||||
Selected performance ratios: | ||||||||||||||||||||||||||
Return on average assets (2) | 0.69 | % | 1.55 | % | 0.73 | % | 1.55 | % | ||||||||||||||||||
Return on average shareholders' equity (2) | 5.98 | % | 12.02 | % | 6.10 | % | 12.15 | % | ||||||||||||||||||
Dividend payout ratio (3) | 45.45 | % | 13.95 | % | 44.78 | % | 13.60 | % | ||||||||||||||||||
Efficiency ratio (4) | 51.69 | % | 53.01 | % | 53.84 | % | 52.85 | % | ||||||||||||||||||
Yield on average interest-earning assets (2) | 4.00 | % | 5.55 | % | 4.31 | % | 5.62 | % | ||||||||||||||||||
Cost of average interest-bearing liabilities (2) | 0.92 | % | 2.13 | % | 1.28 | % | 2.12 | % | ||||||||||||||||||
Net interest spread (2) | 3.08 | % | 3.42 | % | 3.03 | % | 3.50 | % | ||||||||||||||||||
Net interest margin (2), (5) | 3.43 | % | 4.11 | % | 3.49 | % | 4.16 | % | ||||||||||||||||||
Total loans to total deposits ratio (6) | 97.73 | % | 97.15 | % | 97.73 | % | 97.15 | % | ||||||||||||||||||
Asset quality: | ||||||||||||||||||||||||||
Loans 30 to 89 days past due and still accruing | $ | 301 | $ | 723 | $ | 301 | $ | 723 | ||||||||||||||||||
Nonperforming loans (7) | 3,592 | 1,843 | 3,592 | 1,843 | ||||||||||||||||||||||
Nonperforming assets (8) | 3,968 | 1,843 | 3,968 | 1,843 | ||||||||||||||||||||||
Net charge-offs | 28 | 132 | 911 | 280 | ||||||||||||||||||||||
Loans 30 to 89 days past due and still accruing to loans held-for-investment | 0.02 | % | 0.05 | % | 0.02 | % | 0.05 | % | ||||||||||||||||||
Nonperforming loans to loans held-for-investment | 0.23 | % | 0.13 | % | 0.23 | % | 0.13 | % | ||||||||||||||||||
Nonperforming loans to allowance for loan losses | 14.63 | % | 14.08 | % | 14.63 | % | 14.08 | % | ||||||||||||||||||
Nonperforming assets to total assets | 0.20 | % | 0.11 | % | 0.20 | % | 0.11 | % | ||||||||||||||||||
Allowance for loan losses to loans held-for-investment | 1.55 | % | 0.94 | % | 1.55 | % | 0.94 | % | ||||||||||||||||||
Allowance for loan losses to nonperforming loans | 683.35 | % | 710.47 | % | 683.35 | % | 710.47 | % | ||||||||||||||||||
Net charge-offs to average loans held-for-investment (2) | 0.01 | % | 0.04 | % | 0.08 | % | 0.03 | % | ||||||||||||||||||
Capital ratios: | ||||||||||||||||||||||||||
Shareholders’ equity to total assets | 11.35 | % | 13.22 | % | 11.35 | % | 13.22 | % | ||||||||||||||||||
Average equity to average assets | 11.52 | % | 12.91 | % | 11.92 | % | 12.75 | % | ||||||||||||||||||
PCB Bancorp | ||||||||||||||||||||||||||
Common tier 1 capital (to risk-weighted assets) | 15.60 | % | 16.30 | % | 15.60 | % | 16.30 | % | ||||||||||||||||||
Total capital (to risk-weighted assets) | 16.86 | % | 17.27 | % | 16.86 | % | 17.27 | % | ||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | 15.60 | % | 16.30 | % | 15.60 | % | 16.30 | % | ||||||||||||||||||
Tier 1 capital (to average assets) | 11.40 | % | 12.87 | % | 11.40 | % | 12.87 | % | ||||||||||||||||||
Pacific City Bank | ||||||||||||||||||||||||||
Common tier 1 capital (to risk-weighted assets) | 15.34 | % | 16.11 | % | 15.34 | % | 16.11 | % | ||||||||||||||||||
Total capital (to risk-weighted assets) | 16.60 | % | 17.08 | % | 16.60 | % | 17.08 | % | ||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | 15.34 | % | 16.11 | % | 15.34 | % | 16.11 | % | ||||||||||||||||||
Tier 1 capital (to average assets) | 11.21 | % | 12.72 | % | 11.21 | % | 12.72 | % | ||||||||||||||||||
(1) Shareholders’ equity divided by common shares outstanding.
(2) Annualized.
(3) Dividends declared per common share divided by basic earnings per common share.
(4) Noninterest expenses divided by the sum of net interest income and noninterest income.
(5) Net interest income divided by average total interest-earning assets.
(6) Total loans include both loans held-for-sale and loans held-for-investment, net of unearned loan costs (fees).
(7) Nonperforming loans include nonaccrual loans and loans past due 90 days or more and still accruing.
(8) Nonperforming assets include nonperforming loans and other real estate owned.
43
Executive Summary
The ongoing COVID-19 pandemic, and governmental and societal responses thereto, have had a severe impact on recent global economic and market conditions, including significant disruption of, and volatility in, financial markets; global supply chain disruptions; and the institution of social distancing and shelter-in-place requirements that have resulted in temporary closures of many businesses, lost revenues, and increased unemployment throughout the U.S., but also specifically in California, where most of the Company’s operations and a large majority of its customers are located.
Since the beginning of the crisis, the Company has taken a number of steps to protect the safety of its employees and to support its customers. The Company has enabled its staff to work remotely and established safety measures within its bank premises and branches for both employees and customers.
In order to support its customers, the Company has been in close contact with its customers, assessing the level of impact on their businesses, and putting a process in place to evaluate each client’s specific situation and provide relief programs where appropriate. SBA PPP loans totaled $136.4 million (1,614 loans) and loans under modified terms related to the COVID-19 pandemic totaled $171.6 million (154 loan customers) as of September 30, 2020.
In addition, the Company has been monitoring its liquidity and capital closely. As of September 30, 2020, the Company maintained $257.4 million, or 12.7% of total assets, of cash and cash equivalents and $419.9 million, or 20.8% of total assets, of available borrowing capacity. All regulatory capital ratios were also well above the regulatory well capitalized requirements as of September 30, 2020, while establishing additional allowance for loan losses of $4.3 million and $11.1 million, respectively, for the three and nine months ended September 30, 2020 for the increase in risks associated with economic and business conditions as a result of the COVID-19 pandemic.
At this time, the Company cannot estimate the long term impact of the COVID-19 pandemic, but these conditions impacted and are expected to impact its business, results of operations, and financial condition negatively.
Q3 2020 Financial Highlights
•Net income was $3.4 million for the three months ended September 30, 2020, a decrease of $3.3 million, or 49.2%, from $6.8 million for the three months ended September 30, 2019;
◦The Company recorded a provision for loan losses of $4.3 million primarily related to an increase in economic uncertainty due to the COVID-19 pandemic.
◦Allowance for loan losses to total loans held-for-investment ratio was 1.55% at September 30, 2020 compared with 0.99% at December 31, 2019. Excluding SBA PPP loans, allowance for loan losses to total loans held-for-investment ratio was 1.70% at September 30, 2020. See further discussion in “Allowance for Loan Losses.”
◦Net interest margin was 3.43% for the three months ended September 30, 2020 compared with 4.11% for the three months ended September 30, 2019.
•Total assets were $2.02 billion at September 30, 2020, an increase of $274.9 million, or 15.7%, from $1.75 billion at December 31, 2019;
•Loans held-for-investment, net of deferred costs (fees), were $1.58 billion at September 30, 2020, an increase of $128.0 million, or 8.8%, from $1.45 billion at December 31, 2019;
◦SBA PPP loans totaled $136.4 million at September 30, 2020.
•Total deposits were $1.65 billion at September 30, 2020, an increase of $167.8 million, or 11.3%, from $1.48 billion at December 31, 2019;
•The consent order related to the Bank's BSA/AML compliance was terminated; and
•The Company declared and paid cash dividends of $0.10 per common share during the three months ended September 30, 2020.
Results of Operations
Net Interest Income
A principal component of the Company’s earnings is net interest income, which is the difference between the interest and fees earned on loans and investments and the interest paid on deposits and borrowed funds. Net interest income expressed as a percentage of average interest earning assets is referred to as the net interest margin. The net interest spread is the yield on average interest earning assets less the cost of average interest bearing liabilities. Net interest income is affected by changes in the balances of interest earning assets and interest bearing liabilities and changes in the yields earned on interest earning assets and the rates paid on interest bearing liabilities.
44
The following table presents interest income, average interest-earning assets, interest expense, average interest-bearing liabilities, and their correspondent yields and costs expressed both in dollars and rates, on a consolidated operations basis, for the three months ended September 30, 2020 and 2019:
Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Average Balance | Interest | Yield/ Cost (6) | Average Balance | Interest | Yield/ Cost (6) | ||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Total loans (1) | $ | 1,564,704 | $ | 18,938 | 4.81 | % | $ | 1,396,437 | $ | 21,876 | 6.22 | % | ||||||||||||||||||||||||||
Mortgage backed securities | 75,832 | 339 | 1.78 | % | 84,052 | 521 | 2.46 | % | ||||||||||||||||||||||||||||||
Collateralized mortgage obligation | 33,393 | 82 | 0.98 | % | 50,891 | 286 | 2.23 | % | ||||||||||||||||||||||||||||||
SBA loan pool securities | 12,996 | 57 | 1.74 | % | 20,751 | 133 | 2.54 | % | ||||||||||||||||||||||||||||||
Municipal securities - tax exempt (2) | 5,991 | 37 | 2.46 | % | 5,834 | 38 | 2.58 | % | ||||||||||||||||||||||||||||||
Interest-bearing deposits in other financial institutions | 251,979 | 64 | 0.10 | % | 127,429 | 694 | 2.16 | % | ||||||||||||||||||||||||||||||
FHLB and other bank stock | 8,447 | 103 | 4.85 | % | 8,345 | 139 | 6.61 | % | ||||||||||||||||||||||||||||||
Total interest-earning assets | 1,953,342 | 19,620 | 4.00 | % | 1,693,739 | 23,687 | 5.55 | % | ||||||||||||||||||||||||||||||
Noninterest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 17,094 | 18,927 | ||||||||||||||||||||||||||||||||||||
Allowance for loan losses | (21,268) | (13,273) | ||||||||||||||||||||||||||||||||||||
Other assets | 42,446 | 35,564 | ||||||||||||||||||||||||||||||||||||
Total noninterest earning assets | 38,272 | 41,218 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 1,991,614 | $ | 1,734,957 | ||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||||||||
NOW and money market accounts | $ | 365,093 | 391 | 0.43 | % | $ | 351,581 | 1,432 | 1.62 | % | ||||||||||||||||||||||||||||
Savings | 9,517 | 2 | 0.08 | % | 7,043 | 6 | 0.34 | % | ||||||||||||||||||||||||||||||
Time deposits | 689,352 | 2,206 | 1.27 | % | 767,752 | 4,622 | 2.39 | % | ||||||||||||||||||||||||||||||
Borrowings | 130,000 | 168 | 0.51 | % | 20,326 | 98 | 1.91 | % | ||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 1,193,962 | 2,767 | 0.92 | % | 1,146,702 | 6,158 | 2.13 | % | ||||||||||||||||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Demand deposits | 552,255 | 341,858 | ||||||||||||||||||||||||||||||||||||
Other liabilities | 15,934 | 22,465 | ||||||||||||||||||||||||||||||||||||
Total noninterest-bearing liabilities | 568,189 | 364,323 | ||||||||||||||||||||||||||||||||||||
Total liabilities | 1,762,151 | 1,511,025 | ||||||||||||||||||||||||||||||||||||
Shareholders’ equity | 229,463 | 223,932 | ||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 1,991,614 | $ | 1,734,957 | ||||||||||||||||||||||||||||||||||
Net interest income | $ | 16,853 | $ | 17,529 | ||||||||||||||||||||||||||||||||||
Net interest spread (3) | 3.08 | % | 3.42 | % | ||||||||||||||||||||||||||||||||||
Net interest margin (4) | 3.43 | % | 4.11 | % | ||||||||||||||||||||||||||||||||||
Cost of funds (5) | 0.63 | % | 1.64 | % | ||||||||||||||||||||||||||||||||||
(1) Average balance includes both loans held-for-sale and loans held-for-investment, as well as nonaccrual loans. Net amortization of deferred loan fees (cost) of $1.2 million and $118 thousand, respectively, and net accretion of discount on loans of $743 thousand and $1.0 million, respectively, are included in the interest income for the three months ended September 30, 2020 and 2019.
(2) The yield on municipal bonds has not been computed on a tax-equivalent basis.
(3) Net interest spread is calculated by subtracting average rate on interest-bearing liabilities from average yield on interest-earning assets.
(4) Net interest margin is calculated by dividing net interest income by average interest-earning assets.
(5) Cost of funds is calculated by dividing annualized interest expense on total interest-bearing liabilities by the sum of average total interest-bearing liabilities and noninterest-bearing demand deposits.
(6) Annualized.
45
The following table presents interest income, average interest-earning assets, interest expense, average interest-bearing liabilities, and their correspondent yields and costs expressed both in dollars and rates, on a consolidated operations basis, for the nine months ended September 30, 2020 and 2019:
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Average Balance | Interest | Yield/ Cost (6) | Average Balance | Interest | Yield/ Cost (6) | ||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Total loans (1) | $ | 1,524,628 | $ | 57,617 | 5.05 | % | $ | 1,372,704 | $ | 64,779 | 6.31 | % | ||||||||||||||||||||||||||
Mortgage backed securities | 65,713 | 985 | 2.00 | % | 85,452 | 1,629 | 2.55 | % | ||||||||||||||||||||||||||||||
Collateralized mortgage obligation | 37,500 | 402 | 1.43 | % | 52,927 | 969 | 2.45 | % | ||||||||||||||||||||||||||||||
SBA loan pool securities | 13,351 | 198 | 1.98 | % | 21,392 | 420 | 2.62 | % | ||||||||||||||||||||||||||||||
Municipal securities - tax exempt (2) | 5,807 | 113 | 2.60 | % | 5,867 | 115 | 2.62 | % | ||||||||||||||||||||||||||||||
Interest-bearing deposits in other financial institutions | 213,292 | 585 | 0.37 | % | 135,642 | 2,360 | 2.33 | % | ||||||||||||||||||||||||||||||
FHLB and other bank stock | 8,406 | 353 | 5.61 | % | 7,974 | 397 | 6.66 | % | ||||||||||||||||||||||||||||||
Total interest-earning assets | 1,868,697 | 60,253 | 4.31 | % | 1,681,958 | 70,669 | 5.62 | % | ||||||||||||||||||||||||||||||
Noninterest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 17,324 | 18,650 | ||||||||||||||||||||||||||||||||||||
Allowance for loan losses | (17,676) | (13,185) | ||||||||||||||||||||||||||||||||||||
Other assets | 38,255 | 35,370 | ||||||||||||||||||||||||||||||||||||
Total noninterest earning assets | 37,903 | 40,835 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 1,906,600 | $ | 1,722,793 | ||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||||||||
NOW and money market accounts | $ | 367,222 | 2,058 | 0.75 | % | $ | 322,917 | 3,903 | 1.62 | % | ||||||||||||||||||||||||||||
Savings | 7,706 | 8 | 0.14 | % | 8,214 | 28 | 0.46 | % | ||||||||||||||||||||||||||||||
Time deposits | 725,927 | 8,934 | 1.64 | % | 797,475 | 13,994 | 2.35 | % | ||||||||||||||||||||||||||||||
Borrowings | 95,276 | 471 | 0.66 | % | 26,820 | 370 | 1.84 | % | ||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 1,196,131 | 11,471 | 1.28 | % | 1,155,426 | 18,295 | 2.12 | % | ||||||||||||||||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Demand deposits | 465,634 | 325,704 | ||||||||||||||||||||||||||||||||||||
Other liabilities | 17,493 | 22,077 | ||||||||||||||||||||||||||||||||||||
Total noninterest-bearing liabilities | 483,127 | 347,781 | ||||||||||||||||||||||||||||||||||||
Total liabilities | 1,679,258 | 1,503,207 | ||||||||||||||||||||||||||||||||||||
Shareholders’ equity | 227,342 | 219,586 | ||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 1,906,600 | $ | 1,722,793 | ||||||||||||||||||||||||||||||||||
Net interest income | $ | 48,782 | $ | 52,374 | ||||||||||||||||||||||||||||||||||
Net interest spread (3) | 3.03 | % | 3.50 | % | ||||||||||||||||||||||||||||||||||
Net interest margin (4) | 3.49 | % | 4.16 | % | ||||||||||||||||||||||||||||||||||
Cost of funds (5) | 0.92 | % | 1.65 | % | ||||||||||||||||||||||||||||||||||
(1) Average balance includes both loans held-for-sale and loans held-for-investment, as well as nonaccrual loans. Net amortization of deferred loan fees (cost) of $2.0 million and $327 thousand, respectively, and net accretion of discount on loans of $2.3 million and $3.1 million, respectively, are included in the interest income for the nine months ended September 30, 2020 and 2019.
(2) The yield on municipal bonds has not been computed on a tax-equivalent basis.
(3) Net interest spread is calculated by subtracting average rate on interest-bearing liabilities from average yield on interest-earning assets.
(4) Net interest margin is calculated by dividing net interest income by average interest-earning assets.
(5) Cost of funds is calculated by dividing annualized interest expense on total interest-bearing liabilities by the sum of average total interest-bearing liabilities and noninterest-bearing demand deposits.
(6) Annualized.
46
The following table presents the changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. Information is provided on changes attributable to: (i) changes in volume multiplied by the prior rate; and (ii) changes in rate multiplied by the prior volume. Changes attributable to both rate and volume which cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2020 vs. 2019 | 2020 vs. 2019 | |||||||||||||||||||||||||||||||||||||
Increase (Decrease) Due to | Net Increase (Decrease) | Increase (Decrease) Due to | Net Increase (Decrease) | |||||||||||||||||||||||||||||||||||
($ in thousands) | Volume | Rate | Volume | Rate | ||||||||||||||||||||||||||||||||||
Interest earned on: | ||||||||||||||||||||||||||||||||||||||
Total loans | $ | 2,636 | $ | (5,574) | $ | (2,938) | $ | 7,169 | $ | (14,331) | $ | (7,162) | ||||||||||||||||||||||||||
Investment securities | (202) | (261) | (463) | (818) | (617) | (1,435) | ||||||||||||||||||||||||||||||||
Other interest-earning assets | 765 | (1,431) | (666) | 1,499 | (3,318) | (1,819) | ||||||||||||||||||||||||||||||||
Total interest income | 3,199 | (7,266) | (4,067) | 7,850 | (18,266) | (10,416) | ||||||||||||||||||||||||||||||||
Interest incurred on: | ||||||||||||||||||||||||||||||||||||||
Savings, NOW, and money market deposits | 64 | (1,109) | (1,045) | 520 | (2,385) | (1,865) | ||||||||||||||||||||||||||||||||
Time deposits | (472) | (1,944) | (2,416) | (1,256) | (3,804) | (5,060) | ||||||||||||||||||||||||||||||||
Borrowings | 529 | (459) | 70 | 944 | (843) | 101 | ||||||||||||||||||||||||||||||||
Total interest expense | 121 | (3,512) | (3,391) | 208 | (7,032) | (6,824) | ||||||||||||||||||||||||||||||||
Change in net interest income | $ | 3,078 | $ | (3,754) | $ | (676) | $ | 7,642 | $ | (11,234) | $ | (3,592) | ||||||||||||||||||||||||||
Three Months Ended September 30, 2020 Compared to Three Months Ended September 30, 2019
The following table presents the components of net interest income for the periods indicated:
Three Months Ended September 30, | Amount Change | Percentage Change | ||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | ||||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans | $ | 18,938 | $ | 21,876 | $ | (2,938) | (13.4) | % | ||||||||||||||||||
Interest on tax-exempt investment securities | 37 | 38 | (1) | (2.6) | % | |||||||||||||||||||||
Interest on investment securities | 478 | 940 | (462) | (49.1) | % | |||||||||||||||||||||
Interest and dividends on other interest-earning assets | 167 | 833 | (666) | (80.0) | % | |||||||||||||||||||||
Total interest income | 19,620 | 23,687 | (4,067) | (17.2) | % | |||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Interest on deposits | 2,599 | 6,060 | (3,461) | (57.1) | % | |||||||||||||||||||||
Interest on borrowings | 168 | 98 | 70 | 71.4 | % | |||||||||||||||||||||
Total interest expense | 2,767 | 6,158 | (3,391) | (55.1) | % | |||||||||||||||||||||
Net interest income | $ | 16,853 | $ | 17,529 | $ | (676) | (3.9) | % | ||||||||||||||||||
Net interest income decreased primarily due to a 155 basis point decrease in average yield on interest-earning assets and a 4.1% increase in average balance of interest-bearing liabilities, partially offset by a 121 basis point decrease in average cost on interest-bearing liabilities and a 15.3% increase in average balance of interest-earning assets.
Interest and fees on loans decreased primarily due to a 141 basis point decrease in average yield, partially offset by a 12.0% increase in average balance. The decrease in average yield was primarily due to the lower market rates, 1% contractual rate on SBA PPP loans, and a decrease in net accretion of discount, partially offset by an increase in amortization of net deferred fees. The Wall Street Journal prime rate was 3.25% during the three months ended September 30, 2020 compared to 4.75% at December 31, 2019 and 5.00% at September 30, 2019. The decrease in net accretion of discount was primarily due to a decrease in loan payoffs on SBA loans. The increase in amortization of net deferred fees was primarily due to additional amortization of net deferred fees on SBA PPP loans.
47
Interest on investment securities decreased primarily due to a 20.6% decrease in average balance and an 80 basis point decrease in average yield. The decrease in average balance was primarily due to a sale of investment securities of $32.8 million in December 2019 and principal paydowns, partially offset by new investment securities of $42.4 million purchased during the past 12-month period. The decrease in average yield was primarily due to new investment securities purchased under the lower market rates during the past 12-month period and the sale of securities available-for-sale with a weighted-average book yield of 3.02%. For the three months ended September 30, 2020 and 2019, yield on total investment securities was 1.60% and 2.40%, respectively.
Interest income on other interest-earning assets decreased primarily due to a 217 basis point decrease in average yield, partially offset by a 91.8% increase in average balance. The decrease in average yield was primarily due to the lower rates on the account with Federal Reserve Bank. The increase in average balance was primarily due to placing higher balances into the interest-bearing account at the Federal Reserve Bank as a part of the Company’s strategic decision to increase its liquidity level by increasing FHLB advances to proactively manage its liquidity position in response to the COVID-19 pandemic as well as the increase in deposits. For the three months ended September 30, 2020 and 2019, yield on total other interest-earning assets was 0.26% and 2.43%, respectively.
Interest expense on deposits decreased primarily due to a 116 basis point decrease in average cost of interest-bearing deposits and a 10.2% decrease in average balance of time deposits, partially offset by a 4.5% increase in savings, NOW and money market accounts. The decrease in average cost was primarily due to the lower market rates. The decrease in average balance of time deposits was primarily due to a lower level of renewals of matured time deposits. For the three months ended September 30, 2020 and 2019, average cost on total interest-bearing deposits was 0.97% and 2.13%, respectively, and average cost on total deposits were 0.64% and 1.64%, respectively.
Interest expense on borrowings increased as the Company maintained a higher balance of FHLB advances as a part of the Company’s liquidity management.
Nine Months Ended September 30, 2020 Compared to Nine Months Ended September 30, 2019
The following table presents the components of net interest income for the periods indicated:
Nine Months Ended September 30, | Amount Change | Percentage Change | ||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | ||||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans | $ | 57,617 | $ | 64,779 | $ | (7,162) | (11.1) | % | ||||||||||||||||||
Interest on tax-exempt investment securities | 113 | 115 | (2) | (1.7) | % | |||||||||||||||||||||
Interest on investment securities | 1,585 | 3,018 | (1,433) | (47.5) | % | |||||||||||||||||||||
Interest and dividends on other interest-earning assets | 938 | 2,757 | (1,819) | (66.0) | % | |||||||||||||||||||||
Total interest income | 60,253 | 70,669 | (10,416) | (14.7) | % | |||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Interest on deposits | 11,000 | 17,925 | (6,925) | (38.6) | % | |||||||||||||||||||||
Interest on borrowings | 471 | 370 | 101 | 27.3 | % | |||||||||||||||||||||
Total interest expense | 11,471 | 18,295 | (6,824) | (37.3) | % | |||||||||||||||||||||
Net interest income | $ | 48,782 | $ | 52,374 | $ | (3,592) | (6.9) | % | ||||||||||||||||||
Net interest income decreased primarily due to a 131 basis point decrease in average yield on interest-earning assets and 3.5% increase in interest-bearing liabilities, partially offset by an 84 basis point decrease in average cost on interest-bearing liabilities and an 11.1% increase in average balance of interest-earning assets.
Interest and fees on loans decreased primarily due to a 126 basis point decrease in average yield, partially offset by a 11.1% increase in average balance. The decrease in average yield was primarily due to the lower market rates, 1% contractual rate on SBA PPP loans, and a decrease in net accretion of discount, partially offset by an increase in amortization of net deferred fees. The Wall Street Journal prime rate was 3.25% during the three months ended September 30, 2020 compared to 4.75% at December 31, 2019 and 5.00% at September 30, 2019. The decrease in net accretion of discount was primarily due to a decrease in loan payoffs on SBA loans. The increase in amortization of net deferred fees was primarily due to additional amortization of net deferred fees on SBA PPP loans.
48
Interest on investment securities decreased primarily due to a 26.1% decrease in average balance and a 68 basis point decrease in average yield. The decrease in average balance was primarily due to a sale of investment securities of $32.8 million in December 2019 and principal paydowns, partially offset by new investment securities of $42.4 million purchased during the past 12-month period. The decrease in average yield was primarily due to new investment securities purchased under the lower market rates during the past 12-month period and the sale of securities available-for-sale with a weighted-average book yield of 3.02%. For the nine months ended September 30, 2020 and 2019, yield on total investment securities was 1.85% and 2.53%, respectively.
Interest income on other interest-earning assets decreased primarily due to a 200 basis point decrease in average yield, partially offset by a 54.4% increase in average balance. The decrease in average yield was primarily due to the lower rates on the account with Federal Reserve Bank. The increase in average balance was primarily due to placing higher balances into the interest-bearing account at the Federal Reserve Bank as a part of the Company’s strategic decision to increase its liquidity level by increasing FHLB advances to proactively manage its liquidity position in response to the COVID-19 pandemic as well as the increase in deposits. For the nine months ended September 30, 2020 and 2019, yield on total other interest-earning assets was 0.57% and 2.57%, respectively.
Interest expense on deposits decreased primarily due to a 79 basis point decrease in average cost of interest-bearing deposits and an 8.9% decrease in average balance of savings and time deposits, partially offset by a 13.7% increase in NOW and money market accounts. The decrease in average cost was primarily due to the lower market rates. The decrease in average balance of time deposits was primarily due to a lower level of renewals of matured time deposits. For the nine months ended September 30, 2020 and 2019, average cost on total interest-bearing deposits was 1.33% and 2.12%, respectively, and average cost on total deposits were 0.94% and 1.65%, respectively.
Interest expense on borrowings increased as the Company maintained a higher balance of FHLB advances as a part of the Company’s liquidity management.
Provision (reversal) for Loan Losses
Provision (reversal) for loan losses was $4.3 million and $(102) thousand, respectively, for the three months ended September 30, 2020 and 2019. For the nine months ended September 30, 2020 and 2019, provision for loan losses was $11.1 million and $207 thousand, respectively. Additional provisions for loan losses for the three and nine months ended September 30, 2020 were primarily due to the increase in risks associated with economic and business conditions as a result of the COVID-19 pandemic.
See further discussion in “Allowance for Loan Losses.”
49
Noninterest Income
Three Months Ended September 30, 2020 Compared to Three Months Ended September 30, 2019
The following table presents the components of noninterest income for the periods indicated:
Three Months Ended September 30, | Amount Change | Percentage Change | ||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | ||||||||||||||||||||||||
Service charges and fees on deposits | $ | 280 | $ | 405 | $ | (125) | (30.9) | % | ||||||||||||||||||
Loan servicing income | 856 | 534 | 322 | 60.3 | % | |||||||||||||||||||||
Gain on sale of loans | 821 | 1,540 | (719) | (46.7) | % | |||||||||||||||||||||
Other income | 315 | 323 | (8) | (2.5) | % | |||||||||||||||||||||
Total noninterest income | $ | 2,272 | $ | 2,802 | $ | (530) | (18.9) | % | ||||||||||||||||||
Service charges and fees on deposits decreased primarily due to a decrease in fee-based transactions.
Loan servicing income increased primarily due to a decrease in servicing asset amortization from a decrease in loan payoffs. Servicing asset amortization was $388 thousand and $661 thousand, respectively, for the three months ended September 30, 2020 and 2019.
Gain on sale of loans decreased primarily due to a decrease in sales volume of SBA loans, partially offset by a higher level of premium on SBA loans in the secondary market and an increase in sale volume of residential property loans. The Company sold SBA loans of $8.6 million with a gain of $689 thousand and residential property loans of $16.6 million with a gain of $132 thousand during the three months ended September 30, 2020. During the three months ended September 30, 2019, the Company sold SBA loans of $22.2 million with a gain of $1.5 million and residential property loans of $4.7 million with a gain of $42 thousand.
Other income primarily includes wire transfer fees of $137 thousand and $135 thousand, respectively, and debit card interchange fees of $67 thousand and $70 thousand, respectively, for the three months ended September 30, 2020 and 2019.
Nine Months Ended September 30, 2020 Compared to Nine Months Ended September 30, 2019
The following table presents the components of noninterest income for the periods indicated:
Nine Months Ended September 30, | Amount Change | Percentage Change | ||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | ||||||||||||||||||||||||
Service charges and fees on deposits | $ | 945 | $ | 1,137 | $ | (192) | (16.9) | % | ||||||||||||||||||
Loan servicing income | 2,312 | 1,657 | 655 | 39.5 | % | |||||||||||||||||||||
Gain on sale of loans | 3,044 | 4,551 | (1,507) | (33.1) | % | |||||||||||||||||||||
Other income | 915 | 920 | (5) | (0.5) | % | |||||||||||||||||||||
Total noninterest income | $ | 7,216 | $ | 8,265 | $ | (1,049) | (12.7) | % | ||||||||||||||||||
Service charges and fees on deposits decreased primarily due to a decrease in fee based transactions.
Loan servicing income increased primarily due to a decrease in servicing asset amortization from a decrease in loan payoffs. Servicing asset amortization was $1.4 million and $1.9 million, respectively, for the nine months ended September 30, 2020 and 2019.
Gain on sale of loans decreased primarily due to a decrease in sales volume of SBA loans, partially offset by an increase in sale volume of residential property loans. The Company sold SBA loans of $47.4 million with a gain of $2.8 million and residential property loans of $24.8 million with a gain of $203 thousand during the nine months ended September 30, 2020. During the nine months ended September 30, 2019, the Company sold SBA loans of $72.5 million with a gain of $4.5 million and residential property loans of $7.4 million with a gain of $64 thousand.
Other income primarily includes wire transfer fees of $391 thousand and $370 thousand, respectively, and debit card interchange fees of $185 thousand and $203 thousand, respectively, for the nine months ended September 30, 2020 and 2019.
50
Noninterest Expense
Three Months Ended September 30, 2020 Compared to Three Months Ended September 30, 2019
The following table presents the components of noninterest expense for the periods indicated:
Three Months Ended September 30, | Amount Change | Percentage Change | ||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | ||||||||||||||||||||||||
Salaries and employee benefits | $ | 6,438 | $ | 6,901 | $ | (463) | (6.7) | % | ||||||||||||||||||
Occupancy and equipment | 1,416 | 1,408 | 8 | 0.6 | % | |||||||||||||||||||||
Professional fees | 325 | 664 | (339) | (51.1) | % | |||||||||||||||||||||
Marketing and business promotion | 193 | 292 | (99) | (33.9) | % | |||||||||||||||||||||
Data processing | 373 | 348 | 25 | 7.2 | % | |||||||||||||||||||||
Director fees and expenses | 125 | 188 | (63) | (33.5) | % | |||||||||||||||||||||
Regulatory assessments | 267 | — | 267 | — | % | |||||||||||||||||||||
Other expenses | 749 | 976 | (227) | (23.3) | % | |||||||||||||||||||||
Total noninterest expense | $ | 9,886 | $ | 10,777 | $ | (891) | (8.3) | % | ||||||||||||||||||
Salaries and employee benefits decreased primarily due to a decrease in bonus accrual for the three months ended September 30, 2020, partially offset by overall increases in salaries and other employee benefits. The number of full-time equivalent employees was 252 at September 30, 2020 compared to 249 at September 30, 2019.
Professional fees decreased primarily due to decreases in expenses related to the BSA/AML compliance enhancements.
Data processing expense increased primarily due to the increased processing costs for a greater number of accounts and transactions.
Director fees and expenses decreased primarily due to the Company's Board of Directors decision to temporarily decreased director fees from the second quarter of 2020.
Regulatory assessment expense increased primarily due to a small bank credit received from the FDIC during the three months ended September 30, 2019, as well as an increase in balance sheet. The Company would have recognized regulatory assessment expense of $228 thousand without the small bank credit for the three months ended September 30, 2019.
Other expenses primarily included $111 thousand and $164 thousand in loan related legal expenses, $345 thousand and $449 thousand in office expense, and $125 thousand and $143 thousand in armed guard expense for the three months ended September 30, 2020 and 2019, respectively.
51
Nine Months Ended September 30, 2020 Compared to Nine Months Ended September 30, 2019
The following table presents the components of noninterest expense for the periods indicated:
Nine Months Ended September 30, | Amount Change | Percentage Change | ||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | ||||||||||||||||||||||||
Salaries and employee benefits | $ | 18,750 | $ | 20,123 | $ | (1,373) | (6.8) | % | ||||||||||||||||||
Occupancy and equipment | 4,196 | 4,128 | 68 | 1.6 | % | |||||||||||||||||||||
Professional fees | 1,631 | 2,108 | (477) | (22.6) | % | |||||||||||||||||||||
Marketing and business promotion | 920 | 1,049 | (129) | (12.3) | % | |||||||||||||||||||||
Data processing | 1,097 | 1,004 | 93 | 9.3 | % | |||||||||||||||||||||
Director fees and expenses | 453 | 562 | (109) | (19.4) | % | |||||||||||||||||||||
Regulatory assessments | 728 | 425 | 303 | 71.3 | % | |||||||||||||||||||||
Other expenses | 2,374 | 2,651 | (277) | (10.4) | % | |||||||||||||||||||||
Total noninterest expense | $ | 30,149 | $ | 32,050 | $ | (1,901) | (5.9) | % | ||||||||||||||||||
Salaries and employee benefits decreased primarily due to an increase in direct loan origination cost, which offsets the salaries and benefits expenses, and a decrease in bonus accrual for the nine months ended September 30, 2020, partially offset by overall increases in salaries and other employee benefits. SBA PPP loan production incurred direct loan origination cost of approximately $1.1 million. The number of full-time equivalent employees was 252 at September 30, 2020 compared to 249 at September 30, 2019.
Professional fees decreased primarily due to decreases in expenses related to the BSA/AML compliance enhancements.
Data processing expense increased primarily due to the increased processing costs for a greater number of accounts and transactions.
Director fees and expenses decreased primarily due to the Company's Board of Directors decision to temporarily decreased director fees from the second quarter of 2020, partially offset by a severance payment of $45 thousand for a former director during the three months end March 31, 2020.
Regulatory assessment expense increased primarily due to a small bank credit received from the FDIC during the three months ended September 30, 2019, as well as an increase in balance sheet.
Other expenses primarily included $328 thousand and $381 thousand in loan related legal expenses, $1.1 million and $1.3 million in office expense, and $379 thousand and $412 thousand in armed guard expense for the nine months ended September 30, 2020 and 2019, respectively.
Income Tax Expense
Income tax expense was $1.5 million and $2.9 million, respectively, and the effective tax rate was 29.8% and 29.7%, respectively, for the three months ended September 30, 2020 and 2019. For the nine months ended September 30, 2020 and 2019, income tax expense was $4.4 million and $8.4 million, respectively, and the effective tax rate was 29.7% and 29.7%, respectively.
52
Financial Condition
Investment Securities
The Company’s investment strategy aims to maximize earnings while maintaining liquidity in securities with minimal credit risk. The types and maturities of securities purchased are primarily based on current and projected liquidity and interest rate sensitivity positions. Investment securities are classified as held-to-maturity or available-for-sale in accordance with GAAP. Investment securities that the Company has the ability and the intent to hold to maturity are classified as held-to-maturity. All other securities are classified as available-for-sale. Investment securities classified as held-to-maturity are carried at amortized cost. Investment securities classified as available-for-sale are carried at their estimated fair values with the changes in fair values recorded in accumulated other comprehensive income, net of tax, as a component of shareholders’ equity.
During the three months ended June 30, 2020, the Company transferred securities held-to-maturity to securities available-for-sale as a part of the Company’s liquidity management plan in response to the COVID-19 pandemic. Management determined that its securities held-to-maturity no longer adhere to the Company’s current liquidity management plan and could be sold to potentially improve liquidity position. Accordingly, the Company was no longer able to assert that it had the intent to hold these securities until maturity and the Company’s ability to assert that it has the intent and ability to hold to maturity debt securities will be limited for up to two years. The Company transferred all securities held-to-maturity of $18.8 million to securities available-for-sale, which resulted in a pre-tax increase to accumulated other comprehensive income of $787 thousand.
The following table presents the amortized cost and fair value of the investment securities portfolio as of the dates indicated:
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Amortized Cost | Fair Value | Unrealized Gain (Loss) | Amortized Cost | Fair Value | Unrealized Gain (Loss) | ||||||||||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise securities: | ||||||||||||||||||||||||||||||||||||||
Residential mortgage-backed securities | $ | 78,289 | $ | 79,771 | $ | 1,482 | $ | 38,793 | $ | 38,738 | $ | (55) | ||||||||||||||||||||||||||
Residential collateralized mortgage obligations | 30,430 | 30,673 | 243 | 44,115 | 43,894 | (221) | ||||||||||||||||||||||||||||||||
SBA loan pool securities | 12,335 | 12,707 | 372 | 14,179 | 14,152 | (27) | ||||||||||||||||||||||||||||||||
Municipal bonds | 5,381 | 5,831 | 450 | 764 | 782 | 18 | ||||||||||||||||||||||||||||||||
Total securities available-for-sale | $ | 126,435 | $ | 128,982 | $ | 2,547 | $ | 97,851 | $ | 97,566 | $ | (285) | ||||||||||||||||||||||||||
Securities held-to-maturity: | ||||||||||||||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise residential mortgage-backed securities | — | — | — | 15,215 | 15,204 | (11) | ||||||||||||||||||||||||||||||||
Municipal bonds | — | — | — | 4,939 | 5,276 | 337 | ||||||||||||||||||||||||||||||||
Total securities held-to-maturity | $ | — | $ | — | $ | — | $ | 20,154 | $ | 20,480 | $ | 326 | ||||||||||||||||||||||||||
Total investment securities were $129.0 million at September 30, 2020, an increase of $11.3 million, or 9.6%, from $117.7 million at December 31, 2019. The increase was primarily due to purchases of $36.6 million and an increase in fair value of securities available-for-sale of $2.8 million, partially offset by principal paydowns of $27.6 million and net premium amortization of $656 thousand.
The Company performs an OTTI assessment at least on a quarterly basis. OTTI is recognized when fair value is below the amortized cost where: (i) an entity has the intent to sell the security; (ii) it is more likely than not that an entity will be required to sell the security before recovery of its amortized cost basis; or (iii) an entity does not expect to recover the entire amortized cost basis of the security. All individual securities in a continuous unrealized loss position for 12 months or more as of September 30, 2020 and December 31, 2019 had an investment grade rating upon purchase. The issuers of these securities have not established any cause for default on these securities and various rating agencies have reaffirmed their long-term investment grade status as of September 30, 2020 and December 31, 2019. These securities have fluctuated in value since their purchase dates as market interest rates fluctuated. The Company does not intend to sell these securities and it is more likely than not that the Company will not be required to sell before the recovery of its amortized cost basis. The Company determined that the investment securities with unrealized losses for twelve months or more are not other-than-temporary impaired, and, therefore, no impairment was recognized during the three and nine months ended September 30, 2020 and 2019.
53
The following table presents the contractual maturity schedule for securities, at amortized cost, and their weighted-average yields as of September 30, 2020:
Within One Year | More than One Year through Five Years | More than Five Years through Ten Years | More than Ten Years | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | Amortized Cost | Weighted-Average Yield | Amortized Cost | Weighted-Average Yield | Amortized Cost | Weighted-Average Yield | Amortized Cost | Weighted-Average Yield | Amortized Cost | Weighted-Average Yield | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. government agency and U.S. government sponsored enterprise securities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage-backed securities | $ | — | — | % | $ | 580 | 1.41 | % | $ | 11,609 | 1.49 | % | $ | 66,100 | 1.47 | % | $ | 78,289 | 1.47 | % | ||||||||||||||||||||||||||||||||||||||||||
Residential collateralized mortgage obligations | — | — | % | — | — | % | 11,850 | 0.77 | % | 18,580 | 1.21 | % | 30,430 | 1.04 | % | |||||||||||||||||||||||||||||||||||||||||||||||
SBA loan pool securities | — | — | % | 1,007 | 2.57 | % | 2,145 | 0.67 | % | 9,183 | 2.02 | % | 12,335 | 1.83 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Municipal bonds | — | — | % | 2,200 | 2.02 | % | 849 | 2.26 | % | 2,332 | 3.53 | % | 5,381 | 2.71 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Total securities available-for-sale | $ | — | — | % | $ | 3,787 | 2.07 | % | $ | 26,453 | 1.13 | % | $ | 96,195 | 1.52 | % | $ | 126,435 | 1.46 | % | ||||||||||||||||||||||||||||||||||||||||||
54
Loans Held-For-Sale
Loans held-for-sale are carried at the lower of cost or fair value. When a determination is made at the time of commitment to originate as held-for-investment, it is the Company’s intent to hold these loans to maturity or for the foreseeable future, subject to periodic reviews under the Company’s management evaluation processes, including asset/liability management and credit risk management. When the Company subsequently changes its intent to hold certain loans, the loans are transferred to held-for-sale at the lower of cost or fair value. Certain loans are transferred to held-for-sale with write-downs to allowance for loan losses.
The following table presents a composition of loans held-for-sale as of the dates indicated:
($ in thousands) | September 30, 2020 | December 31, 2019 | ||||||||||||
Real estate loans: | ||||||||||||||
Residential property | $ | 4,047 | $ | 760 | ||||||||||
SBA property | 24,197 | 150 | ||||||||||||
Commercial and industrial loans: | ||||||||||||||
SBA commercial term | 2,634 | 1,065 | ||||||||||||
Total | $ | 30,878 | $ | 1,975 | ||||||||||
Loans held-for-sale were $30.9 million at September 30, 2020, an increase of $28.9 million, or 1,463.4%, from $2.0 million at December 31, 2019. The increase was primarily due to new funding of $100.5 million and a loan transferred from loans held-for-investment of $1.4 million, partially offset by sales of $72.1 million. All of loans held-for-sale outstanding at September 30, 2020 were sold subsequent to the balance sheet date.
Loans Held-For-Investment and Allowance for Loan Losses
The following table presents the composition of the Company’s loans held-for-investment as of the dates indicated:
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||
($ in thousands) | Amount | Percentage to Total | Amount | Percentage to Total | ||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||
Commercial property | $ | 853,708 | 54.0 | % | $ | 803,014 | 55.4 | % | ||||||||||||||||||
Residential property | 212,804 | 13.5 | % | 235,046 | 16.3 | % | ||||||||||||||||||||
SBA property | 128,038 | 8.1 | % | 129,837 | 8.9 | % | ||||||||||||||||||||
Construction | 19,803 | 1.3 | % | 19,164 | 1.3 | % | ||||||||||||||||||||
Total real estate loans | 1,214,353 | 76.9 | % | 1,187,061 | 81.9 | % | ||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||
Commercial term | 90,867 | 5.8 | % | 103,380 | 7.1 | % | ||||||||||||||||||||
Commercial lines of credit | 92,222 | 5.8 | % | 111,768 | 7.7 | % | ||||||||||||||||||||
SBA commercial term | 23,011 | 1.5 | % | 25,332 | 1.7 | % | ||||||||||||||||||||
SBA PPP | 136,418 | 8.6 | % | — | — | % | ||||||||||||||||||||
Total commercial and industrial loans | 342,518 | 21.7 | % | 240,480 | 16.5 | % | ||||||||||||||||||||
Other consumer loans | 21,933 | 1.4 | % | 23,290 | 1.6 | % | ||||||||||||||||||||
Loans held-for-investment | 1,578,804 | 100.0 | % | 1,450,831 | 100.0 | % | ||||||||||||||||||||
Allowance for loan losses | (24,546) | (14,380) | ||||||||||||||||||||||||
Net loans held-for-investment | $ | 1,554,258 | $ | 1,436,451 | ||||||||||||||||||||||
Loans held-for-investment, net of deferred loan costs (fees) were $1.58 billion at September 30, 2020, an increase of $128.0 million, or 8.8%, from $1.45 billion at December 31, 2019. The increase was primarily due to new funding of $295.3 million and advances of $77.0 million, partially offset by paydowns and payoffs of $242.3 million. SBA PPP loan production contributed significantly to the Company’s loan growth for the nine months ended September 30, 2020.
55
Loan Modifications Related to the COVID-19 Pandemic
The Company provided modifications, including payment deferments and interest only payments, to customers that were adversely affected by the COVID-19 pandemic. As of September 30, 2020, all loans under modified terms related to the COVID-19 pandemic were accounted for under section 4013 of the CARES Act and not considered TDRs. All types of modifications have initial modification terms of 6-months or less. The following table presents a summary of loans under modified terms related to the COVID-19 pandemic as of September 30, 2020:
Modification Type | Weighted-Average Contractual Rate | Loan-to-Value (1) | Accrued Interest Receivable | |||||||||||||||||||||||||||||||||||
($ in thousands) | Payment Deferment | Interest Only | Total | |||||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||||||||
Commercial property | $ | 135,165 | $ | 2,397 | $ | 137,562 | 4.49 | % | 48.5 | % | $ | 3,048 | ||||||||||||||||||||||||||
Residential property | 19,233 | — | 19,233 | 4.91 | % | 54.6 | % | 519 | ||||||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||||||||
Commercial term | 11,797 | 2,960 | 14,757 | 4.29 | % | 309 | ||||||||||||||||||||||||||||||||
SBA commercial term | — | 72 | 72 | 5.25 | % | 1 | ||||||||||||||||||||||||||||||||
Total | $ | 166,195 | $ | 5,429 | $ | 171,624 | 4.52 | % | $ | 3,877 | ||||||||||||||||||||||||||||
Loans held-for-investment | $ | 1,578,804 | ||||||||||||||||||||||||||||||||||||
SBA PPP loans | 136,418 | |||||||||||||||||||||||||||||||||||||
Loans held-for-investment, excluding SBA PPP loans | $ | 1,442,386 | ||||||||||||||||||||||||||||||||||||
Total loans under modified terms related to the COVID-19 pandemic to loans held-for-investment, excluding SBA PPP loans | 11.9 | % | ||||||||||||||||||||||||||||||||||||
(1) Collateral value at origination
The following table presents a summary of remaining modifications terms of loans under modified terms related to the COVID-19 pandemic as of September 30, 2020:
Remaining Terms of | ||||||||||||||||||||
($ in thousands) | Three Months or Less | Three to Six Months | Total | |||||||||||||||||
Real estate loans: | ||||||||||||||||||||
Commercial property | $ | 137,562 | $ | — | $ | 137,562 | ||||||||||||||
Residential property | 19,233 | — | 19,233 | |||||||||||||||||
Commercial and industrial loans: | — | |||||||||||||||||||
Commercial term | 13,592 | 1,165 | 14,757 | |||||||||||||||||
SBA commercial term | — | 72 | 72 | |||||||||||||||||
Total | $ | 170,387 | $ | 1,237 | $ | 171,624 | ||||||||||||||
The following table presents a summary of loans previously modified in response to the COVID-19 pandemic, but that have reverted back to previous contractual payment terms as of September 30, 2020:
($ in thousands) | Carrying Value | Accrued Interest Receivable | ||||||||||||
Real estate loans: | ||||||||||||||
Commercial property | $ | 240,472 | $ | 3,485 | ||||||||||
Residential property | 25,231 | 361 | ||||||||||||
Commercial and industrial loans: | — | |||||||||||||
Commercial term | 40,259 | 387 | ||||||||||||
Other consumer loans | 1,442 | 6 | ||||||||||||
Total | $ | 307,404 | $ | 4,239 | ||||||||||
56
The following table presents activity in loans under modified terms related to the COVID-19 pandemic for the three months ended September 30, 2020.
Real Estate Loans | Commercial and Industrial Loans | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Commercial Property | Residential Property | Commercial Term | SBA Commercial Term | Other Consumer Loans | Total | ||||||||||||||||||||||||||||||||
Balance at July 1, 2020 | $ | 379,566 | $ | 44,804 | $ | 58,159 | $ | — | $ | 1,507 | $ | 484,036 | ||||||||||||||||||||||||||
Modification early terminated(1) | (78,077) | (2,958) | (25,620) | — | (5) | (106,660) | ||||||||||||||||||||||||||||||||
Modification expired | (162,737) | (40,534) | (15,803) | — | (1,436) | (220,510) | ||||||||||||||||||||||||||||||||
Subsequent modification | 343 | 18,262 | 1,165 | — | — | 19,770 | ||||||||||||||||||||||||||||||||
New modification | 1,112 | 668 | — | 72 | 7 | 1,859 | ||||||||||||||||||||||||||||||||
Amortization | (2,645) | (1,009) | (3,144) | — | (73) | (6,871) | ||||||||||||||||||||||||||||||||
Balance at September 30, 2020 | $ | 137,562 | $ | 19,233 | $ | 14,757 | $ | 72 | $ | — | $ | 171,624 | ||||||||||||||||||||||||||
(1) Termination of modifications at the request of the borrower.
SBA Paycheck Protection Program
Since the launch of PPP, the Company has extended 1,614 SBA PPP loans totaling $136.4 million, net of unamortized deferred fees and costs, as of September 30, 2020. The Company deferred loan origination fees of $5.7 million and direct origination costs of $1.1 million. The Company amortizes these deferred fees and costs without prepayment assumption using the contractual lives of PPP loans. The following table presents a summary of SBA PPP loans as of September 30, 2020:
($ in thousands) | Number of Loans | Carrying Value | Contractual Balance | |||||||||||||||||
Loan amount: | ||||||||||||||||||||
$50,000 or less | 1,043 | $ | 21,551 | $ | 21,751 | |||||||||||||||
Over $50,000 and less than $350,000 | 499 | 60,679 | 62,506 | |||||||||||||||||
Over $350,000 and less than $2,000,000 | 69 | 45,813 | 46,718 | |||||||||||||||||
$2,000,000 or more | 3 | 8,375 | 8,427 | |||||||||||||||||
Total | 1,614 | $ | 136,418 | $ | 139,402 | |||||||||||||||
Allowance for loan losses
The Company’s methodology for assessing the appropriateness of the allowance for loan losses includes a general allowance for performing loans, which are grouped based on similar characteristics, and a specific allowance for individual impaired loans or loans considered by management to be in a high-risk category. General allowances are established based on a number of factors, including historical loss rates, an assessment of portfolio trends and conditions, accrual status and economic conditions.
For any loan held for investment, a specific allowance may be assigned based on an impairment analysis. Loans are considered impaired when it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. The amount of impairment is based on an analysis of the most probable source of repayment, including the present value of the loan’s expected future cash flows, the estimated market value or the fair value of the underlying collateral. Interest income on impaired loans is accrued as earned, unless the loan is placed on nonaccrual status.
Individual loans considered to be uncollectible are charged off against the allowance for loan losses. Factors used in determining the amount and timing of charge-offs on loans include consideration of the loan type, length of delinquency, sufficiency of collateral value, lien priority and the overall financial condition of the borrower. Collateral value is determined using updated appraisals and/or other market comparable information. Charge-offs are generally taken on loans once the impairment is determined to be other-than-temporary. Recoveries on loans previously charged off are added to the allowance for loan losses. Annualized net charge-offs to average loans held-for-investment were 0.01% and 0.04%, respectively, for the three months ended September 30, 2020 and 2019, and 0.08% and 0.03%, respectively, for the nine months ended September 30, 2020 and 2019.
57
The following table presents allowance for loan losses to loans held-for-investment as of the dates indicated:
($ in thousands) | September 30, 2020 | December 31, 2019 | ||||||||||||
Loans held-for-investment | $ | 1,578,804 | $ | 1,450,831 | ||||||||||
Less: SBA PPP loans | 136,418 | — | ||||||||||||
Loans held-for-investment, excluding SBA PPP loans | $ | 1,442,386 | $ | 1,450,831 | ||||||||||
Allowance for loan losses | $ | 24,546 | $ | 14,380 | ||||||||||
Allowance for loan losses to loans held-for-investment | 1.55 | % | 0.99 | % | ||||||||||
Allowance for loan losses to loans held-for-investment, excluding SBA PPP loans | 1.70 | % | 0.99 | % | ||||||||||
The SBA guarantee on PPP loans cannot be separated from the loan and therefore is not a separate unit of account. The Company considered the SBA guarantee in the allowance for loan losses evaluation and determined that it is not required to reserve an allowance on SBA PPP loans at September 30, 2020.
The increases in allowance for loan losses to loans held-for-investment was primarily due to risks associated with economic and business conditions as a result of the COVID-19 pandemic, which resulted in an additional provision for loan losses of $4.3 million and $11.1 million, respectively, for the three and nine months ended September 30, 2020.
The Company analyzes the loan portfolio, including delinquencies, concentrations, and risk characteristics, at least quarterly in order to assess the overall level of the allowance for loan losses. The Company also relies on internal and external loan review procedures to further assess individual loans and loan pools, and economic data for overall industry and geographic trends.
In determining the allowance and the related provision for loan losses, the Company considers three principal elements: (i) valuation allowances based upon probable incurred losses identified during the review of impaired commercial and industrial, commercial property and construction loans, (ii) allocations, by loan classes, on loan portfolios based on historical loan loss experience and (iii) qualitative factors. Provisions for loan losses are charged to operations to record changes to the allowance for loan losses to a level deemed appropriate.
The following table provides an analysis of the allowance for loan losses, provision for loan losses and net charge-offs as of the dates or for the periods indicated:
As of or For the Three Months Ended September 30, | As of or For the Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||
Balance at beginning of period | $ | 20,248 | $ | 13,328 | $ | 14,380 | $ | 13,167 | ||||||||||||||||||
Charge-offs: | ||||||||||||||||||||||||||
Real estate | — | — | 138 | 19 | ||||||||||||||||||||||
Commercial and industrial | — | 179 | 916 | 347 | ||||||||||||||||||||||
Other consumer | 102 | 47 | 241 | 158 | ||||||||||||||||||||||
Total charge-offs | 102 | 226 | 1,295 | 524 | ||||||||||||||||||||||
Recoveries on loans previously charged off | ||||||||||||||||||||||||||
Real estate | — | — | 56 | 4 | ||||||||||||||||||||||
Commercial and industrial | 18 | 38 | 223 | 112 | ||||||||||||||||||||||
Other consumer | 56 | 56 | 105 | 128 | ||||||||||||||||||||||
Total recoveries | 74 | 94 | 384 | 244 | ||||||||||||||||||||||
Net charge-offs | 28 | 132 | 911 | 280 | ||||||||||||||||||||||
Provision (reversal) for loan losses | 4,326 | (102) | 11,077 | 207 | ||||||||||||||||||||||
Balance at end of period | $ | 24,546 | $ | 13,094 | 24,546 | 13,094 | ||||||||||||||||||||
Loans held-for-investment: | ||||||||||||||||||||||||||
Balance at end of period | $ | 1,578,804 | $ | 1,389,830 | $ | 1,578,804 | $ | 1,389,830 | ||||||||||||||||||
Average balance | 1,546,900 | 1,391,042 | 1,509,963 | 1,367,109 | ||||||||||||||||||||||
Ratios: | ||||||||||||||||||||||||||
Annualized net charge-offs to average loans held-for-investment | 0.01 | % | 0.04 | % | 0.08 | % | 0.03 | % | ||||||||||||||||||
Allowance for loan losses to loans held-for-investment | 1.55 | % | 0.94 | % | 1.55 | % | 0.94 | % | ||||||||||||||||||
58
Nonperforming Loans and Nonperforming Assets
The following table presents a summary of total non-performing assets as of the dates indicated:
($ in thousands) | September 30, 2020 | December 31, 2019 | Amount Change | Percentage Change | ||||||||||||||||||||||
Nonaccrual loans | ||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||
SBA property | $ | 923 | $ | 442 | $ | 481 | 108.8 | % | ||||||||||||||||||
Total real estate loans | 923 | 442 | 481 | 108.8 | % | |||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||
Commercial lines of credit | 1,525 | 1,888 | (363) | (19.2) | % | |||||||||||||||||||||
SBA commercial term | 378 | 159 | 219 | 137.7 | % | |||||||||||||||||||||
Total commercial and industrial loans | 1,903 | 2,047 | (144) | (7.0) | % | |||||||||||||||||||||
Other consumer loans | 67 | 48 | 19 | 39.6 | % | |||||||||||||||||||||
Total nonaccrual loans | 2,893 | 2,537 | 356 | 14.0 | % | |||||||||||||||||||||
Loans past due 90 days or more still on accrual | 699 | 287 | 412 | 143.6 | % | |||||||||||||||||||||
Total nonperforming loans | 3,592 | 2,824 | 768 | 27.2 | % | |||||||||||||||||||||
Other real estate owned | 376 | — | 376 | — | % | |||||||||||||||||||||
Total nonperforming assets | $ | 3,968 | $ | 2,824 | $ | 1,144 | 40.5 | % | ||||||||||||||||||
Nonperforming loans to loans held-for-investment | 0.23 | % | 0.19 | % | ||||||||||||||||||||||
Nonperforming assets to total assets | 0.20 | % | 0.16 | % | ||||||||||||||||||||||
The increase in total nonaccrual loans was primarily due to loans placed on nonaccrual status of $1.8 million, partially offset by paydowns and payoffs of $440 thousand and charge-offs of $1.0 million during the nine months ended September 30, 2020. Loans are generally placed on nonaccrual status when they become 90 days past due, unless management believes the loan is well secured and in the process of collection. In all cases, loans are placed on nonaccrual if collection of principal or interest is considered doubtful. Past due loans may or may not be adequately collateralized, but collection efforts are continuously pursued. Loans may be restructured by management when a borrower experiences changes to their financial condition, causing an inability to meet the original repayment terms, and where management believe the borrower will eventually overcome those circumstances and repay the loan in full. Additional income of approximately $43 thousand and $146 thousand, respectively, would have been recorded during the three and nine months ended September 30, 2020, had these loans been paid in accordance with their original terms throughout the periods indicated.
Troubled Debt Restructurings
Loans that the Bank modifies or restructures where the debtor is experiencing financial difficulties and makes a concession to the borrower in the form of changes in the amortization terms, reductions in the interest rates, the acceptance of interest only payments and, in limited cases, reductions in the outstanding loan balances are classified as TDRs. TDRs are loans modified for the purpose of alleviating temporary impairments to the borrower’s financial condition. A workout plan between a borrower and the Bank is designed to provide a bridge for the cash flow shortfalls in the near term. If the borrower works through the near term issues, in most cases, the original contractual terms of the loan will be reinstated. The following table presents the composition of loans that were modified as TDRs by portfolio segment as of the dates indicated:
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Accruing | Nonaccrual | Total | Accruing | Nonaccrual | Total | ||||||||||||||||||||||||||||||||
Real estate loans: | ||||||||||||||||||||||||||||||||||||||
Commercial property | $ | 335 | $ | — | $ | 335 | $ | 339 | $ | — | $ | 339 | ||||||||||||||||||||||||||
SBA property | 277 | 38 | 315 | 294 | 121 | 415 | ||||||||||||||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||||||||||||
Commercial term | 22 | — | 22 | 28 | — | 28 | ||||||||||||||||||||||||||||||||
SBA commercial term | 15 | — | 15 | 39 | — | 39 | ||||||||||||||||||||||||||||||||
Total | $ | 649 | $ | 38 | $ | 687 | $ | 700 | $ | 121 | $ | 821 | ||||||||||||||||||||||||||
59
Deposits
The Bank gathers deposits primarily through its branch locations. The Bank offers a variety of deposit products including demand deposits accounts, NOW and money market accounts, savings accounts and time deposits. The following table presents summary of the Company’s deposit as of the dates indicated:
($ in thousands) | September 30, 2020 | December 31, 2019 | Amount Change | Percentage Change | ||||||||||||||||||||||
Noninterest-bearing demand deposits | $ | 576,086 | $ | 360,039 | $ | 216,047 | 60.0 | % | ||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||||
Savings | 11,124 | 6,492 | 4,632 | 71.3 | % | |||||||||||||||||||||
NOW | 21,726 | 17,673 | 4,053 | 22.9 | % | |||||||||||||||||||||
Retail money market accounts | 344,939 | 307,980 | 36,959 | 12.0 | % | |||||||||||||||||||||
Brokered money market accounts | 30,001 | 30,034 | (33) | (0.1) | % | |||||||||||||||||||||
Retail time deposits of: | ||||||||||||||||||||||||||
$250,000 or less | 312,171 | 405,004 | (92,833) | (22.9) | % | |||||||||||||||||||||
More than $250,000 | 167,208 | 199,726 | (32,518) | (16.3) | % | |||||||||||||||||||||
Time deposits from internet rate service providers | 31,852 | — | 31,852 | — | % | |||||||||||||||||||||
Brokered time deposits | 62,000 | 62,359 | (359) | (0.6) | % | |||||||||||||||||||||
Time deposits from California State Treasurer | 90,000 | 90,000 | — | — | % | |||||||||||||||||||||
Total interest-bearing deposits | 1,071,021 | 1,119,268 | (48,247) | (4.3) | % | |||||||||||||||||||||
Total deposits | $ | 1,647,107 | $ | 1,479,307 | $ | 167,800 | 11.3 | % | ||||||||||||||||||
The increase in noninterest-bearing demand deposits was primarily due to the deposit increases from customers with SBA PPP loans and SBA Economic Injury Disaster Loans, as well as the overall liquid deposit market. A total of $117.3 million of SBA PPP loans were funded through the Bank's noninterest-bearing demand deposits and deposit customers also received $93.5 million of SBA Economic Injury Disaster Loans of during the past 6-month period.
The decrease in retail time deposits was primarily due to matured and closed accounts of $515.5 million, partially offset by new accounts of $73.8 million and renewals of the matured accounts of $305.1 million.
As of September 30, 2020 and December 31, 2019, total deposits were comprised of 35.0% and 24.3%, respectively, of noninterest-bearing demand accounts, 24.8% and 24.5%, respectively, of savings, NOW and money market accounts, and 40.2% and 51.2%, respectively, of time deposits.
Deposits from certain officers, directors and their related interests with which they are associated held by the Company were $3.5 million and $5.4 million, respectively, at September 30, 2020 and December 31, 2019.
The following table presents the maturity of time deposits as of the dates indicated:
($ in thousands) | Three Months or Less | Three to Six Months | Six Months to One Year | One to Three Years | Over Three Years | Total | ||||||||||||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||||||||||||||
Time deposits less than $100,000 | $ | 67,716 | $ | 43,728 | $ | 36,258 | $ | 6,859 | $ | 1,453 | $ | 156,014 | ||||||||||||||||||||||||||
Time deposits of $100,000 through $250,000 | 57,043 | 93,186 | 98,575 | 1,205 | — | 250,009 | ||||||||||||||||||||||||||||||||
Time deposits of more than $250,000 | 126,619 | 55,565 | 68,734 | 6,290 | — | 257,208 | ||||||||||||||||||||||||||||||||
Total | $ | 251,378 | $ | 192,479 | $ | 203,567 | $ | 14,354 | $ | 1,453 | $ | 663,231 | ||||||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||||||||
Time deposits less than $100,000 | $ | 41,456 | $ | 29,899 | $ | 92,695 | $ | 10,165 | $ | 1,557 | $ | 175,772 | ||||||||||||||||||||||||||
Time deposits of $100,000 through $250,000 | 111,182 | 53,198 | 121,674 | 5,537 | — | 291,591 | ||||||||||||||||||||||||||||||||
Time deposits of more than $250,000 | 167,825 | 38,740 | 77,334 | 5,827 | — | 289,726 | ||||||||||||||||||||||||||||||||
Total | $ | 320,463 | $ | 121,837 | $ | 291,703 | $ | 21,529 | $ | 1,557 | $ | 757,089 | ||||||||||||||||||||||||||
60
Shareholders’ Equity and Regulatory Capital
Capital Resources
Shareholders’ equity is influenced primarily by earnings, dividends paid on common stock and preferred stock, sales and redemptions of common stock and preferred stock, and changes in accumulated other comprehensive income caused primarily by fluctuations in unrealized gains or losses, net of taxes, on securities available-for-sale.
Shareholders’ equity was $229.3 million at September 30, 2020, an increase of $2.5 million, or 1.1%, from $226.8 million at December 31, 2019. The increase was primarily due to net income of $10.4 million, a positive fair value change in securities available-for-sale of $2.0 million and cash proceeds from exercise of stock options of $636 thousand, partially offset by repurchase of common stock of $6.5 million and dividends declared on common stock of $4.6 million.
Regulatory Capital Requirements
The Bank is subject to various regulatory capital requirements administered by the federal and state banking regulators. The Company is not currently subject to separate minimum capital measurements under the definition of a “Small Bank Holding Company.” At such time as the Company reaches the $3 billion asset level, it will again be subject to capital measurements independent of the Bank.
Federal banking agencies also require a capital conservation buffer of 2.50% in addition to the ratios required to generally be considered “adequately capitalized” under the prompt corrective action (“PCA”) regulations. Failure to meet regulatory capital requirements may result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for the PCA, the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting policies. In addition to these uniform risk-based capital guidelines and leverage ratios that apply across the industry, the regulators have the discretion to set individual minimum capital requirements for specific institutions at rates significantly above the minimum guidelines and ratios.
The following table presents a summary of the capital requirements applicable to the Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as the Bank’s capital ratios as of September 30, 2020 and December 31, 2019. For comparison purpose, the Company’s ratios are included as well, all of which would have exceeded the “well-capitalized” level had the Company been subject to separate capital minimums.
PCB Bancorp | Pacific City Bank | Minimum Regulatory Requirements | Well Capitalized Requirements (Bank) | |||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||
Common tier 1 capital (to risk-weighted assets) | 15.60 | % | 15.34 | % | 4.5 | % | 6.5 | % | ||||||||||||||||||
Total capital (to risk-weighted assets) | 16.86 | % | 16.60 | % | 8.0 | % | 10.0 | % | ||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | 15.60 | % | 15.34 | % | 6.0 | % | 8.0 | % | ||||||||||||||||||
Tier 1 capital (to average assets) | 11.40 | % | 11.21 | % | 4.0 | % | 5.0 | % | ||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||
Common tier 1 capital (to risk-weighted assets) | 15.87 | % | 15.68 | % | 4.5 | % | 6.5 | % | ||||||||||||||||||
Total capital (to risk-weighted assets) | 16.90 | % | 16.71 | % | 8.0 | % | 10.0 | % | ||||||||||||||||||
Tier 1 capital (to risk-weighted assets) | 15.87 | % | 15.68 | % | 6.0 | % | 8.0 | % | ||||||||||||||||||
Tier 1 capital (to average assets) | 13.23 | % | 13.06 | % | 4.0 | % | 5.0 | % | ||||||||||||||||||
The Company and the Bank’s capital conservation buffer was 8.86% and 8.60%, respectively, as of September 30, 2020, and 8.90% and 8.71%, respectively, as of December 31, 2019.
61
Liquidity
Liquidity refers to the measure of ability to meet the cash flow requirements of depositors and borrowers, while at the same time meeting operating cash flow and capital and strategic cash flow needs, all at a reasonable cost. The Company continuously monitors liquidity position to ensure that assets and liabilities are managed in a manner that will meet all short-term and long-term cash requirements, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of the Company’s shareholders.
The Company’s liquidity position is supported by management of liquid assets and liabilities and access to alternative sources of funds. Liquid assets include cash, interest-bearing deposits in financial institutions, federal funds sold, and unpledged securities available-for-sale. Liquid liabilities may include core deposits, federal funds purchased, securities sold under repurchase agreements and other borrowings. Other sources of liquidity include the sale of loans, the ability to acquire additional national market non-core deposits, additional collateralized borrowings such as FHLB advances and Federal Reserve Discount Window, and the issuance of debt securities and preferred or common securities.
The Company’s short-term and long-term liquidity requirements are primarily to fund on-going operations, including payment of interest on deposits and debt, extensions of credit to borrowers, capital expenditures and shareholder dividends. These liquidity requirements are met primarily through cash flow from operations, redeployment of prepaying and maturing balances in loan and investment securities portfolios, increases in debt financing and other borrowings, and increases in customer deposits.
Integral to the Company’s liquidity management is the administration of borrowings. To the extent the Company is unable to obtain sufficient liquidity through core deposits, the Company seeks to meet its liquidity needs through wholesale funding or other borrowings on either a short or long-term basis.
The Company had $130.0 million and $20.0 million of outstanding FHLB advances at September 30, 2020 and December 31, 2019, respectively. Based on the values of loans pledged as collateral, the Company had $321.1 million and $404.8 million of additional borrowing capacity with FHLB as of September 30, 2020 and December 31, 2019, respectively. The Company also had $65.0 million and $35.0 million, respectively, of available unused unsecured federal funds lines at September 30, 2020 and December 31, 2019.
In addition, available unused secured borrowing capacity from Federal Reserve Discount Window at September 30, 2020 and December 31, 2019 was $33.8 million and $37.9 million, respectively. Federal Reserve Discount Window was collateralized by loans totaling $41.8 million and $46.1 million as of September 30, 2020 and December 31, 2019, respectively. The Company’s borrowing capacity from the Federal Reserve Discount Window is limited by eligible collateral. The Company also maintains relationships in the capital markets with brokers and dealers to issue time deposits and money market accounts. As of September 30, 2020 and December 31, 2019, total cash and cash equivalents represented 12.7% and 8.4% of total assets, respectively.
During the three months ended June 30, 2020, the Company also transferred securities held-to-maturity of $18.8 million to securities available-for-sale in order to secure additional liquidity on balance sheet. As of September 30, 2020, management was able to maintain strong on-and off-balance sheet liquidity as a result of proactive liquidity management in response to the COVID-19 pandemic.
PCB Bancorp, on a stand-alone holding company basis, must provide for its own liquidity and its main source of funding is dividends from the Bank. There are statutory, regulatory and debt covenant limitations that affect the ability of the Bank to pay dividends to the holding company. Management believes that these limitations will not impact the Company’s ability to meet its ongoing short- and long-term cash obligations.
62
Off-Balance Sheet Activities and Contractual Obligations
Off-Balance Sheet Arrangements
The Company has limited off-balance sheet arrangements that have, or are reasonably likely to have, a current or future material effect on financial condition, results of operations, liquidity, capital expenditures or capital resources.
In the ordinary course of business, the Company enters into financial commitments to meet the financing needs of its customers. These financial commitments include commitments to extend credit, unused lines of credit, commercial and similar letters of credit and standby letters of credit. Those instruments involve to varying degrees, elements of credit and interest rate risk not recognized in the Company’s financial statements.
The Company’s exposure to loan loss in the event of nonperformance on these financial commitments is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments as it does for loans reflected in the consolidated financial statements.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since many of the commitments are expected to expire without being drawn upon, the total amounts do not necessarily represent future cash requirements. The Company evaluates each client’s credit worthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary is based on management’s credit evaluation of the customer. The following table presents outstanding financial commitments whose contractual amount represents credit risk as of the dates indicated:
($ in thousands) | September 30, 2020 | December 31, 2019 | ||||||||||||
Commitments to extend credit | $ | 207,142 | $ | 171,608 | ||||||||||
Standby letters of credit | 4,584 | 3,300 | ||||||||||||
Commercial letters of credit | 309 | 292 | ||||||||||||
Total | $ | 212,035 | $ | 175,200 | ||||||||||
Contractual Obligations
The following table presents supplemental information regarding total contractual obligations as of the dates indicated:
($ in thousands) | Within One Year | One to Three Years | Three to Five Years | Over Five Years | Total | |||||||||||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||||||||
Time deposits | $ | 647,424 | $ | 14,354 | $ | 1,453 | $ | — | $ | 663,231 | ||||||||||||||||||||||
FHLB advances | 120,000 | 10,000 | — | — | 130,000 | |||||||||||||||||||||||||||
Operating leases | 2,434 | 4,351 | 1,133 | 951 | 8,869 | |||||||||||||||||||||||||||
Total | $ | 769,858 | $ | 28,705 | $ | 2,586 | $ | 951 | $ | 802,100 | ||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||
Time deposits | $ | 734,003 | $ | 21,529 | $ | 1,557 | $ | — | $ | 757,089 | ||||||||||||||||||||||
FHLB advances | 10,000 | 10,000 | — | — | 20,000 | |||||||||||||||||||||||||||
Operating leases | 2,686 | 4,454 | 2,375 | 1,352 | 10,867 | |||||||||||||||||||||||||||
Total | $ | 746,689 | $ | 35,983 | $ | 3,932 | $ | 1,352 | $ | 787,956 | ||||||||||||||||||||||
Management believes that the Company will be able to meet its contractual obligations as they come due through the maintenance of adequate cash levels. Management expects to maintain adequate cash levels through profitability, loan and securities repayment and maturity activity and continued deposit gathering activities. The Company has in place various borrowing mechanisms for both short-term and long-term liquidity needs.
63
Item 3 - Quantitative and Qualitative Disclosures About Market Risk
Market risk represents the risk of loss due to changes in market values of assets and liabilities. Market risk occurs in the normal course of business through exposures to market interest rates, equity prices, and credit spreads.
Overview
Interest rate risk is the risk to earnings and value arising from changes in market interest rates. Interest rate risk arises from timing differences in the repricings and maturities of interest-earning assets and interest-bearing liabilities (repricing risk), changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers’ ability to prepay residential mortgage loans at any time and depositors’ ability to redeem certificates of deposit before maturity (option risk), changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion (yield curve risk), and changes in spread relationships between different yield curves, such as U.S. Treasuries and LIBOR (basis risk).
The Company’s Board asset liability committee (“Board ALCO”) establishes broad policy limits with respect to interest rate risk. Board ALCO establishes specific operating guidelines within the parameters of the Board of Directors’ policies. In general, The Company seeks to minimize the impact of changing interest rates on net interest income and the economic values of assets and liabilities. Board ALCO meets quarterly to monitor the level of interest rate risk sensitivity to ensure compliance with the Board of Directors’ approved risk limits. As discussed earlier, the Company also has a Management ALCO, which is comprised of the senior management team and Chief Executive Officer, to proactively monitor investment activities.
Interest rate risk management is an active process that encompasses monitoring loan and deposit flows complemented by investment and funding activities. Effective management of interest rate risk begins with understanding the dynamic characteristics of assets and liabilities and determining the appropriate interest rate risk posture given business forecasts, management objectives, market expectations, and policy constraints.
An asset sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate higher net interest income, as rates earned on interest-earning assets would reprice upward more quickly than rates paid on interest-bearing liabilities, thus expanding net interest margin. Conversely, a liability sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate lower net interest income, as rates paid on interest-bearing liabilities would reprice upward more quickly than rates earned on interest-earning assets, thus compressing net interest margin.
Measurement
Interest rate risk measurement is calculated and reported to the Board ALCO at least quarterly. The information reported includes period-end results and identifies any policy limits exceeded, along with an assessment of the policy limit breach and the action plan and timeline for resolution, mitigation, or assumption of the risk.
The Company uses two approaches to model interest rate risk: Net Interest Income at Risk (“NII at Risk”), and Economic Value of Equity (“EVE”). Under NII at Risk, net interest income is modeled utilizing various assumptions for assets, liabilities, and derivatives. EVE measures the period end market value of assets minus the market value of liabilities and the change in this value as rates change. EVE is a period end measurement.
The following table presents the projected changes in NII at Risk and EVE that would occur upon an immediate change in interest rates based on independent analysis, but without giving effect to any steps that management might take to counteract that change as of the dates indicated:
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||
Simulated Rate Changes | Net Interest Income Sensitivity | Economic Value of Equity Sensitivity | Net Interest Income Sensitivity | Economic Value of Equity Sensitivity | ||||||||||||||||||||||
+200 | 21.3 | % | 16.2 | % | 20.3 | % | 7.7 | % | ||||||||||||||||||
+100 | 10.8 | % | 9.1 | % | 10.4 | % | 4.7 | % | ||||||||||||||||||
-100 | (0.9) | % | (9.4) | % | (11.7) | % | (6.1) | % | ||||||||||||||||||
64
Item 4 - Controls and Procedures
Evaluation of Disclosure Controls and Procedures
An evaluation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Act”), as of September 30, 2020 was carried out under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and other members of the Company’s senior management. The Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of September 30, 2020, the Company’s disclosure controls and procedures were effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Act is: (i) accumulated and communicated to the Company’s management (including the Chief Executive Officer and Chief Financial Officer) to allow timely decisions regarding required disclosure; and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
Changes in Internal Control over Financial Reporting
There were no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Act) that occurred during the three months ended September 30, 2020 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
65
Part II - Other Information
Item 1 - Legal Proceedings
In the normal course of business, the Company is involved in various legal claims. Management has reviewed all legal claims against the Company with counsel and have taken into consideration the views of such counsel as to the potential outcome of the claims in determining the accrued loss contingency. The Company did not have any accrued loss contingencies for legal claims at September 30, 2020. It is reasonably possible the Company may incur losses in addition to the amounts currently accrued. However, at this time, the Company is unable to estimate the range of additional losses that are reasonably possible because of a number of factors, including the fact that certain of these litigation matters are still in their early stages and involve claims for which, at this point, the Company believes have little to no merit. Management has considered these and other possible loss contingencies and does not expect the amounts to be material to the consolidated financial statements.
Item 1A - Risk Factors
The following risk factors supplement the risks described in the Company’s Form 10-K under Item 1A, “Risk Factors” for its year ended December 31, 2019 filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended. The ongoing COVID-19 pandemic may also have the effect of heightening many of the other risks described in the section entitled “Risk Factors” in our most recent Annual Report on Form 10-K and any subsequent filings with the SEC.
Our business, results of operations, and financial condition have been, and will likely continue to be, adversely affected by the ongoing COVID-19 pandemic.
The ongoing COVID-19 pandemic, and governmental and societal responses thereto, have had a severe impact on recent global economic and market conditions, including significant disruption of, and volatility in, financial markets; global supply chain disruptions; and the institution of social distancing and shelter-in-place requirements that have resulted in temporary closures of many businesses, lost revenues, and increased unemployment throughout the United States, but also specifically in California, where all of our operations and a large majority of our customers are located.
These conditions have impacted and are expected in the future to impact-our business, results of operations, and financial condition negatively, including through lower revenue from certain of our fee-based businesses; lower net interest income resulting from lower interest rates and increased loan delinquencies; increased provisions for loan losses and unfunded loan commitments; impairments on the securities we hold; and decreased demand for certain of our products and services. Additionally, our liquidity and regulatory capital could be adversely impacted by volatility and disruptions in the capital and credit markets; deposit flows; and continued client draws on lines of credit as well as our participation in the Small Business Administration Paycheck Protection Program. Our business operations may also be disrupted if significant portions of our workforce are unable to work effectively, including because of illness, quarantines, government actions, or other restrictions in connection with the pandemic. Negative impacts from these conditions also may include:
•Collateral securing our loans may decline in value, which could increase credit losses in our loan portfolio and increase the allowance for loan losses.
•Demand for our products and services may decline, and deposit balances may decrease making it difficult to grow assets and income.
•The decline in the target federal funds rate could decrease yields on our assets that exceed the decline in our cost of interest-bearing liabilities, which may reduce our net interest margin.
•The impact of the adoption of the CECL standard, which is highly dependent on unemployment rate forecasts over the life of our loans, could significantly increase the allowance for credit losses and decrease net income.
•Our borrowers’ actual payment performance may be worse than anticipated as loan deferrals related to the COVID-19 pandemic expire, and we may experience potential adverse impact from loan modifications and payment deferrals despite their implementation consistent with recent regulatory guidance.
While governmental authorities have taken unprecedented measures to provide economic assistance to individual households and businesses, stabilize the markets, and support economic growth, the success of these measures is unknown and they may not be sufficient to mitigate fully the negative impact of the ongoing pandemic. Further, some measures, such as a suspension of mortgage and other loan payments and foreclosures, may have a negative impact on our business, while our participation in other measures could result in reputational harm, litigation, or regulatory and government actions, proceedings, or penalties.
The extent to which the COVID-19 pandemic impacts our business, results of operations and financial condition will depend on future developments, which are highly uncertain and are difficult to predict, including, but not limited to, the duration and spread of the outbreak, its severity, the actions to contain the virus or treat its impact, and how quickly and to what extent normal economic and operating conditions can resume, particularly in California.
66
Our Traditional Service Delivery Channels may be Impacted by the COVID-19 Pandemic
In light of the external COVID-19 threat, the Board of Directors and senior management are continuously monitoring the situation, providing frequent communications, and making adjustments and accommodations for both external clients and our employees. For the most part, all branches remain open to serve our customers and local communities, with modified hours and strict social distancing protocols in place as well as limiting our branches to walk-up or drive-up visits. Our customers have been encouraged to utilize branch alternatives such as using our ATMs, online banking, and mobile banking application in lieu of in-branch transactions. In addition, many employees are working remotely and travel as well as face-to-face meeting restrictions are in effect. Further, given the increase of the risk of cyber-security incidents during the pandemic, we have enhanced our cyber-security protocols. If the pandemic worsens, resurges or lasts for an extended period of time, to protect the health of the Company’s workforce and our customers, we may need to enact further precautionary measures to help minimize the risks to our employees and customers, thus potentially altering our service delivery channels and operations over a prolonged period. These changes to our traditional service delivery channels may negatively impact our customers’ experience of banking with us, result in loss of service fees, and increase costs through equipment and services needed to support a remote workforce, and therefore negatively impact our financial condition and results of operation.
Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds
There were no unregistered sales of equity securities during the three months ended September 30, 2020.
The following table presents share repurchase activities during the three months ended September 30, 2020:
($ in thousands, except per share data) | Total Number of Shares Purchased | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Program | Approximate Dollar Value of Shares That May Yet Be Purchased Under the Program | ||||||||||||||||||||||
From July 1, 2020 to July 31, 2020 | — | $ | — | — | $ | — | ||||||||||||||||||||
From August 1, 2020 to August 31, 2020 | — | — | — | $ | — | |||||||||||||||||||||
From September 1, 2020 to September 30, 2020 | — | — | — | $ | — | |||||||||||||||||||||
Total | — | $ | — | — | ||||||||||||||||||||||
As previously announced, the Board of Directors approved a $6.5 million stock repurchase program to commence upon the opening of the Company’s trading window for the first quarter of 2020 and continue through November 20, 2021. The Company completed the repurchase program in March 2020. The Company repurchased and retired 428,474 shares of common stock at weighted-average repurchase price of $15.14 per share, totaling $6.5 million under this repurchase program.
Item 3 - Defaults Upon Senior Securities
None.
Item 4 - Mine Safety Disclosures
Not applicable.
Item 5 - Other Information
None
67
Item 6 - Exhibits
Exhibit Number | Description | Form | File No. | Exhibit | Filing Date | |||||||||||||||||||||||||||
3.1 | 10-Q | 001-38621 | 3.1 | August 8, 2019 | ||||||||||||||||||||||||||||
3.2 | 8-K | 001-38621 | 3.2 | July 2, 2019 | ||||||||||||||||||||||||||||
4.1 | 10-Q | 001-38621 | 4.1 | August 8, 2019 | ||||||||||||||||||||||||||||
4.2 | 10-K | 001-38621 | 4.2 | March 9, 2020 | ||||||||||||||||||||||||||||
10.1 | S-1 | 333-226208 | 10.1 | July 17, 2018 | ||||||||||||||||||||||||||||
10.2 | S-1 | 333-226208 | 10.2 | July 17, 2018 | ||||||||||||||||||||||||||||
10.3 | S-1 | 333-226208 | 10.3 | July 17, 2018 | ||||||||||||||||||||||||||||
10.4 | S-1 | 333-226208 | 10.4 | July 17, 2018 | ||||||||||||||||||||||||||||
10.5 | S-1 | 333-226208 | 10.5 | July 17, 2018 | ||||||||||||||||||||||||||||
10.6 | S-1 | 333-226208 | 10.6 | July 17, 2018 | ||||||||||||||||||||||||||||
31.1 | ||||||||||||||||||||||||||||||||
31.2 | ||||||||||||||||||||||||||||||||
32.1 | ||||||||||||||||||||||||||||||||
32.2 | ||||||||||||||||||||||||||||||||
101.INS | XBRL Instance Document* | |||||||||||||||||||||||||||||||
101.SCH | XBRL Taxonomy Extension Schema Document* | |||||||||||||||||||||||||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document* | |||||||||||||||||||||||||||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document* | |||||||||||||||||||||||||||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase Document* | |||||||||||||||||||||||||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document* | |||||||||||||||||||||||||||||||
* Filed herewith
68
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.
PCB Bancorp | |||||||||||
Date: | November 6, 2020 | /s/ Henry Kim | |||||||||
Henry Kim | |||||||||||
President and Chief Executive Officer (Principal Executive Officer) | |||||||||||
Date: | November 6, 2020 | /s/ Timothy Chang | |||||||||
Timothy Chang | |||||||||||
Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |
69