UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM10-Q

 

 

 

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

for the quarterly period ended: March 31,September 30, 2018

 

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

for the transition period from                to                .

Commission File Number:000-10661

 

 

TriCo Bancshares

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

CALIFORNIA 94-2792841

(State or Other Jurisdiction

of Incorporation or Organization)

 

(I.R.S. Employer

Identification Number)

63 Constitution Drive

Chico, California 95973

(Address of Principal Executive Offices)(Zip (Zip Code)

(530)898-0300

(Registrant’s Telephone Number, Including Area Code)

 

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    ☒  Yes    ☐  No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of RegulationS-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    ☒  Yes    ☐  No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer,non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “accelerated filer”, “large accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule12b-2 of the Exchange Act.

 

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

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

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

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

Common stock, no par value: 22,969,79230,417,818 shares outstanding as of May 4,November 6, 2018

 

 

 


TriCo Bancshares

FORM10-Q

TABLE OF CONTENTS

 

   Page 

Forward-Looking Statements

1

PART I – FINANCIAL INFORMATION

   32 

Item 1 – Financial Statements (Unaudited)

   32 

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

   4438 

Item 3 – Quantitative and Qualitative Disclosures about Market Risk

   6255 

Item 4 – Controls and Procedures

   6255 

PART II – OTHER INFORMATION

   6356 

Item 1 – Legal Proceedings

   6356 

Item 1A – Risk Factors

   6356 

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

   6356 

Item 6 – Exhibits

   6457 

Signatures

   6558 

Exhibits

  66

FORWARD-LOOKING INFORMATION

Important Additional Information about the Merger

TriCo Bancshares (the “Company”) has filed a registration statement on FormS-4 with the SEC (filed on March 21, 2018 and subsequently amended on April 18, 2018), which includes a joint proxy statement of the Company and FNB Bancorp (“FNBB”) and a prospectus of the Company, and each party will file other documents with the SEC regarding the Agreement and Plan of Merger and Reorganization (the “Merger Agreement”) pursuant to which FNBB will be merged with and into the Company, with the Company as the surviving corporation (the “Merger”). The Merger is subject to a number of conditions, including regulatory and shareholder approval. A definitive joint proxy statement/prospectus will also be sent to the Company and FNBB shareholders seeking required shareholder approvals.

Before making any voting or investment decision, investors and security holders of the Company and FNBB are urged to carefully read the entire registration statement and joint proxy statement/prospectus, when they become available, as well as any amendments or supplements to these documents, because they will contain important information about the proposed transaction.

The documents filed by the Company and FNBB with the SEC may be obtained free of charge at the SEC’s website at www.sec.gov. In addition, the documents filed by the Company may be obtained free of charge at the Company’s website at https://www.tcbk.com/investor-relations and the documents filed by FNBB may be obtained free of charge at FNBB’s website at https://www.fnbnorcal.com/investor-relations-overview. Alternatively, these documents, when available, can be obtained free of charge from the Company upon written request to TriCo Bancshares, Attention: Craig Compton, Secretary, 63 Constitution Drive, Chico, CA 95973 or by calling (800)922-8742 or from FNBB upon written request to FNB Bancorp, 975 El Camino Real, South San Francisco, CA, 94080, Attention: Corporate Secretary, or by calling (650)588-6800.

This communication shall not constitute an offer to sell or the solicitation of an offer to buy securities nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction. This communication is also not a solicitation of any vote in any jurisdiction pursuant to the proposed transactions or otherwise. No offer of securities or solicitation will be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended. The communication is not a substitute for the joint proxy statement/prospectus that the Company and FNBB will file with the SEC.

1


Cautionary Statements Regarding Forward-Looking Information

This report on Form10-Q contains forward-looking statements about TriCo Bancshares (the “Company”) that are subject to the protection of the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on the current knowledge and belief of the Company’s management (“Management”) and include information concerning the Company’s possible or assumed future financial condition and results of operations. When you see any of the words “believes”, “expects”, “anticipates”, “estimates”, or similar expressions, it may mean the Company is making forward-looking statements. A number of factors, some of which are beyond the Company’s ability to predict or control, could cause future results to differ materially from those contemplated. The reader is directed to the Company’s annual report on Form10-K for the year ended December 31, 2017 and Part II, Item 1A of this report for further discussion of factors which could affect the Company’s business and cause actual results to differ materially from those suggested by any forward-looking statement made in this report. Such Form10-K and this report should be read in their entirety to put any forward-looking statements in context and to gain a more complete understanding of the risks and uncertainties involved in the Company’s business. Any forward-looking statement may turn out to be wrong and cannot be guaranteed. The Company does not intend to update any forward-looking statement after the date of this report.

Statements concerning the potential merger of the Company and FNBB may also be forward-looking statements. Please refer to each of the Company’s and FNBB’s Annual Report on Form10-K for the year ended December 31, 2017, as well as their other filings with the SEC, for a more detailed discussion of risks, uncertainties and factors that could cause actual results to differ from those discussed in the forward-looking statements.

In addition to factors previously disclosed in reports filed by the Company and FNBB with the SEC, risks and uncertainties for the Company, FNBB and the combined company include, but are not limited to: the possibility that any of the anticipated benefits of the proposed merger will not be realized or will not be realized within the expected time period; the risk that integration of FNBB’s operations with those of the Company will be materially delayed or will be more costly or difficult than expected; the inability to close the merger in a timely manner; the inability to complete the merger due to the failure of the Company’s or FNBB’s shareholders to adopt the merger agreement; diversion of management’s attention from ongoing business operations and opportunities; the failure to satisfy other conditions to completion of the merger, including receipt of required regulatory and other approvals; the failure of the proposed merger to close for any other reason; the challenges of integrating and retaining key employees; the effect of the announcement of the merger on the Company’s, FNBB’s or the combined company’s respective customer relationships and operating results; the possibility that the merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events; and general competitive, economic, political and market conditions and fluctuations. All forward-looking statements included in this filing are made as of the date hereof and are based on information available at the time of the filing. Except as required by law, neither the Company nor FNBB assumes any obligation to update any forward-looking statement.

2


PART I – FINANCIAL INFORMATION

Item 1. Financial Statements (unaudited)

TRICO BANCSHARES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data; unaudited)

 

  At March 31,
2018
 At December 31,
2017
   At September 30,
2018
 At December 31,
2017
 

Assets:

      

Cash and due from banks

  $87,138  $105,968   $109,363  $105,968 

Cash at Federal Reserve and other banks

   95,841  99,460    117,180  99,460 
  

 

  

 

   

 

  

 

 

Cash and cash equivalents

   182,979  205,428    226,543  205,428 

Investment securities:

      

Marketable equity securities

   2,890  2,938    2,846  2,938 

Available for sale debt securities

   735,895  727,945    1,055,960  727,945 

Held to maturity debt securities

   496,035  514,844    459,897  514,844 

Restricted equity securities

   16,956  16,956    17,250  16,956 

Loans held for sale

   2,149  4,616    3,824  4,616 

Loans

   3,069,733  3,015,165    4,027,436  3,015,165 

Allowance for loan losses

   (29,973 (30,323   (31,603 (30,323
  

 

  

 

   

 

  

 

 

Total loans, net

   3,039,760  2,984,842    3,995,833  2,984,842 

Foreclosed assets, net

   1,564  3,226    1,832  3,226 

Premises and equipment, net

   58,558  57,742    89,290  57,742 

Cash value of life insurance

   98,391  97,783    116,596  97,783 

Accrued interest receivable

   12,407  13,772    19,592  13,772 

Goodwill

   64,311  64,311    220,972  64,311 

Other intangible assets, net

   4,835  5,174    30,711  5,174 

Mortgage servicing rights

   6,953  6,687    7,122  6,687 

Other assets

   56,274  55,051    70,597  55,051 
  

 

  

 

   

 

  

 

 

Total assets

  $4,779,957  $4,761,315   $6,318,865  $4,761,315 
  

 

  

 

   

 

  

 

 

Liabilities and Shareholders’ Equity:

      

Liabilities:

      

Deposits:

      

Noninterest-bearing demand

  $1,359,996  $1,368,218   $1,710,505  $1,368,218 

Interest-bearing

   2,724,408  2,640,913    3,382,612  2,640,913 
  

 

  

 

   

 

  

 

 

Total deposits

   4,084,404  4,009,131    5,093,117  4,009,131 

Accrued interest payable

   958  930    1,729  930 

Reserve for unfunded commitments

   3,864  3,164 

Other liabilities

   63,529  63,258    82,077  66,422 

Other borrowings

   65,041  122,166    282,831  122,166 

Junior subordinated debt

   56,905  56,858    56,996  56,858 
  

 

  

 

   

 

  

 

 

Total liabilities

   4,274,701  4,255,507    5,516,750  4,255,507 
  

 

  

 

   

 

  

 

 

Commitments and contingencies (Note 18)

   

Commitments and contingencies (Note 12)

   

Shareholders’ equity:

      

Preferred stock, no par value: 1,000,000 shares authorized, zero issued and outstanding at March 31, 2018 and December 31, 2017

   —     —   

Preferred stock, no par value: 1,000,000 shares authorized, zero issued and outstanding at September 30, 2018 and December 31, 2017

   —     —   

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

      

22,956,323 at March 31, 2018

   256,226  

30,417,818 at September 30, 2018

   

22,955,963 at December 31, 2017

   255,836    541,519  255,836 

Retained earnings

   266,235  255,200    287,555  255,200 

Accumulated other comprehensive loss, net of tax

   (17,205 (5,228   (26,959 (5,228
  

 

  

 

   

 

  

 

 

Total shareholders’ equity

   505,256  505,808    802,115  505,808 
  

 

  

 

   

 

  

 

 

Total liabilities and shareholders’ equity

  $4,779,957  $4,761,315   $6,318,865  $4,761,315 
  

 

  

 

   

 

  

 

 

See accompanying notes to unaudited condensed consolidated financial statements.

3


TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share data; unaudited)

 

  Three months ended
March 31,
   Three months ended
September 30,
   Nine months ended
September 30,
 
  2018 2017   2018   2017   2018   2017 

Interest and dividend income:

           

Loans, including fees

  $38,049  $34,914   $53,102   $37,268   $130,455   $108,600 

Investments:

           

Taxable securities

   7,322  6,703    9,189    7,011    23,949    20,617 

Tax exempt securities

   1,041  1,041    1,189    1,041    3,272    3,124 

Dividends

   336  391    459    301    1,093    1,020 

Interest bearing cash at

   

Federal Reserve and other banks

   373  435 

Interest bearing cash at Federal Reserve and other banks

   615    292    1,384    1,080 
  

 

  

 

   

 

   

 

   

 

   

 

 

Total interest and dividend income

   47,121  43,484    64,554    45,913    160,153    134,441 
  

 

  

 

   

 

   

 

   

 

   

 

 

Interest expense:

           

Deposits

   1,096  894    2,072    1,028    4,402    2,896 

Other borrowings

   342  2    1,178    149    2,106    164 

Junior subordinated debt

   697  595    815    652    2,301    1,870 
  

 

  

 

   

 

   

 

   

 

   

 

 

Total interest expense

   2,135  1,491    4,065    1,829    8,809    4,930 
  

 

  

 

   

 

   

 

   

 

   

 

 

Net interest income

   44,986  41,993    60,489    44,084    151,344    129,511 

Benefit from reversal of provision for loan losses

   (236 (1,557

Provision for (benefit from) loan losses

   2,651    765    1,777    (1,588
  

 

  

 

   

 

   

 

   

 

   

 

 

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

   45,222  43,550 

Net interest income after provision for (benefit from) loan losses

   57,838    43,319    149,567    131,099 
  

 

  

 

   

 

   

 

   

 

   

 

 

Noninterest income:

           

Service charges and fees

   9,356  8,907    9,743    9,475    28,327    27,861 

Gain on sale of loans

   626  910 

Commissions on sale ofnon-deposit investment products

   876  607    728    672    2,414    1,984 

Increase in cash value of life insurance

   608  685    732    732    1,996    2,043 

Gain on sale of loans

   539    606    1,831    2,293 

Gain on sale of investment securities

   207    961    207    961 

Other

   824  594    237    484    1,875    2,401 
  

 

  

 

   

 

   

 

   

 

   

 

 

Total noninterest income

   12,290  11,703    12,186    12,930    36,650    37,543 
  

 

  

 

   

 

   

 

   

 

   

 

 

Noninterest expense:

           

Salaries and related benefits

   21,652  20,893    25,823    20,933    68,928    62,320 

Other

   16,510  14,929    21,555    16,289    54,482    46,628 
  

 

  

 

   

 

   

 

   

 

   

 

 

Total noninterest expense

   38,162  35,822    47,378    37,222    123,410    108,948 
  

 

  

 

   

 

   

 

   

 

   

 

 

Income before income taxes

   19,350  19,431    22,646    19,027    62,807    59,694 

Provision for income taxes

   5,440  7,352    6,476    7,130    17,698    22,129 
  

 

  

 

   

 

   

 

   

 

   

 

 

Net income

  $13,910  $12,079   $16,170   $11,897   $45,109   $37,565 
  

 

  

 

   

 

   

 

   

 

   

 

 

Earnings per share:

           

Basic

  $0.61  $0.53   $0.54   $0.52   $1.78   $1.64 

Diluted

  $0.60  $0.52   $0.53   $0.51   $1.76   $1.62 

See accompanying notes to unaudited condensed consolidated financial statements.

4


TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands; unaudited)

 

  Three months ended 
  March 31,   Three months ended
September 30,
 Nine months ended
September 30,
 
  2018 2017   2018 2017 2018 2017 

Net income

  $13,910  $12,079   $16,170  $11,897  $45,109  $37,565 

Other comprehensive income (loss), net of tax:

        

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

   (11,026 457 

Change in minimum pension liability

   80  54 

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

   (5,917 (166 (20,941 3,137 

Change in minimum pension liability, after reclassifications

   81  55  241  164 
  

 

  

 

   

 

  

 

  

 

  

 

 

Other comprehensive income (loss)

   (10,946 511    (5,836 (111 (20,700 3,301 
  

 

  

 

   

 

  

 

  

 

  

 

 

Comprehensive income

  $2,964  $12,590   $10,334  $11,786  $24,409  $40,866 
  

 

  

 

   

 

  

 

  

 

  

 

 

See accompanying notes to unaudited condensed consolidated financial statements.

TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

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

 

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

Balance at December 31, 2016

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

Net income

    12,079   12,079     37,565   37,565 

Other comprehensive income

     511  511      3,301  3,301 

Stock option vesting

   88    88    211    211 

RSU vesting

   204    204 

PSU vesting

   89    89 

Service condition RSU vesting

   657    657 

Market plus service condition RSU vesting

   316    316 

Stock options exercised

   21,450  435    435    133,850  2,418    2,418 

RSUs released

   304     

Service condition RSUs released

   28,397      —   

Market plus service condition RSUs released

   18,805      —   

Repurchase of common stock

   (16,251 (180 (424  (604   (107,390 (1,191 (2,663  (3,854

Dividends paid ($ 0.15 per share)

    (3,431  (3,431

Dividends paid ($ 0.49 per share)

    (11,228  (11,228
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Balance at March 31, 2017

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

Balance at September 30, 2017

   22,941,464  $255,231  $256,114  $(4,612 $506,733 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Balance at December 31, 2017

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

Net income

    13,910   13,910     45,109   45,109 

Adoption ASU2016-01

    (62 62   —       (62 62   —   

Adoption ASU2018-02

    1,093  (1,093  —       1,093  (1,093  —   

Other comprehensive loss

     (10,946 (10,946     (20,700 (20,700

Stock option vesting

   37    37    75    75 

RSU vesting

   238    238 

PSU vesting

   116    116 

RSUs released

   494     

Service condition RSU vesting

   745    745 

Market plus service condition RSU vesting

   274    274 

Service condition RSUs released

   32,516      —   

Market plus service condition RSUs released

   25,512      —   

Stock options exercised

   27,400  475    475 

Issuance of common stock

   7,405,277  284,437    284,437 

Repurchase of common stock

   (134 (1 (3  (4   (28,850 (323 (801  (1,124

Dividends paid ($ 0.17 per share)

    (3,903  (3,903

Dividends paid ($ 0.51 per share)

    (12,984  (12,984
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Balance at March 31, 2018

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

Balance at September 30, 2018

   30,417,818  $541,519  $287,555  $(26,959 $802,115 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

See accompanying notes to unaudited condensed consolidated financial statements.

5


TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands; unaudited)

 

  For the three months ended March 31,   For the nine months ended September 30, 
  2018 2017   2018 2017 

Operating activities:

      

Net income

  $13,910  $12,079   $45,109  $37,565 

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

      

Depreciation of premises and equipment, and amortization

   1,613  1,604    4,914  5,089 

Amortization of intangible assets

   339  359    2,068  1,050 

Reversal of provision for loan losses

   (236 (1,557

Provision for (benefit from) loan losses

   1,777  (1,588

Amortization of investment securities premium, net

   700  798    1,953  2,431 

Gain on sale of investment securities

   (207 (961

Originations of loans for resale

   (20,332 (34,317   (63,912 (83,907

Proceeds from sale of loans originated for resale

   23,270  36,771    66,138  85,846 

Gain on sale of loans

   (626 (910   (1,831 (2,293

Change in market value of mortgage servicing rights

   (111 13    (38)  795 

Provision for (reversal of) losses on foreclosed assets

   90  (66

Provision for losses on foreclosed assets

   89  162 

Gain on sale of foreclosed assets

   (371 (118   (390)  (308

Loss on disposal of fixed assets

   13   —      206  61 

Gain on sale of premises held for sale

   —    (3   —    (3

Increase in cash value of life insurance

   (608 (685   (1,996)  (2,043

Gain on life insurance death benefit

   —    (107

Life insurance proceeds in excess of cash value

   —    (108

Loss on marketable equity securities

   92   —   

Equity compensation vesting expense

   391  381    1,094  1,184 

Loss on marketable equity securities

   48   —   

Change in:

      

Reserve for unfunded commitments

   700  15    (864)  270 

Interest receivable

   1,365  791    (5,820)  (629

Interest payable

   28  (48   799  49 

Other assets and liabilities, net

   3,531  4,444    10,724  3,155 
  

 

  

 

   

 

  

 

 

Net cash from operating activities

   23,714  19,444    59,905  45,817 
  

 

  

 

   

 

  

 

 

Investing activities:

      

Cash acquired in acquisition, net of consideration paid

   30,613   —   

Proceeds from maturities of securities available for sale

   15,643  14,069    54,510  20,889 

Proceeds from maturities of securities held to maturity

   18,535  22,074    54,203  64,969 

Proceeds from sale of available for sale securities

   293,279  25,757 

Purchases of securities available for sale

   (39,647 (35,241   (370,843)  (195,465

Net redemption of restricted equity securities

   7,429   —   

Loan origination and principal collections, net

   (54,682 (1,613   (178,596 (174,914

Proceeds from sale of other real estate owned

   1,943  726 

Proceeds from sale of foreclosed assets

   2,206  1,787 

Proceeds from sale of premises held for sale

   —    3,338    —    3,338 

Proceeds from sale of premises and equipment

   62   —   

Purchases of premises and equipment

   (2,200 (2,413   (5,736 (10,874

Life insurance proceeds

   —    282    —    649 
  

 

  

 

   

 

  

 

 

Net cash provided by investing activities

   (60,408 1,222 

Net cash from investing activities

   (112,873 (263,864
  

 

  

 

   

 

  

 

 

Financing activities:

      

Net increase in deposits

   75,273  3,324 

Net change in deposits

   92,051  31,896 

Net change in other borrowings

   (57,125 (2,296   (4,335)  81,237 

Repurchase of common stock

   —    (169   (834)  (1,629

Dividends paid

   (3,903 (3,431   (12,984)  (11,228

Exercise of stock options

   185  193 
  

 

  

 

   

 

  

 

 

Net cash used by financing activities

   14,245  (2,572

Net cash from financing activities

   74,083  100,469 
  

 

  

 

   

 

  

 

 

Net change in cash and cash equivalents

   (22,449 18,094    21,115  (117,578
  

 

  

 

   

 

  

 

 

Cash and cash equivalents and beginning of year

   205,428  305,612 

Cash and cash equivalents at beginning of year

   205,428  305,612 
  

 

  

 

   

 

  

 

 

Cash and cash equivalents at end of year

  $182,979  $323,706   $226,543  $188,034 
  

 

  

 

   

 

  

 

 

Supplemental disclosure of noncash activities:

      

Unrealized (loss) gain on securities available for sale

  $(15,628 $787   $(29,704 $5,411 

Loans transferred to foreclosed assets

   —    85   $511  $726 

Deferred gain on sale of premises held for sale

   —    438 

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

   4  604   $1,124  $3,854 

Supplemental disclosure of cash flow activity:

      

Cash paid for interest expense

   2,107  1,539   $8,010  $4,881 

Cash paid for income taxes

   —     —     $11,625  $15,450 

Assets acquired in acquisition plus goodwill recognized, net

  $1,456,505  $—   

Liabilities assumed in acquisition

  $1,172,068  $—   

See accompanying notes to unaudited condensed consolidated financial statements.

6


NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 – Summary of Significant Accounting Policies

Description of Business and Basis of Presentation

TriCo Bancshares (the “Company” or “we”) is a California corporation organized to act as a bank holding company for Tri Counties Bank (the “Bank”). The Company and the Bank are headquartered in Chico, California. The Bank is a California-chartered bank that is engaged in the general commercial banking business in 2629 California counties. The Bank operates from 5769 traditional branches, and 9in-store branches.branches and 2 loan production offices. The Company has five capital subsidiary business trusts (collectively, the “Capital Trusts”) that issued trust preferred securities, including two organized by TriCothe Company and three acquired with the acquisition of North Valley Bancorp. See Note 17 – Junior Subordinated Debt.

The consolidated financial statements are prepared in accordance with accounting policies generally accepted in the United States of America and general practices in the banking industry. All adjustments necessary for a fair presentation of these consolidated financial statements have been included and are of a normal and recurring nature. The consolidated financial statements include the accounts of the Company. All inter-company accounts and transactions have been eliminated in consolidation. For financial reporting purposes, the Company’s investments in the Capital Trusts of $1,703,000$1,741,000 are accounted for under the equity method and, accordingly, are not consolidated and are included in other assets on the consolidated balance sheet. The subordinated debentures issued and guaranteed by the Company and held by the Capital Trusts are reflected as debt on the Company’s consolidated balance sheet.

Use of Estimates in the Preparation of Financial Statements

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

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to the rules and regulatinos of the Securities and Exchange Commission. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidtated financial statements and notes thereto included in the Company’s Annua Report on Form10-K for the year ended December 31, 2017 (the “2017 Annual Report”).

Significant Group Concentration of Credit Risk

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

Geographical Descriptions

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

Business Combinations

The Company accounts for acquisitions of businesses using the acquisition method of accounting. Under the acquisition method, assets acquired and liabilities assumed are recorded at their estimated fair values at the date of acquisition. Management utilizes various valuation techniques including discounted cash flow analyses to determine these fair values. Any excess of the purchase price over amounts allocated to the acquired assets, including identifiable intangible assets, and liabilities assumed is recorded as goodwill.

Cash and Cash Equivalents

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

Marketable Equity Securities

As of December 31, 2017, marketable equity securities with a fair value of $2,938,000 were recorded within investment securities available for sale on the consolidated balance sheets with changes in the fair value recorded through other comprehensive income and accumulated other comprehensive income (loss). As of January 1, 2018, the Company adopted Accounting Standard Update (“ASU”)2016-01 using a prospective transition approach and reclassified its marketable equity securities from investments available for sale into a separate component of investment securities. The ASU requires marketable equity securities to be reported at fair value with changes in the fair value recorded through earnings. As of January 1, 2018, unrealized losses of $62,000 were reclassified from accumulated other comprehensive loss to retained earnings and the deferred tax asset was reduced by $18,000. During the three months ended March 31, 2018, the Company recognized $48,000 of unrealized losses in the condensed consolidated statements of income.

Debt Securities

The Company classifies its debt securities into one of three categories: trading, available for sale or held to maturity. Trading securities are bought and held principally for the purpose of selling in the near term. Held to maturity securities are those securities which the Company has the ability and intent to hold until maturity. These securities are carried at cost adjusted for amortization of premium and accretion of discount, computed by the effective interest method over their contractual lives. All other securities not included in trading or held to maturity are classified as available for sale. Available for sale securities are recorded at fair value. Unrealized gains and losses, net of the related tax effect, on available for sale securities are reported as a separate component of other accumulated comprehensive income in shareholders’ equity until realized. Premiums and discounts are amortized or accreted over the life of the related investment security as an adjustment to yield using the effective interest method. Dividend and interest income are recognized when earned. Realized gains and losses are derived from the amortized cost of the security sold. During the three months ended March 31, 2018 and throughout 2017, the Company did not have any debt securities classified as trading.

The Company assesses other-than-temporary impairment (“OTTI”) based on whether it intends to sell a security or if it is likely that the Company would be required to sell the security before recovery of the amortized cost basis of the investment, which may be maturity. For debt securities, if we intend to sell the security or it is more likely than not that we will be required to sell the security before recovering its cost basis, the entire impairment loss would be recognized in earnings as an OTTI. If we do not intend to sell the security and it is not likely that we will be required to sell the security but we do not expect to recover the entire amortized cost basis of the security, only the portion of the impairment loss representing credit losses would be recognized in earnings. The credit loss on a security is measured as the difference between the amortized cost basis and the present value of the cash flows expected to be collected. Projected cash flows are discounted by the original or current effective interest rate depending on the nature of the security being measured for potential OTTI. The remaining impairment related to all other factors, the difference between the present value of the cash flows expected to be collected and fair value, is recognized as a charge to other comprehensive income (“OCI”). Impairment losses related to all other factors are presented as separate categories within OCI. The accretion of the amount recorded in OCI increases the carrying value of the investment and does not affect earnings. If there is an indication of additional credit losses the security isre-evaluated according to the procedures described above. No OTTI losses were recognized during the three months ended March 31, 2018 or the year ended December 31, 2017.

7


Restricted Equity Securities

Restricted equity securities represent the Company’s investment in the stock of the Federal Home Loan Bank of San Francisco (“FHLB”) and are carried at par value, which reasonably approximates its fair value. While technically these are considered equity securities, there is no market for the FHLB stock. Therefore, the shares are considered as restricted investment securities. Management periodically evaluates FHLB stock for other-than-temporary impairment. Management’s determination of whether these investments are impaired is based on its assessment of the ultimate recoverability of cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of cost is influenced by criteria such as (1) the significance of any decline in net assets of the FHLB as compared to the capital stock amount for the FHLB and the length of time this situation has persisted, (2) commitments by the FHLB to make payments required by law or regulation and the level of such payments in relation to the operating performance of the FHLB, (3) the impact of legislative and regulatory changes on institutions and, accordingly, the customer base of the FHLB, and (4) the liquidity position of the FHLB.

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

Loans Held for Sale

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

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

Loans and Allowance for Loan Losses

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

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

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

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

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

8


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

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

Loans purchased or acquired in a business combination are referred to as acquired loans. Acquired loans are valued as of the acquisition date in accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) Topic 805,Business Combinations. Loans acquired with evidence of credit deterioration since origination for which it is probable that all contractually required payments will not be collected are referred to as purchased credit impaired (PCI) loans. PCI loans are accounted for under FASB ASC Topic310-30,Loans and Debt Securities Acquired with Deteriorated Credit Quality. Under FASB ASC Topic 805 and FASB ASC Topic310-30, PCI loans are recorded at fair value at acquisition date, factoring in credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for loan losses is not carried over or recorded as of the acquisition date. Fair value is defined as the present value of the future estimated principal and interest payments of the loan, with the discount rate used in the present value calculation representing the estimated effective yield of the loan. Default rates, loss severity, and prepayment speed assumptions are periodically reassessed and our estimate of future payments is adjusted accordingly. The difference between contractual future payments and estimated future payments is referred to as the nonaccretable difference. The difference between estimated future payments and the present value of the estimated future payments is referred to as the accretable yield. The accretable yield represents the amount that is expected to be recorded as interest income over the remaining life of the loan. If after acquisition, the Company determines that the estimated future cash flows of a PCI loan are expected to be more than originally estimated, an increase in the discount rate (effective yield) would be made such that the newly increased accretable yield would be recognized, on a level yield basis, over the remaining estimated life of the loan. If, thereafter, the Company determines that the estimated future cash flows of a PCI loan are expected to be less than previously estimated, an allowance for loan loss would be established through a provision for loan losses charged to expense to decrease the present value to the required level. If the estimated cash flows improve after an allowance has been established for a loan, the allowance may be partially or fully reversed depending on the improvement in the estimated cash flows. Only after the allowance has been fully reversed may the discount rate be increased. PCI loans are put on nonaccrual status when cash flows cannot be reasonably estimated. PCI loans on nonaccrual status are accounted for using the cost recovery method or cash basis method of income recognition. The Company refers to PCI loans on nonaccrual status that are accounted for using the cash basis method of income recognition as “PCI – cash basis” loans; and the Company refers to all other PCI loans as “PCI – other” loans PCI loans are charged off when evidence suggests cash flows are not recoverable. Foreclosed assets from PCI loans are recorded in foreclosed assets at fair value with the fair value at time of foreclosure representing cash flow from the loan. ASC310-30 allows PCI loans with similar risk characteristics and acquisition time frame to be “pooled” and have their cash flows aggregated as if they were one loan. The Company elected to use the “pooled” method of ASC310-30 for PCI – other loans in the acquisition of certain assets and liabilities of Granite Community Bank, N.A. (“Granite”) during 2010 and Citizens Bank of Northern California (“Citizens”) during 2011.

Acquired loans that are not PCI loans are referred to as purchased not credit impaired (PNCI) loans. PNCI loans are accounted for under FASB ASC Topic310-20,Receivables – Nonrefundable Fees and Other Costs,in which interest income is accrued on a level-yield basis for performing loans. For income recognition purposes this method assumes that all contractual cash flows will be collected, and no allowance for loan losses is established at the time of acquisition. Post-acquisition date, an allowance for loan losses may need to be established for acquired loans through a provision charged to earnings for credit losses incurred subsequent to acquisition. Under ASC310-20, the loss would be measured based on the probable shortfall in relation to the contractual note requirements, consistent with our allowance for loan loss policy for similar loans.

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

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

9


Loans are also categorized as “covered” or “noncovered”. Covered loans refer to loans covered by a Federal Deposit Insurance Corporation (“FDIC”) loss sharing agreement. Noncovered loans refer to loans not covered by a FDIC loss sharing agreement. On May 9, 2017, the Company and the FDIC terminated their loss sharing agreements.

Foreclosed Assets

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

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

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

Premises and Equipment

Land is carried at cost. Land improvements, buildings and equipment, including those acquired under capital lease, are stated at cost less accumulated depreciation and amortization. Depreciation and amortization expenses are computed using the straight-line method over the shorter of the estimated useful lives of the related assets or lease terms. Asset lives range from3-10 years for furniture and equipment and15-40 years for land improvements and buildings.

Goodwill and Other Intangible Assets

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

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

Impairment of Long-Lived Assets and Goodwill

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

As of December 31 of each year, goodwill is tested for impairment, and is tested for impairment more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. This determination is made at the reporting unit level. The Company may choose to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, the Company determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then goodwill is deemed not to be impaired. However, if the Company concludes otherwise, or if the Company elected not to first assess qualitative factors, then the Company performs the first step of atwo-step impairment test by calculating the fair value of the reporting unit and comparing the fair value with the carrying amount of the reporting unit. Second, if the carrying amount of the reporting unit exceeds its fair value, an impairment loss is recognized for any excess of the carrying amount of the reporting unit’s goodwill over the implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating the fair value of the reporting unit in a manner similar to a purchase price allocation. The residual fair value after this allocation is the implied fair value of the reporting unit goodwill. Currently, and historically, the Company is comprised of only one reporting unit that operates within the business segment it has identified as “community banking”. Goodwill was not impaired as of December 31, 2017 because the fair value of the reporting unit exceeded its carrying value.

10


Mortgage Servicing Rights

Mortgage servicing rights (MSR) represent the Company’s right to a future streamstatement of cash flows, based upon the contractual servicing fee associatedcash, due from banks with servicing mortgage loans. Our MSR arise from residential and commercial mortgage loans that we originate and sell, but retain the right to service the loans. The net gain from the retention of the servicing right is included in gain on sale of loans in noninterest income when the loan is sold. Fair value is based on market prices for comparable mortgage servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. Servicing fees are recorded in noninterest income when earned.

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

Indemnification Asset/Liability

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

Reserve for Unfunded Commitments

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

Low Income Housing Tax Credits

The Company accounts for low income housing tax credits and the related qualified affordable housing projects using the proportional amortization method. Under the proportional amortization method, the Company amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received and recognizes the net investment performance in the income statement as a component of income tax expense (benefit). Upon entering into a qualified affordable housing project, the Company records,maturities less than 90 days, interest-earning deposits in other liabilities, the entire amount that it has agreedbanks, and Federal funds sold are considered to invest in the project, and an equal amount, in other assets, representing its investment in the project. As the Company disbursesbe cash to satisfy its investment obligation, other liabilities are reduced. Over time, as the tax credits and other tax benefits of the project are realized by the Company, the investment recorded in other assets is reduced using the proportional amortization method.    equivalents.

Revenue Recognition

The Company records revenue from contracts with customers in accordance with Accounting Standards Codification Topic 606, “Revenue from Contracts with Customers” (“Topic 606”). Under Topic 606, the Company must identify the contract with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when (or as) the Company satisfies a performance obligation. Significant revenue has not been recognized in the current reporting period that results from performance obligations satisfied in previous periods.

Most of our revenue-generating transactions are not subject to ASCTopic 606, including revenue generated from financial instruments, such as our loans and investment securities. In addition, certain noninterest income streams such as fees associated with mortgage servicing rights, financial guarantees, derivatives, and certain credit card fees are also not in scope of the new guidance. The Company’s noninterest revenue streams are largely based on transactional activity, or standardmonth-end revenue accruals such as asset management fees based onmonth-end market values. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with customers, and therefore, does not experience significant contract balances. As of March 31,September 30, 2018 and December 31, 2017, the Company did not have any significant contract balances. The Company has evaluated the nature of its revenue streams and determined that further disaggregation of revenue into more granular categories beyond what is presented in the Note 2115 was not necessary.

Income Taxes

The Company’s accounting for income taxes is based on an asset and liability approach. The Company recognizes the amount of taxes payable or refundable for the current year, and deferred tax assets and liabilities for the future tax consequences that have been recognized

Accounting Standards Adopted in its financial statements or tax returns. The measurement of tax assets and liabilities is based on the provisions of enacted tax laws. A valuation allowance, if needed, reduces deferred tax assets to the expected amount most likely to be realized. Realization of deferred tax

11


assets is dependent upon the generation of a sufficient level of future taxable income and recoverable taxes paid in prior years. Although realization is not assured, management believes it is more likely than not that all of the deferred tax assets will be realized. Interest and/or penalties related to income taxes are reported as a component of noninterest income.

Off-Balance Sheet Credit Related Financial Instruments

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

Geographical Descriptions

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

Reclassifications

During the three months ended September 30, 2017, the Company changed its classification of 1st lien and 2nd lien non-owner occupied 1-4 residential real estate mortgage loans from commercial real estate mortgage loans to residential real estate mortgage loans and consumer home equity loans, respectively. This change in loan category classification was made to better align the Company’s financial reporting classifications with regulatory reporting classifications, and to properly classify these loans for regulatory risk-based capital ratio calculations.

Certain amounts reported in previous consolidated financial statements have been reclassified and recalculated to conform to the presentation in this report. These reclassifications did not affect previously reported net income, total loans or total shareholders’ equity.

Recent Accounting Pronouncements2018

FASB Accounting Standards Update (ASU)No.2014-09, No. 2014- 09,Revenue from Contracts with Customers (Topic 606):ASU2014-09 is intended to clarify the principles for recognizing revenue, and to develop common revenue standards and disclosure requirements that would: (1) remove inconsistencies and weaknesses in revenue requirements; (2) provide a more robust framework for addressing revenue issues; (3) improve comparability of revenue recognition practices across entities, industries, jurisdictions, and capital markets; (4) provide more useful information to users of financial statements through improved disclosures; and (5) simplify the preparation of financial statements by reducing the number of requirements to which an entity must refer. The guidance affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets. The core principle is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance provides steps to follow to achieve the core principle. An entity should disclose sufficient information to enable users of financial statements to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. Qualitative and quantitative information is required with regard to contracts with customers, significant judgments and changes in judgments, and assets recognized from the costs to obtain or fulfill a contract. ASU2014-09 is effective for annual reporting periods beginning after December 15, 2017, including interim periods therein, with early adoption permitted for reporting periods beginning after December 15, 2016. ASU2014-09 does not apply to revenue associated with financial instruments such as loans and investments, which are accounted for under other provisions of GAAP. The Company adopted ASU2014-09 on January 1, 2018 utilizing the modified retrospective approach. Since there was no net income impact upon adoption of the new guidance, a cumulative effect adjustment to opening retained earnings was not deemed necessary.

In January 2016, the FASB issued ASUNo. 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities.” This ASU addresses certain aspects of recognition, measurement, presentation, and disclosure of financial instruments by making targeted improvements to GAAP as follows: (1) require equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. However, an entity may choose to measure equity investments that do not have readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer; (2) simplify the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment. When a qualitative assessment indicates that impairment exists, an entity is required to measure the investment at fair value; (3) eliminate the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities; (4) eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (5) require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (6) require an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (7) require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; and (8) clarify that an entity should evaluate the need for a valuation allowance on a deferred tax asset related toavailable-for-sale securities in combination with the entity’s other deferred tax assets. The adoption of ASUNo. 2016-01 on January 1, 2018 did not have a material impact on the Company’s Consolidated Financial Statements. In accordance with (1) above, the Company recorded a reclassification of cumulative unrealized losses of its marketable equity securities from accumulated other comprehensive income (loss) to retained earnings as of January 1, 2018. Additionally, the Company recognized changes in the fair value of its marketable equity securities in the condensed consolidated statements of net income for the three and nine months ended March 31,September 30, 2018. In accordance with (5) above, the Company measured the fair value of its loan portfolio as of March 31,September 30, 2018 using an exit price notion (see Note 2718 Fair Value Measurement).

FASB issued Accounting Standard Update (ASU)No. 2016-02,Leases (Topic 842).ASU 2016-2, among other things, requires lessees to recognize most leaseson-balance sheet, increasing reported assets and liabilities. Lessor accounting remains substantially similar to current U.S. GAAP.ASU 2016-02 will be effective for the Company on January 1, 2019, utilizing the modified retrospective transition approach. The Company is currently evaluating the provisions of ASUNo. 2016-02 and has determined that the adoption of this standard will result in an increase in assets to recognize the present value of the lease obligations with a corresponding increase in liabilities; however, the Company does not expect this to have a material impact on the Company’s results of operations or cash flows.

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

12


withholding shares for tax withholding purposes should be classified as a financing activity.ASU 2016-09 was effective for the Company on January 1, 2017 and due to the options exercised during the three months ended March 31, 2017, resulted in the recognition of $90,000 in excess tax benefits.

FASB issued ASUNo. 2016-13, Financial Instruments – Credit Losses (Topic 326). ASU2016-13 is the final guidance on the new current expected credit loss (‘‘CECL’’) model. ASU2016-13, among other things, requires the incurred loss impairment methodology in current GAAP be replaced with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to estimate future credit loss estimates. As CECL encompasses all financial assets carried at amortized cost, the requirement that reserves be established based on an organization’s reasonable and supportable estimate of expected credit losses extends to held to maturity (‘‘HTM’’) debt securities. ASU2016-13 amends the accounting for credit losses onavailable-for-sale securities (‘‘AFS’’), whereby credit losses will be presented as an allowance as opposed to a write-down. In addition, CECL will modify the accounting for purchased loans with credit deterioration since origination, so that reserves are established at the date of acquisition for purchased loans. Lastly, ASU2016-13 requires enhanced disclosures on the significant estimates and judgments used to estimate credit losses, as well as on the credit quality and underwriting standards of an organization’s portfolio. These disclosures require organizations to present the currently required credit quality disclosures disaggregated by the year of origination or vintage. ASU2016-13 allows for a modified retrospective approach with a cumulative effect adjustment to the balance sheet upon adoption (charge to retained earnings instead of the income statement). ASU2016-13 will be effective for the Company on January 1, 2020, and early adoption is permitted. While the Company is currently evaluating the provisions of ASU2016-13 to determine the potential impact the new standard will have on the Company’s Consolidated Financial Statements, it has taken steps to prepare for the implementation when it becomes effective, such as forming an internal task force, gathering pertinent data, consulting with outside professionals, and evaluating its current IT systems. Management expects to recognize aone-time cumulative effect adjustment to the allowance for loan losses as of the first reporting period in which the new standard is effective, but cannot yet estimate the magnitude of theone-time adjustment or the overall impact of the new guidance on the Company’s financial position, results of operations or cash flows.

FASB issued ASU No.2016-18, Statement of Cash Flows—Flows - Restricted Cash (Topic 230).ASU 2016-18 requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling thebeginning-of-period andend-of-period total amounts shown on the statement of cash flows.ASU 2016-18 was effective for the Company on January 1, 2018 and isdid not expected to have a significant impact on the Company’s consolidated financial statements.

FASB issued ASUNo. 2017-01,Business Combinations—Combinations - Clarifying the Definition of a Business (Topic 805).ASU 2017-01 clarifies the definition and provides a more robust framework to use in determining when a set of assets and activities constitutes a business.ASU 2017-01 is intended to provide guidance when evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses.ASU 2017-01 was effective for usthe Company on January 1, 2018 and did not have a significant impact on ourthe Company’s consolidated financial statements.

FASB issued ASUNo. 2017-07,Compensation - Retirement Benefits (Topic 715).ASU2017-07 requires that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. The other components of net benefit cost are required to be presented in the income statement separately from the service cost component.ASU 2017-07 was effective for the Company on January 1, 2018 and did not have a significant impact on the Company’s consolidated financial statements.

FASB issued ASU2017-09, Compensation - Stock Compensation (Topic 718).ASU 2017-09 clarifies when changes to the terms or conditions of a share-based payment award must be accounted for as modifications. UnderASU 2017-09, an entity will not apply modification accounting to a share-based payment award if all of the following are the same immediately before and after the change: (i) the award’s fair value, (ii) the award’s vesting conditions and (iii) the award’s classification as an equity or liability instrument.ASU 2017-09 was effective for the Company on January 1, 2018 and did not have a significant impact on the Company’s consolidated financial statements.

FASB issued ASU2018-02,Income Statement - Reporting Comprehensive Income (Topic 220).ASU2018-02 allows, but does not require, entities to reclassify certain income tax effects in accumulated other comprehensive income (AOCI) to retained earnings that resulted from the Tax Cuts and Jobs Act (Tax Act) that was enacted on December 22, 2017. The Tax Act included a reduction to the Federal corporate income tax rate from 35 percent to 21 percent effective January 1, 2018. The amount of the reclassification would be the difference between the income tax effects in

AOCI calculated using the historical Federal corporate income tax rate of 35 percent and the income tax effects in AOCI calculated using the newly enacted 21 percent Federal corporate income tax rate. The amendments in ASU2018-02 are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. The Company adopted ASU2018-02 on January 1, 2018, and elected to reclassify certain income tax effects in AOCI to retained earnings. This change in accounting principle was accounted for as a cumulative-effect adjustment to the balance sheet resulting in a $1,093,000 increase to retained earnings and a corresponding decrease to AOCI on January 1, 2018.

Accounting Standards Pending Adoption

FASB issued ASUNo. 2016-02,Leases (Topic 842).ASU 2016-2, among other things, requires lessees to recognize most leaseson-balance sheet, increasing reported assets and liabilities. Lessor accounting remains substantially similar to current U.S. GAAP.ASU 2016-02 will be effective for the Company on January 1, 2019, utilizing the modified retrospective transition approach. FASB has issued incremental guidance to the new leasing standard through ASUNo. 2018-10 and2018-11. Based on current leases, subject to change, the Company estimates that the adoption of this standard will result in an increase in assets of approximately $30 million to recognize the present value of the lease obligations with a corresponding increase in liabilities of approximately $30 million. This amount is subject to change as the Company continues to evaluate the provisions of ASUNo. 2016-02,2018-10 and2018-11. The Company does not expect this to have a material impact on the Company’s results of operations or cash flows.

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

FASB issued ASU No.2017-04, Intangibles—Intangibles - Goodwill and Other: Simplifying the Test for Goodwill Impairment(Topic (Topic 350):ASU2017-04 eliminates step two of the goodwill impairment test (the hypothetical purchase price allocation used to determine the implied fair value of goodwill) when step one (determining if the carrying value of a reporting unit exceeds its fair value) is failed. Instead, entities simply will compare the fair value of a reporting unit to its carrying amount and record goodwill impairment for the amount by which the reporting unit’s carrying amount exceeds its fair value.ASU 2017-04 will be effective for the Company on January 1, 2020 and is not expected to have a significant impact on the Company’s consolidated financial statements.

FASB issued ASUNo. 2017-07,Compensation—Retirement Benefits (Topic 715).ASU2017-07 requires that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. The other components of net benefit cost are required to be presented in the income statement separately from the service cost component.ASU 2017-07 was effective for the Company on January 1, 2018 and did not have a significant impact on the Company’s consolidated financial statements.

FASB issued ASU2017-08,Receivables—Receivables - Nonrefundable Fees and Other Costs (Topic 310).ASU 2017-08 shortens the amortization period for certain callable debt securities held at a premium to require such premiums to be amortized to the earliest call date unless applicable guidance related to certain pools of securities is applied to consider estimated prepayments. Under prior guidance, entities were generally required to amortize premiums on individual,non-pooled callable debt securities as a yield adjustment over the contractual life of the security.ASU 2017-08 does not change the accounting for callable debt securities held at a discount.ASU 2017-08 will be effective for the Company on January 1, 2019, and is not expected to have a significant impact on the Company’s consolidated financial statements.

In August 2018, the FASB issued ASU2017-09, No. 2018-13, Compensation—Stock Compensation (Topic 718).ASU 2017-09 clarifies when changes“Disclosure Framework - Changes to the terms or conditionsDisclosure Requirements for Fair Value Measurement.” This ASU eliminates, adds and modifies certain disclosure requirements for fair value measurements. Among the changes, entities will no longer be required to disclose the amount of a share-based payment award must be accountedand reasons for as modifications. UnderASU 2017-09, an entity will not apply modification accounting to a share-based payment award if alltransfers between Level 1 and Level 2 of the following are the same immediately before and after the change: (i) the award’s fair value (ii)hierarchy, but will be required to disclose the award’s vesting conditionsrange and (iii) the award’s classification as an equity or liability instrument.weighted average used to develop significant unobservable inputs for Level 3 fair value measurements. ASUASU 2017-09No. 2018-13 wasis effective for interim and annual reporting periods beginning after December 15, 2019; early adoption is permitted. Entities are also allowed to elect early adoption the Company on January 1, 2018eliminated or modified disclosure requirements and diddelay adoption of the new disclosure requirements until their effective date. As ASUNo. 2018-13 only revises disclosure requirements, it will not have a significantmaterial impact on the Company’s consolidated financial statements.

In August 2018, the FASB issued ASU2018-02,No. 2018-14,Income Statement—Reporting Comprehensive Income (Topic 220).ASU2018-02 allows, but does not require, entities to reclassify certain income tax effects in accumulated other comprehensive income (AOCI) to retained earnings that resulted from the Tax Cuts and Jobs Act (Tax Act) that was enacted on December 22, 2017. The Tax Act included a reduction“Disclosure Framework - Changes to the Federal corporate income tax rate from 35 percentDisclosure Requirements for Defined Benefit Plans.” This ASU makes minor changes to 21 percent effective January 1, 2018. The amount of the reclassification would be the difference between the income tax effects in AOCI calculated using the historical Federal corporate income tax rate of 35 percent and the income tax effects in AOCI calculated using the newly enacted 21 percent Federal corporate income tax rate. The amendments indisclosure requirements for employers that sponsor defined benefit pension and/or other postretirement benefit plans. ASU2018-022018-14 areis effective for fiscal years beginningending after December 15, 2018, including interim periods within those fiscal years. Early2020; early adoption is permitted. The Company adoptedAs ASU2018-022018-14 only revises disclosure requirements, it will not have a material impact on January 1, 2018, and elected to reclassify certain income tax effects in AOCI to retained earnings. This change in accounting principle was accounted for as a cumulative-effect adjustment to the balance sheet resulting in a $1,093,000 increase to retained earnings and a corresponding decrease to AOCI on January 1, 2018.Company’s consolidated financial statements.

13


Note 2—2 - Business Combinations

Proposed Merger with FNB Bancorp

On December 11, 2017,July 6, 2018, the Company completed the acquisition of FNB Bancorp (“FNBB”) for an aggregate transaction value of $291,132,000. FNBB was merged into the Company, and FNB Bancorp, a California corporation (“FNBB”), entered into an Agreement and Plan of Merger and Reorganization (the “Merger Agreement”) pursuant to which FNBB will be merged with and into the Company with the Company as the surviving corporation (the “Merger”). Management expects the acquisition to close in the second quarterissued 7,405,277 shares of 2018, subjectcommon stock to the satisfactionformer shareholders of customary closing conditions, including regulatory and shareholder approvals. The Merger Agreement provides that immediately after the Merger,FNBB. FNBB’s bank subsidiary, First National Bank of Northern California, (“First National Bank”), will merge with andmerged into the Company’s bank subsidiary, Tri Counties Bank with Tri Counties Bank as the surviving bank (the “Bank Merger”). The Merger and Bank Merger are collectively referred to as the “Proposed Transaction.”

The Merger Agreement provides that each share of FNBB common stock issued and outstanding immediately prior to the effective time of the Merger will be canceled and converted into the right to receive 0.98 shares of the Company’s common stock (the “Exchange Ratio”), with cash paid in lieu of fractional shares of the Company’s common stock.

Based on the closing price of the Company’s commonsame day. The Company also paid $6.7 million to settle and retire all FNBB stock of $41.64 on December 8, 2017, the consideration value was $40.81 per share of FNBB common stock or approximately $315.3 million in aggregate. The value of the merger consideration will fluctuate until closing based on the value of the Company’s stock and subject to a trading collar in certain circumstances. Upon consummation of the Merger, the shareholders of FNBB will own approximately 24% of the combined company.

The Merger Agreement includes a trading collar that could result in termination of the Merger Agreement or a change to the Exchange Ratio. First, the Company can elect to terminate the Merger Agreement if both (i) the average share price of the Company’s common stock for the 20 day period up to and including the fifth day prior to the closing date (the “Average Closing Share Price”) is greater than $49.78, which equals 120% of the average share price of the Company’s stock for the 20trading-day period up to and including December 8, 2017, which was $41.48 (the “Initial Price”) and (ii) the Company’s common stock outperforms the KBW Regional Banking Index by more than 20%, unless FNBB agrees that the Exchange Ratio will be reduced and fewer shares of the Company’s common stock will be issued to FNBB shareholders on a per share basis. Conversely, FNBB can terminate the Merger Agreement if both (i) the Average Closing Share Price is less than $33.18, which is equivalent to 80% of the Initial Price, and (ii) the Company’s common stock underperforms the KBW Regional Banking Index by more than 20%, unless the Company agrees that the Exchange Ratio will be increased and more shares of the Company common stock will be issued to FNBB shareholders on a per share basis.

Upon consummation of the Merger, eachoptions outstanding and unexercised option to acquire shares of FNBB common stock held by FNBB’s employees and directors will be canceled and, in exchange, the holder of the option will be entitled to receive, whether or not the option is fully vested, a lump sum cash payment equal to the product of (1) the number of shares of FNBB common stock remaining under the option multiplied by (2) the Exchange Ratio multiplied by (3) the amount, if any, by which the Average Closing Share Price exceeds the exercise price of the option.

The consummation of the Merger is subject to a number of conditions, which include: (i) the approval of the Merger Agreement by FNBB’s shareholders and the approval of the Merger Agreement and the issuance of shares of the Company common stock by the Company’s shareholders; (ii) as of the closing of the Merger, FNBB shall have tangible common equity of not less than $119.0 million, subject to credit for certain merger-related expenses and certain assumptions and adjustments that are set forth in the Merger Agreement; (iii) the receipt of all necessary regulatory approvals for the Proposed Transaction, without the imposition of conditions or requirements that the Company’s Board of Directors reasonably determines in good faith would, individually or in the aggregate, materially reduce the economic benefits of the Proposed Transaction; (iv) the absence of any regulation, judgment, decree, injunction or other order of a governmental authority which prohibitsacquisition date. Upon the consummation of the Proposed Transaction or which prohibits or makes illegalmerger, the consummationCompany added 12 branches within San Mateo, San Francisco, and Santa Clara counties.

In accordance with accounting for business combinations, the Company recorded $156,661,000 of goodwill and $27,605,000 of core deposit intangibles on the acquisition date. The core deposit intangibles will be amortized over the weighted average remaining life of 6.2 years with no significant residual value. For tax purposes, purchase prices accounting adjustments including goodwill are allnon-taxable and /ornon-deductible. Acquisition related costs of $4,150,000 and $5,227,000 are included in the income statement for the three and nine months ended September 30, 2018. During the nine months ended September 30, 2017, there were no acquisition costs incurred.

The acquisition was consistent with the Company’s strategy to expand into the Bay Area market. The acquisition offers the Company the opportunity to increase profitability by introducing existing products and services to the acquired customer base as well as add new customers in the expanded region. Goodwill arising from the acquisition consisted largely of the Proposed Transaction; (v)estimated cost savings resulting from the effective registrationcombined operations.

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

   FNB Bancorp
July 6, 2018
 

Fair value of consideration transferred:

  

Fair value of shares issued

  $284,437 

Cash consideration

   6,695 
  

 

 

 

Total fair value of consideration transferred

   291,132 
  

 

 

 

Assets acquired:

  

Cash and cash equivalents

   37,308 

Securities available for sale

   335,667 

Restricted equity securities

   7,723 

Loans

   834,683 

Premises and equipment

   30,522 

Cash value of life insurance

   16,817 

Core deposit intangible

   27,605 

Other assets

   16,214 
  

 

 

 

Total assets acquired

   1,306,539 
  

 

 

 

Liabilities assumed:

  

Deposits

   991,935 

Other liabilities

   15,133 

Short-term borrowings - Federal Home Loan Bank

   165,000 
  

 

 

 

Total liabilities assumed

   1,172,068 
  

 

 

 

Total net assets acquired

   134,471 
  

 

 

 

Goodwill recognized

  $156,661 
  

 

 

 

The fair value of net assets acquired includes fair value adjustments to certain loans that were not considered impaired (PNCI loans) as of the sharesacquisition date. The fair value adjustments were determined using discounted contractual cash flows. As such, these loans were not considered impaired at the acquisition date and were not subject to the guidance relating to purchased credit impaired loans (PCI loans), which have shown evidence of credit deterioration since origination. The gross contractual amounts receivable and fair value for PNCI loans as of the Company’s Common Stock to be issued to FNBB’s shareholders withacquisition date was $866,189,000 and $833,381,000, respectively. The gross contractual amounts receivable and fair value for PCI loans as of the Securitiesacquisition date was $1,683,000 and Exchange Commission (the “SEC”) and$1,302,000, respectively.

The accompanying condensed consolidated financial statements include the approvalaccounts of such shares for listing onFNB Bancorp since July 6, 2018. The table below presents the Nasdaq Global Select Market; (vi) all representations and warranties made by the Company and FNBB in the Merger Agreement must remain true and correct, except for certain inaccuracies that would not have, or would not reasonably be expected to have, a material adverse effect; and (vii) the Company and FNBB must have performed their respective obligations under the Merger Agreement in all material respects.

On March 21, 2018, the Company filed a registration statement on FormS-4 that included historical andunaudited pro forma information required in connectionas if the acquisition of FNB Bancorp had occurred on January 1, 2017 after giving effect to certain acquisition accounting adjustments. The pro forma information for the three and nine months ended September 30, 2018 and 2017 includes acquisition adjustments for the amortization/accretion on loans, core deposit intangibles, and related income tax effects. The pro forma financial information also includesone-time costs associated with the Merger.acquisition but does not include expected costs savings synergies that we expect to achieve. The registration statementunaudited pro forma financial information is not necessarily indicative of the results of operations that would have occurred had the transaction been effected on FormS-4 was subsequently amended on April 18, 2018.

the assumed date.

 

   Three months ended   Nine months ended 
   September 30,
2018
   September 30,
2017
   September 30,
2018
   September 30,
2017
 
   ( in thousands, except per share data) 

Summarized proforma income statement data:

        

Net interest income

  $61,259   $57,329   $178,434   $168,363 

Provision for (benefit from) loan losses

   2,651    765    1,374    (1,728

Noninterest income

   12,288    13,902    38,517    40,537 

Noninterest expense

   (40,850   (45,983   (135,048   (135,218
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

   30,046    24,483    80,529    75,410 

Income taxes

   8,384    9,055    22,996    27,436 

Net income

  $21,662   $15,428   $57,533   $47,974 
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per share

  $0.72   $0.51   $1.76   $1.58 

Diluted earnings per share

  $0.71   $0.50   $1.74   $1.56 

14It is impracticable to separately provide information regarding the revenue and earnings of FNB Bancorp included in the Company’s consolidated income statement from the July 6, 2018 acquisition date to September 30, 2018 because the operations of FNB Bancorp were substantially comingled with the operations of the Company as of the system conversion date of July 22, 2018.


Note 3—3 - Investment Securities

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

 

  March 31, 2018   September 30, 2018 
  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Estimated
Fair
Value
   Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Estimated Fair
Value
 
  (in thousands)   (in thousands) 

Debt Securities Available for Sale

          

Obligations of U.S. government corporations and agencies

  $633,310   $317   $(16,970  $616,657 

Obligations of U.S. government agencies

  $666,021    163    (27,308  $638,876 

Obligations of states and political subdivisions

   121,560    466    (2,788   119,238    129,072    107    (5,759   123,420 

Corporate bonds

   4,368    65    (2   4,431 

Asset backed securities

   289,550    181    (498   289,233 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total debt securities available for sale

  $754,870   $783   $(19,758  $735,895   $ 1,089,011   $516   $ (33,567)  $ 1,055,960 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Debt Securities Held to Maturity

                

Obligations of U.S. government corporations and agencies

  $481,457   $533   $(7,737  $474,253 

Obligations of U.S. government agencies

  $445,309   $88   $ (13,361  $432,036 

Obligations of states and political subdivisions

   14,578    39    (231   14,386    14,588    58    (395   14,251 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total debt securities held to maturity

  $496,035   $572   $(7,968  $488,639   $459,897   $146   $ (13,756  $446,287 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

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

Debt Securities Available for Sale

          

Obligations of U.S. government corporations and agencies

  $609,695   $695   $(5,601  $604,789 

Obligations of U.S. government agencies

  $609,695   $695   $ (5,601  $604,789 

Obligations of states and political subdivisions

   121,597    1,888    (329   123,156    121,597    1,888    (329   123,156 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total debt securities available for sale

  $731,292   $2,583   $(5,930  $727,945   $731,292   $2,583   $ (5,930)  $727,945 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Debt Securities Held to Maturity

                

Obligations of U.S. government corporations and agencies

  $500,271   $5,101   $(1,889  $503,483 

Obligations of U.S. government agencies

  $500,271   $ 5,101   $ (1,889)  $503,483 

Obligations of states and political subdivisions

   14,573    146    (37   14,682    14,573    146    (37   14,682 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total debt securities held to maturity

  $514,844   $5,247   $(1,926  $518,165   $514,844   $5,247   $ (1,926  $518,165 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

No investmentProceeds from sales of available for sale debt securities of $293,279,000 and $25,757,000 were soldreceived during the three months ended March 31,September 30, 2018 orand 2017, respectively. Gross realized gains during the three months ended March 31,September 30, 2018 and 2017 were $207,000 and $961,000, respectively. There were no sales of investment securities during the first six months of 2018 or 2017. Investment securities with an aggregate carrying value of $415,542,000$548,123,000 and $285,596,000 at March 31,September 30, 2018 and December 31, 2017, respectively, were pledged as collateral for specific borrowings, lines of credit and local agency deposits.

The amortized cost and estimated fair value of debt securities at March 31,September 30, 2018 by contractual maturity are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. At March 31,September 30, 2018, obligations of U.S. government corporations and agencies with a cost basis totaling $1,114,767,000$1,111,330,000 consist almost entirely of residential real estate mortgage-backed securities whose contractual maturity, or principal repayment, will follow the repayment of the underlying mortgages. For purposes of the following table, the entire outstanding balance of these mortgage-backed securities issued by U.S. government corporations and agencies is categorized based on final maturity date. At March 31,September 30, 2018, the Company estimates the average remaining life of these mortgage-backed securities issued by U.S. government corporations and agencies to be approximately 6.1 years. Average remaining life is defined as the time span after which the principal balance has been reduced by half.

 

Debt Securities

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

Due in one year

  $2   $2   $—     $—     $2,435   $2,434   $—     $—   

Due after one year through five years

   235    236    1,215    1,228    12,486    12,501    1,231    1,240 

Due after five years through ten years

   3,324    3,452    20,631    20,291    17,764    17,740    25,955    25,210 

Due after ten years

   751,309    732,205    474,189    467,120    1,056,326    1,023,285    432,711    419,837 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Totals

  $754,870   $735,895   $496,035   $488,639   $ 1,089,011   $ 1,055,960   $ 459,897   $ 446,287 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

15


Note 3—Investment Securities (continued)

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

 

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

March 31, 2018

          
September 30, 2018        (in thousands)       

Debt Securities Available for Sale

                    

Obligations of U.S. government corporations and agencies

  $434,302   $(10,345 $158,324   $(6,625 $592,626   $(16,970

Obligations of U.S. government agencies

  $ 323,972   $ (10,839 $ 311,035   $ (16,469 $ 635,007   $ (27,308

Obligations of states and political subdivisions

   65,047    (1,456 16,042    (1,332 81,089    (2,788   85,668    (3,659 18,323    (2,100 103,991    (5,759

Corporate bonds

   1,969    (2  —      —    1,969    (2

Asset backed securities

   79,943    (498  —      —    79,943    (498
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total debt securities available for sale

  $499,349   $(11,801 $174,366   $(7,957 $673,715   $(19,758  $491,552   $ (14,998 $329,358   $ (18,569 $820,910   $ (33,567
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Debt Securities Held to Maturity

                    

Obligations of U.S. government corporations and agencies

  $299,575   $(4,551 $89,809   $(3,186 $389,384   $(7,737

Obligations of U.S. government agencies

  $307,432   $(7,693 $109,312   $(5,668 $416,744   $ (13,361

Obligations of states and political subdivisions

   8,901    (144 2,579    (87 11,480    (231   8,971    (230 3,076    (165 12,047    (395
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total debt securities held to maturity

  $308,476   $(4,695 $92,388   $(3,273 $400,864   $(7,968  $316,403   $(7,923 $112,388   $(5,833 $428,791   $ (13,756
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

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

December 31, 2017

                  (in thousands)       

Debt Securities Available for Sale

                    

Obligations of U.S. government corporations and agencies

  $284,367   $(2,176 $166,338   $(3,425 $450,705   $(5,601

Obligations of U.S. government agencies

  $284,367   $ (2,176) $166,338   $(3,425 $450,705   $(5,601

Obligations of states and political subdivisions

   4,904    (35 17,085    (294 21,989    (329   4,904    (35 17,085    (294 21,989    (329
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total securities available for sale

  $289,271   $(2,211 $183,423   $(3,719 $472,694   $(5,930  $289,271   $(2,211 $183,423   $(3,719 $472,694   $(5,930
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Debt Securities Held to Maturity

                    

Obligations of U.S. government corporations and agencies

  $93,017   $(567 $95,367   $(1,322 $188,384   $(1,889

Obligations of U.S. government agencies

  $93,017   $(567 $95,367   $(1,322 $188,384   $(1,889

Obligations of states and political subdivisions

   1,488    (7 2,637    (30 4,125    (37   1,488    (7 2,637    (30 4,125    (37
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total debt securities held to maturity

  $94,505   $(574 $98,004   $(1,352 $192,509   $(1,926  $94,505   $(574 $98,004   $(1,352 $192,509   $(1,926
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Obligations of U.S. government corporations and agencies: Unrealized losses on investments in obligations of U.S. government corporations and agencies are caused by interest rate increases. The contractual cash flows of these securities are guaranteed by U.S. Government Sponsored Entities (principally Fannie Mae and Freddie Mac). It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, these investments are not considered other-than-temporarily impaired. At March 31,September, 2018, 128171 debt securities representing obligations of U.S. government corporations and agencies had unrealized losses with aggregate depreciation of (2.45%(3.7%) from the Company’s amortized cost basis.

Obligations of states and political subdivisions: The unrealized losses on investments in obligations of states and political subdivisions were caused by increases in required yields by investors in these types of securities. It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, these investments are not considered other-than-temporarily impaired. At March 31,September 30, 2018, 94132 debt securities representing obligations of states and political subdivisions had unrealized losses with aggregate depreciation of (3.16%(5.0%) from the Company’s amortized cost basis.

Corporate bonds: The unrealized losses on investments in corporate bonds were caused by increases in required yields by investors in these types of securities. It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because management believes the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, these investments are not considered other-than-temporarily impaired. At September 30, 2018, one corporate bond had unrealized losses with aggregate depreciation of (0.1%) from the Company’s amortized cost basis.

Asset backed securities: The unrealized losses on investments in asset backed securities were caused by increases in required yields by investors in these types of securities. At the time of purchase, each of these securities were rated AA or AAA and through September 30, 2018 have not experienced any deterioration in credit rating. The Company continues to monitor these securities for changes in credit rating or other indications of credit deterioration. Because management believes the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, these investments are not considered other-than-temporarily impaired. At September 30, 2018, 6asset backed securities had unrealized losses with aggregate depreciation of (0.6%) from the Company’s amortized cost basis.

Marketable equity securities: All unrealized losses recognized during the reporting period were for equity securities still held at March 31,September 30, 2018.

16


Note 4 Loans

A summary of loan balances follows (in thousands):

 

  March 31, 2018   September 30, 2018 
  Originated PNCI PCI -
Cash basis
 PCI -
Other
 Total   Originated   PNCI   PCI   Total 

Mortgage loans on real estate:

              

Residential1-4 family

  $323,161  $61,206  $—    $1,744  $386,111   $340,515   $182,201   $1,698   $524,414 

Commercial

   1,754,062  211,168   —    8,038  1,973,268    1,863,604    736,299    7,885    2,607,788 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total mortgage loan on real estate

   2,077,223  272,374   —    9,782  2,359,379 

Total mortgage loans on real estate

   2,204,119    918,500    9,583    3,132,202 

Consumer:

              

Home equity lines of credit

   266,651  14,939  1,619  42  283,251    284,956    44,881    1,299    331,136 

Home equity loans

   38,889  2,558   —    485  41,932    35,556    4,690    447    40,693 

Other

   21,422  2,141   —    43  23,606    26,294    23,120    42    49,456 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total consumer loans

   326,962  19,638  1,619  570  348,789    346,806    72,691    1,788    421,285 

Commercial

   205,673  7,837   —    2,505  216,015    234,741    52,479    2,427    289,647 

Construction:

              

Residential

   71,589  9   —     —    71,598    81,533    33,041    —      114,574 

Commercial

   73,701  251   —     —    73,952    63,508    6,220    —      69,728 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total construction

   145,290  260   —     —    145,550    145,041    39,261    —      184,302 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total loans, net of deferred loan fees and discounts

  $2,755,148  $300,109  $1,619  $12,857  $3,069,733   $2,930,707   $1,082,931   $13,798   $4,027,436 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

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

  $2,764,819  $306,924  $5,167  $16,654  $3,093,564   $2,940,897   $1,120,654   $21,007   $4,082,558 

Unamortized net deferred loan fees

   (9,671  —     —     —    (9,671   (10,190   —      —      (10,190

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

   —    (6,815 (3,548 (3,797 (14,160   —      (37,723   (7,209   (44,932
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total loans, net of unamortized deferred loan fees and discounts

  $2,755,148  $300,109  $1,619  $12,857  $3,069,733   $2,930,707   $ 1,082,931   $13,798   $4,027,436 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Allowance for loan losses

  $(29,057 $(748 $(8 $(160 $(29,973  $(30,927  $(566  $(110  $(31,603
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

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

Mortgage loans on real estate:

              

Residential1-4 family

  $320,522  $63,519  $—    $1,385  $385,426   $320,522   $63,519   $1,385   $385,426 

Commercial

   1,690,510  215,823   —    8,563  1,914,896    1,690,510    215,823    8,563    1,914,896 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total mortgage loan on real estate

   2,011,032  279,342   —    9,948  2,300,322    2,011,032    279,342    9,948    2,300,322 

Consumer:

              

Home equity lines of credit

   269,942  16,248  2,069  429  288,688    269,942    16,248    2,498    288,688 

Home equity loans

   39,848  2,698   —    485  43,031    39,848    2,698    485    43,031 

Other

   22,859  2,251   —    45  25,155    22,859    2,251    45    25,155 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total consumer loans

   332,649  21,197  2,069  959  356,874    332,649    21,197    3,028    356,874 

Commercial

   209,437  8,391   —    2,584  220,412    209,437    8,391    2,584    220,412 

Construction:

              

Residential

   67,920  10   —     —    67,930    67,920    10    —      67,930 

Commercial

   69,364  263   —     —    69,627    69,364    263    —      69,627 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total construction

   137,284  273   —     —    137,557    137,284    273    —      137,557 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total loans, net of deferred loan fees and discounts

  $2,690,402  $309,203  $2,069  $13,491  $3,015,165   $2,690,402   $309,203   $15,560   $3,015,165 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

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

  $2,699,053  $316,238  $5,863  $17,318  $3,038,472   $2,699,053   $316,238   $23,181   $3,038,472 

Unamortized net deferred loan fees

   (8,651  —     —     —    (8,651   (8,651   —      —      (8,651

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

   —    (7,035 (3,794 (3,827 (14,656   —      (7,035   (7,621   (14,656
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total loans, net of unamortized deferred loan fees and discounts

  $2,690,402  $309,203  $2,069  $13,491  $3,015,165   $ 2,690,402   $309,203   $ 15,560   $ 3,015,165 
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Allowance for loan losses

  $(29,122 $(929 $(17 $(255 $(30,323  $(29,122  $(929  $(272  $(30,323
  

 

  

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

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

 

  Three months ended March 31,   Three months ended September 30,   Nine months ended September 30, 
  2018   2017   2018   2017   2018   2017 

Change in accretable yield:

            

Balance at beginning of period

  $4,262   $10,348   $ 3,996   $7,956   $ 4,262   $ 10,348 

Accretion to interest income

   (255   (902   (253   (594   (769   (2,554

Reclassification (to) from nonaccretable difference

   140    114    (47   (2,893   203    (3,325
  

 

   

 

   

 

   

 

   

 

   

 

 

Balance at end of period

  $4,147   $9,560   $3,696   $4,469   $3,696   $4,469 
  

 

   

 

   

 

   

 

   

 

   

 

 

17


Note 5 - Allowance for Loan Losses

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

 

   Allowance for Loan Losses – Three Months Ended March 31, 2018 
   RE Mortgage  Home Equity  Other     Construction    
(in thousands)  Resid.  Comm.  Lines  Loans  Consum.  C&I  Resid.  Comm.  Total 

Beginning balance

  $2,317  $11,441  $5,800  $1,841  $586  $6,512  $1,184  $642  $30,323 

Charge-offs

   (1  —     (80  —     (194  (205  —     —     (480

Recoveries

   —     15   209   14   78   50   —     —     366 

(Benefit) provision

   (146  39   (517  (119  100   35   167   205   (236
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance

  $2,170  $11,495  $5,412  $1,736  $570  $6,392  $1,351  $847  $29,973 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance:

          

Individ. evaluated for impairment

  $190  $154  $448  $130  $56  $2,113   —     —    $3,091 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans pooled for evaluation

  $1,910  $11,281  $4,956  $1,606  $514  $4,249  $1,351  $847  $26,714 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans acquired with deteriorated credit quality

  $70  $60  $8   —     —    $30   —     —    $168 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 
   Loans, net of unearned fees – As of March 31, 2018 
   RE Mortgage  Home Equity  Other     Construction    
(in thousands)  Resid.  Comm.  Lines  Loans  Consum.  C&I  Resid.  Comm.  Total 

Ending balance:

          

Total loans

  $386,111  $1,973,268  $283,251  $41,932  $23,606  $216,015  $71,598  $73,952  $3,069,733 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Individ. evaluated for impairment

  $5,535  $11,110  $2,450  $1,673  $278  $4,621  $136   —    $25,803 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans pooled for evaluation

  $378,832  $1,954,120  $279,140  $39,774  $23,285  $208,889  $71,462  $73,952  $3,029,454 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans acquired with deteriorated credit quality

  $1,744  $8,038  $1,661  $485  $43  $2,505   —     —    $14,476 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 
   Allowance for Loan Losses—Year Ended December 31, 2017  

 

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

Beginning balance

  $2,748  $11,517  $7,044  $2,644  $622  $5,831  $1,417  $680  $32,503 

Charge-offs

   (60  (186  (98  (332  (1,186  (1,444  (1,104  —     (4,410

Recoveries

   —     397   698   242   375   428   —     1   2,141 

(Benefit) provision

   (371  (287  (1,844  (713  775   1,697   871   (39  89 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance

  $2,317  $11,441  $5,800  $1,841  $586  $6,512  $1,184  $642  $30,323 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance:

          

Individ. evaluated for impairment

  $230  $30  $427  $107  $57  $1,848   —     —    $2,699 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans pooled for evaluation

  $1,932  $11,351  $5,356  $1,734  $529  $4,624  $1,184  $642  $27,352 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans acquired with deteriorated credit quality

  $155  $60  $17   —     —    $40   —     —    $272 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

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

Ending balance:

          

Total loans

  $385,426  $1,914,896  $288,688  $43,031  $25,155  $220,412  $67,930  $69,627  $3,015,165 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Individ. evaluated for impairment

  $5,298  $13,911  $2,688  $1,470  $257  $4,470  $140   —    $28,234 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans pooled for evaluation

  $378,743  $1,892,422  $283,502  $41,076  $24,853  $213,358  $67,790  $69,627  $2,971,371 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans acquired with deteriorated credit quality

  $1,385  $8,563  $2,498  $485  $45  $2,584   —     —    $15,560 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 
   Allowance for Loan Losses – Three Months Ended March 31, 2017 
   RE Mortgage  Home Equity  Other     Construction    
(in thousands)  Resid.  Comm.  Lines  Loans  Consum.  C&I  Resid.  Comm.  Total 

Beginning balance

  $2,748  $11,517  $7,044  $2,644  $622  $5,831  $1,417  $680  $32,503 

Charge-offs

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

Recoveries

   —     110   46   12   141   170   —     1   480 

(Benefit) provision

   (86  (85  (489  (174  6   (542  (78  (109  (1,557
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance

  $2,662  $11,542  $6,530  $2,451  $595  $5,326  $1,339  $572  $31,017 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance:

          

Individ. evaluated for impairment

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

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans pooled for evaluation

  $2,188  $9,971  $6,122  $2,328  $564  $3,873  $1,282  $572  $26,900 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans acquired with deteriorated credit quality

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

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

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

Ending balance:

          

Total loans

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

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Individ. evaluated for impairment

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

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans pooled for evaluation

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

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans acquired with deteriorated credit quality

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

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

   Allowance for Loan Losses – Three Months Ended September 30, 2018 
(in thousands)  Beginning
Balance
   Charge-offs  Recoveries   Provision
(benefit)
  Ending Balance 

Mortgage loans on real estate:

        

Residential1-4 family

  $1,991   $ (25 $—     $434  $2,400 

Commercial

   11,607    —     15    1,257   12,879 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total mortgage loans on real estate

   13,598    (25  15    1,691   15,279 

Consumer:

        

Home equity lines of credit

   5,048    (172  151    194   5,221 

Home equity loans

   1,532    (23  139    (55  1,593 

Other

   557    (229  63    309   700 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total consumer loans

   7,137    (424  353    448   7,514 

Commercial

   6,378    (693  202    337   6,224 

Construction:

        

Residential

   1,434    —     —      192   1,626 

Commercial

   977    —     —      (17  960 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total construction

   2,411    —     —      175   2,586 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $ 29,524   $ (1,142 $570   $ 2,651  $ 31,603 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 
   Allowance for Loan Losses – Nine Months Ended September 30, 2018 
(in thousands)  Beginning
Balance
   Charge-offs  Recoveries   Provision
(benefit)
  Ending Balance 

Mortgage loans on real estate:

        

Residential1-4 family

  $2,317   $(77 $—     $160  $2,400 

Commercial

   11,441    (15  51    1,402   12,879 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total mortgage loans on real estate

   13,758    (92  51    1,562   15,279 

Consumer:

        

Home equity lines of credit

   5,800    (276  677    (980  5,221 

Home equity loans

   1,841    (23  176    (401  1,593 

Other

   586    (597  208    503   700 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total consumer loans

   8,227    (896  1,061    (878  7,514 

Commercial

   6,512    (952  331    333   6,224 

Construction:

        

Residential

   1,184    —     —      442   1,626 

Commercial

   642    —     —      318   960 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total construction

   1,826    —     —      760   2,586 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $30,323   $ (1,940 $ 1,443   $1,777  $31,603 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

 

18
   Allowance for Loan Losses – As of September 30, 2018 
(in thousands)  Individually
evaluated for
impairment
   Loans pooled
for evaluation
   Loans acquired
with deteriorated
credit quality
   Total allowance
for loan losses
 

Mortgage loans on real estate:

        

Residential1-4 family

  $57   $2,313   $30   $2,400 

Commercial

   268    12,552    59    12,879 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   325    14,865    89    15,279 

Consumer:

        

Home equity lines of credit

   168    5,046    7    5,221 

Home equity loans

   175    1,418    —      1,593 

Other

   103    597    —      700 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   446    7,061    7    7,514 

Commercial

   1,857    4,353    14    6,224 

Construction:

        

Residential

   —      1,626    —      1,626 

Commercial

   —      960    —      960 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      2,586    —      2,586 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 2,628   $ 28,865   $ 110   $ 31,603 
  

 

 

   

 

 

   

 

 

   

 

 

 


Note 5 – Allowance for Loan Losses (continued)

   Loans, Net of Unearned fees – As of September 30, 2018 
(in thousands)  Individually
evaluated for
impairment
   Loans pooled
for evaluation
   Loans acquired
with deteriorated
credit quality
   Total loans, net
of unearned fees
 

Mortgage loans on real estate:

        

Residential1-4 family

  $4,781   $517,935   $1,698   $524,414 

Commercial

   13,244    2,586,659    7,885    2,607,788 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   18,025    3,104,594    9,583    3,132,202 

Consumer:

        

Home equity lines of credit

   2,188    327,649    1,299    331,136 

Home equity loans

   2,406    37,840    447    40,693 

Other

   243    49,171    42    49,456 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   4,837    414,660    1,788    421,285 

Commercial

   4,632    282,588    2,427    289,647 

Construction:

        

Residential

   —      114,574    —      114,574 

Commercial

   —      69,728    —      69,728 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      184,302    —      184,302 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 27,494   $ 3,986,144   $ 13,798   $ 4,027,436 
  

 

 

   

 

 

   

 

 

   

 

 

 

 

   Allowance for Loan Losses – Year Ended December 31, 2017 
(in thousands)  Beginning
Balance
   Charge-offs  Recoveries   Provision
(benefit)
  Ending
Balance
 

Mortgage loans on real estate:

        

Residential1-4 family

  $2,748   $(60 $—     $(371 $2,317 

Commercial

   11,517    (186  397    (287  11,441 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total mortgage loans on real estate

   14,265    (246  397    (658  13,758 

Consumer:

        

Home equity lines of credit

   7,044    (98  698    (1,844  5,800 

Home equity loans

   2,644    (332  242    (713  1,841 

Other

   622    (1,186  375    775   586 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total consumer loans

   10,310    (1,616  1,315    (1,782  8,227 

Commercial

   5,831    (1,444  428    1,697   6,512 

Construction:

        

Residential

   1,417    (1,104  —      871   1,184 

Commercial

   680    —     1    (39  642 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total construction

   2,097    (1,104  1    832   1,826 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $ 32,503   $ (4,410 $ 2,141   $89  $ 30,323 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

   Allowance for Loan Losses – As of December 31, 2017 
(in thousands)  Individually
evaluated for
impairment
   Loans pooled
for evaluation
   Loans acquired
with deteriorated
credit quality
   Total allowance
for loan losses
 

Mortgage loans on real estate:

        

Residential1-4 family

  $230   $1,932   $155   $2,317 

Commercial

   30    11,351    60    11,441 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   260    13,283    215    13,758 

Consumer:

        

Home equity lines of credit

   427    5,356    17    5,800 

Home equity loans

   107    1,734    —      1,841 

Other

   57    529    —      586 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   591    7,619    17    8,227 

Commercial

   1,848    4,624    40    6,512 

Construction:

        

Residential

   —      1,184    —      1,184 

Commercial

   —      642    —      642 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      1,826    —      1,826 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 2,699   $ 27,352   $ 272   $ 30,323 
  

 

 

   

 

 

   

 

 

   

 

 

 

   Loans, Net of Unearned fees – As of December 31, 2017 
(in thousands)  Individually
evaluated for
impairment
   Loans pooled
for evaluation
   Loans acquired
with deteriorated
credit quality
   Total loans, net
of unearned fees
 

Mortgage loans on real estate:

        

Residential1-4 family

  $5,298   $378,743   $1,385   $385,426 

Commercial

   13,911    1,892,422    8,563    1,914,896 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   19,209    2,271,165    9,948    2,300,322 

Consumer:

        

Home equity lines of credit

   2,688    283,502    2,498    288,688 

Home equity loans

   1,470    41,076    485    43,031 

Other

   257    24,853    45    25,155 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   4,415    349,431    3,028    356,874 

Commercial

   4,470    213,358    2,584    220,412 

Construction:

        

Residential

   140    67,790    —      67,930 

Commercial

   —      69,627    —      69,627 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   140    137,417    —      137,557 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $28,234   $2,971,371   $15,560   $3,015,165 
  

 

 

   

 

 

   

 

 

   

 

 

 

   Allowance for Loan Losses – Three Months Ended September 30, 2017 
(in thousands)  Beginning
Balance
   Charge-
offs
   Recoveries   Provision
(benefit)
   Ending Balance 

Mortgage loans on real estate:

          

Residential1-4 family

  $2,495   $(60  $—     $(217  $2,218 

Commercial

   10,119    (20   238    1,033    11,370 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   12,614    (80   238    816    13,588 

Consumer:

          

Home equity lines of credit

   6,156    (14   189    (610   5,721 

Home equity loans

   2,354    (94   121    (390   1,991 

Other

   645    (349   91    203    590 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   9,155    (457   401    (797   8,302 

Commercial

   4,729    (291   61    303    4,802 

Construction:

          

Residential

   1,179    (33   —      284    1,430 

Commercial

   466    —      —      159    625 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   1,645    (33   —      443    2,055 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $28,143   $(861  $
 
 
700
 
 
  $765   $28,747 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

   Allowance for Loan Losses – Nine Months Ended September 30, 2017 
(in thousands)  Beginning
Balance
   Charge-offs  Recoveries   Provision
(benefit)
  Ending Balance 

Mortgage loans on real estate:

        

Residential1-4 family

  $2,748   $(60 $    $(470 $2,218 

Commercial

   11,517    (170  365    (342  11,370 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total mortgage loans on real estate

   14,265    (230  365    (812  13,588 

Consumer:

        

Home equity lines of credit

   7,044    (98  487    (1,712  5,721 

Home equity loans

   2,644    (331  146    (468  1,991 

Other

   622    (831  300    499   590 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total consumer loans

   10,310    (1,260  933    (1,681  8,302 

Commercial

   5,831    (1,188  315    (156  4,802 

Construction:

        

Residential

   1,417    (1,104  —      1,117   1,430 

Commercial

   680    —     1    (56  625 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total construction

   2,097    (1,104  1    1,061   2,055 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $ 32,503   $ (3,782 $ 1,614   $ (1,588 $ 28,747 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

   Allowance for Loan Losses – As of September 30, 2017 
(in thousands)  Individually
evaluated for
impairment
   Loans pooled
for evaluation
   Loans acquired
with deteriorated
credit quality
   Total allowance
for loan losses
 

Mortgage loans on real estate:

        

Residential1-4 family

  $240   $1,978   $—     $2,218 

Commercial

   73    11,022    275    11,370 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   313    13,000    275    13,588 

Consumer:

        

Home equity lines of credit

   363    5,346    12    5,721 

Home equity loans

   111    1,880    —      1,991 

Other

   77    513    —      590 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   551    7,739    12    8,302 

Commercial

   1,276    3,526    —      4,802 

Construction:

        

Residential

   —      1,430    —      1,430 

Commercial

   —      625    —      625 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      2,055    —      2,055 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $2,140   $26,320   $287   $28,747 
  

 

 

   

 

 

   

 

 

   

 

 

 
   Loans, Net of Unearned fees – As of September 30, 2017 
(in thousands)  Individually
evaluated for
impairment
   Loans pooled
for evaluation
   Loans acquired
with deteriorated
credit quality
   Total Loans 

Mortgage loans on real estate:

        

Residential1-4 family

  $5,027   $384,640   $1,405   $391,072 

Commercial

   19,788    1,775,843    8,171    1,803,802 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   24,815    2,160,483    9,576    2,194,874 

Consumer:

        

Home equity lines of credit

   2,219    284,335    2,952    289,506 

Home equity loans

   1,842    42,454    737    45,033 

Other

   267    26,470    44    26,781 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   4,328    353,259    3,733    361,320 

Commercial

   2,938    221,846    2,695    227,479 

Construction:

        

Residential

   144    74,976    —      75,120 

Commercial

   —      72,820    —      72,820 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   144    147,796    —      147,940 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $32,225   $2,883,384   $16,004   $2,931,613 
  

 

 

   

 

 

   

 

 

   

 

 

 

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

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

 

  

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

 

  

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

 

  

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

 

  

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

 

  

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

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

 

   Credit Quality Indicators – As of March 31, 2018 
   RE Mortgage   Home Equity   Other       Construction     
(in thousands)  Resid.   Comm. �� Lines   Loans   Consum.   C&I   Resid.   Comm.   Total 

Originated loans:

                  

Pass

  $317,799   $1,716,599   $263,270   $35,730   $21,067   $193,829   $71,482   $68,846   $2,688,622 

Special mention

   2,274    23,679    1,628    1,532    238    7,263    —      4,855    41,469 

Substandard

   3,088    13,784    1,753    1,627    117    4,581    107    —      25,057 

Loss

   —      —      —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total originated

  $323,161   $1,754,062   $266,651   $38,889   $21,422   $205,673   $71,589   $73,701   $2,755,148 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PNCI loans:

                  

Pass

  $59,184   $201,641   $13,686   $2,301   $2,067   $7,837   $9   $251   $286,976 

Special mention

   214    8,977    282    184    37    —      —      —      9,694 

Substandard

   1,808    550    971    73    37    —      —      —      3,439 

Loss

   —      —      —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total PNCI

  $61,206   $211,168   $14,939   $2,558   $2,141   $7,837   $9   $251   $300,109 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PCI loans

  $1,744   $8,038   $1,661   $485   $43   $2,505    —      —     $14,476 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $386,111   $1,973,268   $283,251   $41,932   $23,606   $216,015   $71,598   $73,952   $3,069,733 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

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

Originated loans:

                  

Pass

  $315,120   $1,649,333   $265,345   $37,428   $22,432   $195,208   $67,813   $64,492   $2,617,171 

Special mention

   2,234    18,434    2,558    800    272    9,492    —      4,872    38,662 

Substandard

   3,168    22,743    2,039    1,620    155    4,737    107    —      34,569 

Loss

   —      —      —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total originated

  $320,522   $1,690,510   $269,942   $39,848   $22,859   $209,437   $67,920   $69,364   $2,690,402 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PNCI loans:

                  

Pass

  $61,411   $203,751   $14,866   $2,433   $2,207   $8,390   $10   $263   $293,331 

Special mention

   218    11,513    450    188    38    1    —      —      12,408 

Substandard

   1,890    559    932    77    6    —      —      —      3,464 

Loss

   —      —      —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total PNCI

  $63,519   $215,823   $16,248   $2,698   $2,251   $8,391   $10   $263   $309,203 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PCI loans

  $1,385   $8,563   $2,498   $485   $45   $2,584    —      —     $15,560 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $385,426   $1,914,896   $288,688   $43,031    25,155   $220,412   $67,930   $69,627   $3,015,165 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

   Credit Quality Indicators Originated Loans – As of September 30, 2018 
(in thousands)  Pass   Special
Mention
   Substandard   Doubtful / Loss   Total Originated
Loans
 

Mortgage loans on real estate:

          

Residential1-4 family

  $334,902   $1,690   $3,923   $ —     $340,515 

Commercial

   1,821,995    28,747    12,862    —      1,863,604 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   2,156,897    30,437    16,785    —      2,204,119 

Consumer:

          

Home equity lines of credit

   281,480    1,747    1,729    —      284,956 

Home equity loans

   32,242    1,006    2,308    —      35,556 

Other

   25,885    334    75    —      26,294 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   339,607    3,087    4,112    —      346,806 

Commercial

   220,328    9,942    4,471    —      234,741 

Construction:

          

Residential

   81,235    32    266    —      81,533 

Commercial

   62,660    848        —      63,508 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   143,895    880    266    —      145,041 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $2,860,727   $44,346   $25,634   $—     $2,930,707 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Credit Quality Indicators PNCI Loans – As of September 30, 2018 
(in thousands)  Pass   Special
Mention
   Substandard   Doubtful / Loss   Total PNCI
Loans
 

Mortgage loans on real estate:

          

Residential1-4 family

  $179,634   $880   $1,687   $—     $182,201 

Commercial

   729,261    3,478    3,560    —      736,299 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   908,895    4,358    5,247    —      918,500 

Consumer:

          

Home equity lines of credit

   43,406    826    649    —      44,881 

Home equity loans

   4,471    116    103    —      4,690 

Other

   23,083    32    5    —      23,120 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   70,960    974    757    —      72,691 

Commercial

   51,633    734    112    —      52,479 

Construction:

          

Residential

   33,041    —      —      —      33,041 

Commercial

   6,220    —      —      —      6,220 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   39,261    —      —      —      39,261 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $1,070,749   $6,066   $6,116   $—     $1,082,931 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Credit Quality Indicators Originated Loans – As of December 31, 2017 
(in thousands)  Pass   Special
Mention
   Substandard   Doubtful / Loss   Total Originated
Loans
 

Mortgage loans on real estate:

          

Residential1-4 family

  $315,120   $2,234   $3,168   $—     $320,522 

Commercial

   1,649,333    18,434    22,743    —      1,690,510 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   1,964,453    20,668    25,911    —      2,011,032 

Consumer:

          

Home equity lines of credit

   265,345    2,558    2,039    —      269,942 

Home equity loans

   37,428    800    1,620    —      39,848 

Other

   22,432    272    155    —      22,859 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   325,205    3,630    3,814    —      332,649 

Commercial

   195,208    9,492    4,737    —      209,437 

Construction:

          

Residential

   67,813    —      107    —      67,920 

Commercial

   64,492    4,872    —      —      69,364 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   132,305    4,872    107    —      137,284 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $2,617,171   $38,662   $34,569   $—     $2,690,402 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

19


Note 5 – Allowance for Loan Losses (continued)

   Credit Quality Indicators PNCI Loans – As of December 31, 2017 
(in thousands)  Pass   Special
Mention
   Substandard   Doubtful / Loss   Total PNCI
Loans
 

Mortgage loans on real estate:

          

Residential1-4 family

  $61,411   $218   $1,890   $—     $63,519 

Commercial

   203,751    11,513    559    —      215,823 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   265,162    11,731    2,449    —      279,342 

Consumer:

          

Home equity lines of credit

   14,866    450    932    —      16,248 

Home equity loans

   2,433    188    77    —      2,698 

Other

   2,207    38    6    —      2,251 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   19,506    676    1,015    —      21,197 

Commercial

   8,390    1    —      —      8,391 

Construction:

          

Residential

   10    —      —      —      10 

Commercial

   263    —      —      —      263 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   273    —      —      —      273 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $293,331   $12,408   $3,464   $—     $309,203 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer loans, whether unsecured or secured by real estate, automobiles, or other personal property, are susceptible to three primary risks;non-payment due to income loss, over-extension of credit and, when the borrower is unable to pay, shortfall in collateral value. Typically,non-payment is due to loss of job and payment performance will follow general economic trends in the marketplace driven primarily by rises in the unemployment rate.rate,non-payment is likely due to loss of employment. Loss of collateral value can be due to market demand shifts, damage to collateral itself or a combination of the two.

Problem consumer loans are generally identified by payment history and current performance of the borrower (delinquency). The Bank manages its consumer loan portfolios by monitoring delinquency and contacting borrowers to encourage repayment, suggest modifications if appropriate, and, when continued scheduled payments become unrealistic, initiate repossession or foreclosure through appropriate channels.    Collateral values may be determined by appraisals obtained through Bank approved, licensed appraisers, qualified independent third parties, public value information (blue book values for autos), sales invoices, or other appropriate means. Appropriate valuations are obtained at initiation of the credit and periodically (every3-12 months depending on collateral type) once repayment is questionable and the loan has been classified.

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

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

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

Collateral values may be determined by appraisals obtained through Bank approved, licensed appraisers, qualified independent third parties, public value information (blue book values for autos), sales invoices, or other appropriate means. Appropriate valuations or revaluations are obtained at initiation of the credit and periodically, (every3-12but not less than every twelve months depending on collateral type)type, once repayment is questionable and the loan has been classified.

Once a loan becomes delinquent and repayment becomes questionable, a Bank collection officer will address collateral shortfalls with the borrower and attempt to obtain additional collateral. If this is not forthcoming and payment in full is unlikely, the Bank will estimate its probable loss, using a recent valuation as appropriate to the underlying collateral less estimated costs of sale, and charge the loan down to the estimated net realizable amount. Depending on the length of time until ultimate collection, the Bank may revalue the underlying collateral and take additional charge-offs as warranted. Revaluations may occur as often as every3-12 months depending on the underlying collateral and volatility of values. Final charge-offs or recoveries are taken when collateral is liquidated and actual loss is known. Unpaid balances on loans after or during collection and liquidation may also be pursued through lawsuit and attachment of wages or judgment liens on borrower’s other assets.

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

 

   Analysis of Past Due and Nonaccrual Originated Loans – As of March 31, 2018 
   RE Mortgage   Home Equity   Other       Construction     
(in thousands)  Resid.   Comm.   Lines   Loans   Consum.   C&I   Resid.   Comm.   Total 

Originated loan balance:

                  

Past due:

                  

30-59 Days

  $2,217   $5,531   $938   $1,490   $63   $915   $298   $—     $11,452 

60-89 Days

   —      —      26    18    18    534    —      1,249    1,845 

> 90 Days

   846    1,162    320    154    —      1,557    —      —      4,039 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

   3,063    6,693    1,284    1,662    81    3,006    298    1,249    17,336 

Current

   320,098    1,747,369    265,367    37,227    21,341    202,667    71,291    72,452    2,737,812 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total originated loans

  $323,161   $1,754,062   $266,651   $38,889   $21,422   $205,673   $71,589   $73,701   $2,755,148 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

> 90 Days and still accruing

   —      —      —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans

  $2,235   $7,925   $733   $1,193   $4   $3,990    —      —     $16,080 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

20


Note 5 – Allowance for Loan Losses (continued)

   Analysis of Originated Past Due Loans - As of September 30, 2018   ³ 90
Days
and Still
Accruing
 
(in thousands)  30-59 days   60-89 days   > 90 days   Total Past
Due Loans
   Current   Total 

Mortgage loans on real estate:

              

Residential1-4 family

  $275   $749   $738   $1,762   $338,753   $340,515   $—   

Commercial

   499    150    117    766    1,862,838    1,863,604    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   774    899    855    2,528    2,201,591    2,204,119    —   

Consumer:

              

Home equity lines of credit

   1,450    97    112    1,659    283,297    284,956    —   

Home equity loans

   527    293    411    1,231    34,325    35,556    —   

Other

   262    24    —      286    26,008    26,294    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   2,239    414    523    3,176    343,630    346,806    —   

Commercial

   1,010    134    1,309    2,453    232,288    234,741    —   

Construction:

              

Residential

   488    —      —      488    81,045    81,533    —   

Commercial

   —      —      —      —      63,508    63,508    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   488    —      —      488    144,553    145,041    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total originated loans

  $4,511   $1,447   $2,687   $8,645   $2,922,062   $2,930,707   $—   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

   Analysis of Past Due and Nonaccrual PNCI Loans – As of March 31, 2018 
   RE Mortgage   Home Equity   Other       Construction     
(in thousands)  Resid.   Comm.   Lines   Loans   Consum.   C&I   Resid.   Comm.   Total 

PNCI loan balance:

                  

Past due:

                  

30-59 Days

  $2,537    —     $362   $2    —     $1    —      —     $2,902 

60-89 Days

   —      —      —      —      4    —      —      —      4 

> 90 Days

   —      —      146    —      28    —      —      —      174 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

   2,537    —      508    2    32    1    —      —      3,080 

Current

   58,669    211,168    14,431    2,556    2,109    7,836    9    251    297,029 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total PNCI loans

  $61,206   $211,168   $14,939   $2,558   $2,141   $7,837   $9   $251   $300,109 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

> 90 Days and still accruing

   —      —      —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans

  $1,067    —     $571   $40   $33    —      —      —     $1,711 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Analysis of PNCI Past Due Loans - As of September 30, 2018   ³ 90
Days
and Still
Accruing
 
(in thousands)  30-59 days   60-89 days   > 90 days   Total Past
Due Loans
   Current   Total 

Mortgage loans on real estate:

              

Residential1-4 family

  $    $397   $163   $560   $181,641   $182,201   $—   

Commercial

   992    18    949    1,959    734,340    736,299    949 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   992    415    1,112    2,519    915,981    918,500    949 

Consumer:

              

Home equity lines of credit

   613    192    227    1,032    43,849    44,881    99 

Home equity loans

   262    —      16    278    4,412    4,690    —   

Other

   242    —      —      242    22,878    23,120    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   1,117    192    243    1,552    71,139    72,691    99 

Commercial

   30    472    —      502    51,977    52,479    —   

Construction:

              

Residential

   —      —      —      —      33,041    33,041    —   

Commercial

   —      —      —      —      6,220    6,220    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      —      —      —      39,261    39,261    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total PNCI loans

  $2,139   $1,079   $1,355   $4,573   $1,078,358   $1,082,931   $1,048 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

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

Originated loan balance:

                  

Past due:

                  

30-59 Days

  $1,740   $158   $528   $511   $56   $956   $34    —     $3,983 

60-89 Days

   510    987    48    107    36    738    —      —      2,426 

> 90 Days

   243    —      372    373    3    1,527    —      —      2,518 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

  $2,493   $1,145   $948   $991   $95   $3,221   $34    —     $8,927 

Current

   318,029    1,689,365    268,994    38,857    22,764    206,216    67,886   $69,364    2,681,475 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total originated loans

  $320,522   $1,690,510   $269,942   $39,848   $22,859   $209,437   $67,920   $69,364   $2,690,402 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

> 90 Days and still accruing

   —      —      —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans

  $1,725   $8,144   $811   $1,106   $7   $3,669    —      —     $15,462 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Analysis of Originated Past Due Loans - As of December 31, 2017   ³ 90
Days
and Still
Accruing
 
(in thousands)  30-59 days   60-89 days   > 90 days   Total Past
Due Loans
   Current   Total 

Mortgage loans on real estate:

              

Residential1-4 family

  $1,740   $510   $243   $2,493   $318,029   $320,522   $—   

Commercial

   158    987    —      1,145    1,689,365    1,690,510    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   1,898    1,497    243    3,638    2,007,394    2,011,032    —   

Consumer:

              

Home equity lines of credit

   528    48    372    948    268,994    269,942    —   

Home equity loans

   511    107    373    991    38,857    39,848    —   

Other

   56    36    3    95    22,764    22,859    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   1,095    191    748    2,034    330,615    332,649    —   

Commercial

   956    738    1,527    3,221    206,216    209,437    —   

Construction:

              

Residential

   34    —      —      34    67,886    67,920    —   

Commercial

   —      —      —      —      69,364    69,364    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   34    —      —      34    137,250    137,284    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $3,983   $2,426   $2,518   $8,927   $2,681,475   $2,690,402   $—   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

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

PNCI loan balance:

                  

Past due:

                  

30-59 Days

  $1,495   $70   $298   $30   $6    —      —      —     $1,899 

60-89 Days

   90    —      228    —      26    —      —      —      344 

> 90 Days

   109    —      330    —      —      —      —      —      439 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

  $1,694   $70   $856   $30   $32    —      —      —     $2,682 

Current

   61,825    215,753    15,392    2,668    2,219   $8,391   $10   $263    306,521 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total PNCI loans

  $63,519   $215,823   $16,248   $2,698   $2,251   $8,391   $10   $263   $309,203 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

> 90 Days and still accruing

  $81    —     $200    —      —      —      —      —     $281 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans

  $1,012    —     $402   $44   $5    —      —      —     $1,463 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Analysis of PNCI Past Due Loans - As of December 31, 2017   > 90 Days
and Still
Accruing
 
(in thousands)  30-59 days   60-89 days   > 90 days   Total Past
Due Loans
   Current   Total 

Mortgage loans on real estate:

              

Residential 1-4 family

  $1,495   $90   $109   $1,694   $61,825   $63,519   $81 

Commercial

   70    —      —      70    215,753    215,823    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   1,565    90    109    1,764    277,578    279,342    81 

Consumer:

              

Home equity lines of credit

   298    228    330    856    15,392    16,248    200 

Home equity loans

   30    —      —      30    2,668    2,698    —   

Other

   6    26    —      32    2,219    2,251    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   334    254    330    918    20,279    21,197    200 

Commercial

   —      —      —      —      8,391    8,391    —   

Construction:

              

Residential

   —      —      —      —      10    10    —   

Commercial

   —      —      —      —      263    263    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      —      —      —      273    273    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $1,899   $344   $439   $2,682   $306,521   $309,203   $281 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income on originated nonaccrual loans that would have been recognized during the three months ended September 30, 2018 and 2017, if all such loans had been current in accordance with their original terms, totaled $338,000 and $244,000, respectively. Interest income actually recognized on these originated loans during the three months ended September 30, 2018 and 2017 was $59,000 and $33,000, respectively. Interest income on PNCI nonaccrual loans that would have been recognized during the three months ended September 30, 2018 and 2017, if all such loans had been current in accordance with their original terms, totaled $39,000 and $90,000, respectively. Interest income actually recognized on these PNCI loans during the three months ended September 30, 2018 and 2017 was $12,000 and $2,000.

21Interest income on originated nonaccrual loans that would have been recognized during the nine months ended September 30, 2018 and 2017, if all such loans had been current in accordance with their original terms, totaled $964,000 and $617,000, respectively. Interest income actually recognized on these originated loans during the nine months ended September 30, 2018 and 2017 was $133,000 and $49,000, respectively. Interest income on PNCI nonaccrual loans that would have been recognized during the nine months ended September 30, 2018 and 2017, if all such loans had been current in accordance with their original terms, totaled $93,000 and $188,000. Interest income actually recognized on these PNCI loans during the nine months ended September 30, 2018 and 2017 was $23,000 and $14,000.


Note 5 – Allowance for Loan Losses (continued)

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

 

   Non Accrual Loans 
   As of September 30, 2018   As of December 31, 2017 
(in thousands)  Originated   PNCI   Total   Originated   PNCI   Total 

Mortgage loans on real estate:

            

Residential 1-4 family

  $2,813   $1,219   $4,032   $1,725   $1,012   $2,737 

Commercial

   7,876    305    8,181    8,144    —      8,144 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   10,689    1,524    12,213    9,869    1,012    10,881 

Consumer:

            

Home equity lines of credit

   725    568    1,293    811    402    1,213 

Home equity loans

   1,933    50    1,983    1,106    44    1,150 

Other

   3    5    8    7    5    12 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   2,661    623    3,284    1,924    451    2,375 

Commercial

   3,737    —      3,737    3,669    —      3,669 

Construction:

            

Residential

   —      —      —      —      —      —   

Commercial

   —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non accrual loans

  $17,087   $2,147   $19,234   $15,462   $1,463   $16,925 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Impaired originated loans are those where management has concluded that it is probable that the borrower will be unable to pay all amounts due underin accordance with the original contractual terms.terms of the loan agreement. The following tables show the recorded investment (financial statement balance), unpaid principal balance, average recorded investment, and interest income recognized for impaired Originated and PNCI loans, segregated by those with no related allowance recorded and those with an allowance recorded for the periods indicated. The average recorded investment and interest income recognized for the three month periods ended September 30, 2018 and 2017 has not been separately presented as the amounts are not considered significant for disclosure.

   Impaired Originated Loans – As of, or for the Three Months Ended, March 31, 2018 
   RE Mortgage   Home Equity   Other       Construction     
(in thousands)  Resid.   Comm.   Lines   Loans   Consum.   C&I   Resid.   Comm.   Total 

With no related allowance recorded:

                  

Recorded investment

  $2,678   $9,848   $888   $1,193    —     $881   $136    —     $15,624 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $2,829   $10,126   $944   $1,548    —     $894   $136    —     $16,477 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

  $2,368   $11,474   $991   $1,150   $2   $728   $138    —     $16,851 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

  $19   $35   $6    —      —     $9   $2    —     $71 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                  

Recorded investment

  $1,525   $1,262   $527   $196   $4   $3,740    —      —     $7,254 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $1,549   $1,281   $534   $196   $4   $3,862    —      —     $7,426 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

  $190   $154   $146   $10   $4   $2,113    —      —     $2,617 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

  $1,703   $1,036   $464   $197   $4   $3,817    —      —     $7,221 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

  $9   $9   $4   $2    —     $17    —      —     $41 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Impaired PNCI Loans – As of, or for the Three Months Ended, March 31, 2018 
   RE Mortgage   Home Equity   Other       Construction     
(in thousands)  Resid.   Comm.   Lines   Loans   Consum.   C&I   Resid.   Comm.   Total 

With no related allowance recorded:

                  

Recorded investment

  $1,332    —     $501   $40   $28    —      —      —     $1,901 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $1,390    —     $529   $54   $28    —      —      —     $2,001 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

  $1,345    —     $546   $42   $14    —      —      —     $1,947 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

  $2    —     $2      —      —      —      —     $4 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                  

Recorded investment

   —      —     $534   $244   $246    —      —      —     $1,024 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

   —      —     $536   $244   $246    —      —      —     $1,026 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

   —      —     $302   $120   $52    —      —      —     $474 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

   —      —     $568   $183   $248    —      —      —     $999 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

   —      —     $3   $3   $2    —      —      —     $8 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

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

With no related allowance recorded:

                  

Recorded investment

  $2,058   $13,101   $1,093   $1,107   $4   $575   $140    —     $18,078 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $2,109   $13,360   $1,175   $1,429   $52   $585   $140    —     $18,850 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

  $1,875   $13,123   $1,287   $852   $10   $668   $76    —     $17,891 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

  $85   $609   $39   $14    —     $18   $9    —     $774 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                  

Recorded investment

  $1,881   $810   $401   $198   $3   $3,895    —      —     $7,188 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $1,914   $826   $406   $198   $3   $3,981    —      —     $7,328 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

  $230   $30   $111   $10   $3   $1,848    —      —     $2,232 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

  $1,626   $728   $415   $341   $10   $3,615    —      —     $6,735 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

  $58   $36   $8   $10    —     $166    —      —     $278 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

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

With no related allowance recorded:

                  

Recorded investment

  $1,359    —     $591   $44    —      —      —      —     $1,994 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

  $1,404    —     $612   $57    —      —      —      —     $2,073 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

  $911   $913   $663   $56   $2    —      —      —     $2,545 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

  $24    —     $22    —      —      —      —      —     $46 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                  

Recorded investment

   —      —     $603   $121   $250    —      —      —     $974 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

   —      —     $604   $121   $250    —      —      —     $975 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

   —      —     $316   $97   $54    —      —      —     $467 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

  $130   $66   $577   $61   $184    —      —      —     $1,018 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

   —      —     $26   $6   $11    —      —      —     $43 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

   Impaired Originated Loans – As of, or for the Nine Months Ended, September 30, 2018 
(in thousands)  Unpaid
principal
balance
   Recorded
investment with
no related
allowance
   Recorded
investment with
related
allowance
   Total recorded
investment
   Related
Allowance
   Average
recorded
investment
   Interest income
recognized
 

Mortgage loans on real estate:

              

Residential1-4 family

  $4,185   $3,251   $311   $3,562   $57   $3,883   $67 

Commercial

   12,553    9,619    2,370    11,989    268    11,549    208 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   16,738    12,870    2,681    15,551    325    15,432    275 

Consumer:

              

Home equity lines of credit

   1,444    1,346    59    1,405    19    1,410    32 

Home equity loans

   2,554    1,960    157    2,117    30    1,753    24 

Other

   3    —      3    3    3    3    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   4,001    3,306    219    3,525    52    3,166    56 

Commercial

   4,868    2,135    2,497    4,632    1,857    4,626    78 

Construction:

              

Residential

   —      —      —      —      —      68    —   

Commercial

   —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      —      —      —      —      68    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $25,607   $18,311   $5,397   $23,708   $2,234   $23,292   $409 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Impaired PNCI Loans – As of, or for the Nine Months Ended, September 30, 2018 
(in thousands)  Unpaid
principal
balance
   Recorded
investment with
no related
allowance
   Recorded
investment with
related
allowance
   Total recorded
investment
   Related
Allowance
   Average
recorded
investment
   Interest income
recognized
 

Mortgage loans on real estate:

              

Residential1-4 family

  $1,302   $1,219   $—     $1,219   $—     $1,275   $—   

Commercial

   1,255    1,255    —      1,255    —      627    58 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   2,557    2,474    —      2,474    —      1,902    58 

Consumer:

              

Home equity lines of credit

   852    625    158    783    149    909    13 

Home equity loans

   296    50    239    289    145    287    9 

Other

   240    —      240    240    100    257    7 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   1,388    675    637    1,312    394    1,453    29 

Commercial

   —      —      —      —      —      —      —   

Construction:

              

Residential

   —      —      —      —      —      —      —   

Commercial

   —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $3,945   $3,149   $637   $3,786   $394   $3,355   $87 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Impaired Originated Loans – As of, or for the Twelve Months Ended, December 31, 2017 
(in thousands)  Unpaid
principal
balance
   Recorded
investment with
no related
allowance
   Recorded
investment with
related
allowance
   Total recorded
investment
   Related
Allowance
   Average
recorded
investment
   Interest income
recognized
 

Mortgage loans on real estate:

              

Residential1-4 family

  $4,023   $2,058   $1,881   $3,939   $230   $3,501   $143 

Commercial

   14,186    13,101    810    13,911    30    13,851    645 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   18,209    15,159    2,691    17,850    260    17,352    788 

Consumer:

              

Home equity lines of credit

   1,581    1,093    401    1,494    111    1,702    47 

Home equity loans

   1,627    1,107    198    1,305    10    1,193    24 

Other

   52    4    3    7    3    20    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   3,260    2,204    602    2,806    124    2,915    71 

Commercial

   4,566    575    3,895    4,470    1,848    4,283    184 

Construction:

              

Residential

   140    140    —      140    —      76    9 

Commercial

   —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   140    140    —      140    —      76    9 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $26,175   $18,078   $7,188   $25,266   $2,232   $24,626   $1,052 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

22


Note 5 – Allowance for Loan Losses (continued)

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

With no related allowance recorded:

                  

Recorded investment

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

  $2,834   $20,770   $2,013   $845   $12   $932   $7    —     $27,413 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                  

Recorded investment

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

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

With no related allowance recorded:

                  

Recorded investment

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                  

Recorded investment

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Related allowance

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average recorded investment

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Impaired PNCI Loans – As of, or for the Twelve Months Ended, December 31, 2017 
(in thousands)  Unpaid
principal
balance
   Recorded
investment with
no related
allowance
   Recorded
investment with
related
allowance
   Total recorded
investment
   Related
Allowance
   Average
recorded
investment
   Interest income
recognized
 

Mortgage loans on real estate:

              

Residential1-4 family

  $1,404   $1,359   $—     $1,359   $—     $1,041   $24 

Commercial

   —      —      —      —      —      979    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   1,404    1,359    —      1,359    —      2,020    24 

Consumer:

              

Home equity lines of credit

   1,216    591    603    1,194    316    1,240    48 

Home equity loans

   178    44    121    165    97    117    6 

Other

   250    —      250    250    54    186    11 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   1,644    635    974    1,609    467    1,543    65 

Commercial

   —      —      —      —      —      —      —   

Construction:

              

Residential

   —      —      —      —      —      —      —   

Commercial

   —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $3,048   $1,994   $974   $2,968   $467   $3,563   $89 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Impaired Originated Loans – As of, or for the Nine Months Ended, September 30, 2017 
(in thousands)  Unpaid
principal
balance
   Recorded
investment with
no related
allowance
   Recorded
investment with
related
allowance
   Total recorded
investment
   Related
Allowance
   Average
recorded
investment
   Interest income
recognized
 

Mortgage loans on real estate:

              

Residential1-4 family

  $3,489   $1,777   $1,644   $3,421   $167   $3,242   $90 

Commercial

   18,643    17,039    1,150    18,189    73    15,990    514 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   22,132    18,816    2,794    21,610    240    19,232    604 

Consumer:

              

Home equity lines of credit

   1,324    1,108    110    1,218    33    1,564    25 

Home equity loans

   2,091    1,470    199    1,669    13    1,376    32 

Other

   59    3    11    14    7    23    (25
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   3,474    2,581    320    2,901    53    2,963    32 

Commercial

   3,262    884    2,048    2,932    1,270    3,514    69 

Construction:

              

Residential

   144    144    —      144    —      78    7 

Commercial

   —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   144    144    —      144    —      78    7 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $29,012   $22,425   $5,162   $27,587   $1,563   $25,787   $712 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   Impaired PNCI Loans – As of, or for the Nine Months Ended, September 30, 2017 
(in thousands)  Unpaid
principal
balance
   Recorded
investment with
no related
allowance
   Recorded
investment with
related
allowance
   Total recorded
investment
   Related
Allowance
   Average
recorded
investment
   Interest income
recognized
 

Mortgage loans on real estate:

              

Residential1-4 family

  $1,634   $1,356   $250   $1,606   $73   $1,165   $24 

Commercial

   1,869    1,599    —      1,599    —      1,778    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   3,503    2,955    250    3,205    73    2,943    24 

Consumer:

              

Home equity lines of credit

   1,020    394    607    1,001    328    1,143    28 

Home equity loans

   185    50    123    173    99    121    5 

Other

   253    —      253    253    71    187    8 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

   1,458    444    983    1,427    498    1,451    41 

Commercial

   6    —      —      —      6    3    —   

Construction:

              

Residential

   —      —      —      —      —      —      —   

Commercial

   —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total construction

   —      —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $4,967   $3,399   $1,233   $4,632   $577   $4,397   $65 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At March 31,September 30, 2018, $9,781,000$8,845,000 of originated loans were TDR and classified as impaired. The Company had obligations to lend $1,000 of additional funds on these TDR as of March 31, 2018. At March 31, 2018, $1,471,000 of PNCI loans were TDRTroubled Debt Restructurings (TDRs) and classified as impaired. The Company had no obligations to lend additional funds on these TDRTDRs as of March 31,September 30, 2018. At September 30, 2018, $840,000 of PNCI loans were TDRs and classified as impaired. The Company had no obligations to lend additional funds on these TDRs as of September 30, 2018.

At December 31, 2017, $12,517,000 of Originatedoriginated loans were TDRs and classified as impaired. The Company had obligations to lend $1,000 of additional funds on these TDRs as of December 31, 2017. At December 31, 2017, $1,352,000 of PNCI loans were TDRs and classified as impaired. The Company had no obligations to lend additional funds on these TDRs as of December 31, 2017.

At March 31,September 30, 2017, $12,285,000$13,352,000 of originated loans were TDRTDRs and classified as impaired. The Company had obligations to lend $70,000$209,000 of additional funds on these TDRTDRs as of March 31,September 30, 2017. At March 31,September 30, 2017, $1,470,000$1,611,000 of PNCI loans were TDRTDRs and classified as impaired. The Company had no obligations to lend $3,000 of additional funds on these TDRTDRs as of March 31,September 30, 2017.

The following table showstables show certain information regarding TDRs that occurred during the periodperiods indicated:

 

   TDR Information for the Three Months Ended March 31, 2018 
   RE Mortgage   Home Equity   Other       Construction     
(dollars in thousands)  Resid.   Comm.   Lines   Loans   Consum.   C&I   Resid.   Comm.   Total 

Number

   —      1    1    1    —      —      —      —      3 

Pre-mod outstanding principal balance

   —     $384   $133   $121    —      —      —      —     $638 

Post-mod outstanding principal balance

   —     $384   $138   $121    —      —      —      —     $643 

Financial impact due to TDR taken as additional provision

   —     $11    —      —      —      —      —      —     $11 

Number that defaulted during the period

   —      1    —      —      —      —      —      —      1 

Recorded investment of TDRs that defaulted during the period

   —     $169    —      —      —      —      —      —     $169 

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

   —      —      —      —      —      —      —      —      —   

   TDR Information for the Three Months Ended September 30, 2018 
(dollars in thousands)  Number   Pre-mod
outstanding
principal
balance
   Post-mod
outstanding
principal
balance
   Financial
impact due to
TDR taken as
additional
provision
  Number that
defaulted during
the period
   Recorded
investment of
TDRs that
defaulted during
the period
   Financial
impact due to
the default of
previous TDR
taken as charge-
offs or additional
provisions
 

Mortgage loans on real estate:

             

Residential1-4 family

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

Commercial

   4    1,326    1,324    (308  —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   4    1,326    1,324    (308  —      —      —   

Consumer:

             

Home equity lines of credit

   —      —      —      —     1    128    —   

Home equity loans

   1    478    478    —     —      —      —   

Other

   —      —      —      —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total consumer loans

   1    478    478    —     1    128    —   

Commercial

   2    203    203    —     —      —      —   

Construction:

             

Residential

   —      —      —      —     —      —      —   

Commercial

   —      —      —      —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total construction

   —      —      —      —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total

   7   $2,007   $2,005   $(308  1   $128   $—   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 
   TDR Information for the Nine Months Ended September 30, 2018 
(dollars in thousands)  Number   Pre-mod
outstanding
principal
balance
   Post-mod
outstanding
principal
balance
   Financial
impact due to
TDR taken as
additional
provision
  Number that
defaulted during
the period
   Recorded
investment of
TDRs that
defaulted during
the period
   Financial
impact due to
the default of
previous TDR
taken as charge-
offs or additional
provisions
 

Mortgage loans on real estate:

             

Residential1-4 family

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

Commercial

   6    1,743    1,741    (262  1    169    —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   6    1,743    1,741    (262  1    169    —   

Consumer:

             

Home equity lines of credit

   1    133    138    —     1    128    —   

Home equity loans

   2    599    599    —     —      —      —   

Other

   —      —      —      —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total consumer loans

   3    732    737    —     1    128    —   

Commercial

   4    619    623    (3  4    340    (2

Construction:

             

Residential

   —      —      —      —     —      —      —   

Commercial

   —      —      —      —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total construction

   —      —      —      —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total

   13   $3,094   $3,101   $(265  6   $637   $(2
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

23


Note 5 – Allowance for Loan Losses (continued)

The following table showstables show certain information regarding TDRs that occurred during the periodperiods indicated:

 

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

Number

   1    8   3   1    1    11    1    —      26 

Pre-mod outstanding principal balance

  $939   $3,721  $187  $252   $14   $1,854   $144    —     $7,111 

Post-mod outstanding principal balance

  $939   $3,695  $187  $252   $14   $1,747   $144    —     $6,978 

Financial impact due to TDR taken as additional provision

  $169   $(111 $27   —     $11   $37    —      —     $133 

Number that defaulted during the period

   2    1   1   1    —      —      —      —      5 

Recorded investment of TDRs that defaulted during the period

  $223   $219  $127  $55    —      —      —      —     $624 

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

   —      —    $(5  —      —      —      —      —     $(5
   TDR Information for the Three Months Ended September 30, 2017 
(dollars in thousands)  Number   Pre-mod
outstanding
principal
balance
   Post-mod
outstanding
principal
balance
   Financial
impact due to
TDR taken
as additional
provision
  Number that
defaulted during
the period
   Recorded
investment of
TDRs that
defaulted during
the period
   Financial
impact due to
the default of
previous TDR
taken as charge-
offs or additional
provisions
 

Mortgage loans on real estate:

             

Residential1-4 family

   1   $939   $939   $169   1   $99   $—   

Commercial

   4    2,886    2,886    14   1    219    —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   5    3,825    3,825    183   2    318    —   

Consumer:

             

Home equity lines of credit

   —      —      —      —     —      —      —   

Home equity loans

   1    252    252    —     —      —      —   

Other

   —      —      —      —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total consumer loans

   1    252    252    —     —      —      —   

Commercial

   8    1,109    1,109    28     —     

Construction:

             

Residential

   1    144    144    —     —      —      —   

Commercial

   —      —      —      —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total construction

   1    144    144    —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total

   15   $5,330   $5,330   $211   2   $318   $—   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 
   TDR Information for the Nine Months Ended September 30, 2017 
(dollars in thousands)  Number   Pre-mod
outstanding
principal
balance
   Post-mod
outstanding
principal
balance
   Financial
impact due to
TDR taken
as additional
provision
  Number that
defaulted during
the period
   Recorded
investment of
TDRs that
defaulted during
the period
   Financial
impact due to
the default of
previous TDR
taken as charge-
offs or additional
provisions
 

Mortgage loans on real estate:

             

Residential1-4 family

   1   $939   $939   $169   2   $223   $—   

Commercial

   7    3,509    3,482    (111  1    219    —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total mortgage loans on real estate

   8    4,448    4,421    58   3    442    —   

Consumer:

             

Home equity lines of credit

   3    187    187    27   —      —      —   

Home equity loans

   1    252    252    —     —      —      —   

Other

   1    14    14    11   —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total consumer loans

   5    453    453    38   —      —      —   

Commercial

   11    1,854    1,748    37     —     

Construction:

             

Residential

   1    144    144    —     —      —      —   

Commercial

   —      —      —      —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total construction

   1    144    144    —     —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total

   25   $6,899   $6,766   $133   3   $442   $—   
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

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

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

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

Note 6 – Foreclosed Assets

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

 

  Three months ended
March 31, 2018
   Three months ended March 31, 2017   Nine months ended September 30, 
  Total   Noncovered   Covered   Total   2018   2017 

Beginning balance, net

  $3,226   $3,763   $223   $3,986   $3,226   $3,986 

Additions/transfers from loans

   —      85    —      85    536    726 

Dispositions/sales

   (1,572   (385   (223   (608   (1,841   (1,479

Valuation adjustments

   (90   66    —      66    (89   (162
  

 

   

 

   

 

   

 

   

 

   

 

 

Ending balance, net

  $1,564   $3,529    —     $3,529   $1,832   $3,071 
  

 

   

 

   

 

   

 

   

 

   

 

 

Ending valuation allowance

  $(152  $(300   —     $(300  $(143  $(248

Ending number of foreclosed assets

   10    12    —      12    11    11 

Proceeds from sale of foreclosed assets

  $1,943   $510   $216   $726   $2,206   $1,787 

Gain (loss) on sale of foreclosed assets

  $371   $125   $(7  $118 

Gain on sale of foreclosed assets

  $390   $308 

As of March 31,September 30, 2018, $836,000$1,269,000 of foreclosed residential real estate properties, all of which the Company has obtained physical possession of, are included in foreclosed assets. At March 31,September 30, 2018, the recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are underway is $407,000.$477,000.

Note 7 - Premises and Equipment

Premises and equipment were comprised of:

 

  September 30,   December 31, 
  March 31,
2018
   December 31,
2017
   2018   2017 
  (In thousands)   (In thousands) 

Land & land improvements

  $9,959   $9,959   $28,958   $9,959 

Buildings

   50,792    50,340    64,178    50,340 

Furniture and equipment

   37,348    35,939    44,271    35,939 
  

 

   

 

   

 

   

 

 
   98,099    96,238    137,407    96,238 

Less: Accumulated depreciation

   (41,678   (40,644   (49,073   (40,644
  

 

   

 

   

 

   

 

 
   56,421    55,594    88,334    55,594 

Construction in progress

   2,137    2,148    956    2,148 
  

 

   

 

   

 

   

 

 

Total premises and equipment

  $58,558   $57,742   $89,290   $57,742 
  

 

   

 

   

 

   

 

 

Depreciation expense for premises and equipment amounted to $1,371,000$1,685,000 and $1,311,000$1,520,000 for the three months ended March 31,September 30, 2018 and 2017, respectively, and $4,442,000 and $4,224,000 for the nine months ended September 30, 2018 and 2017, respectively.

24


Note 8 – Cash Value of Life Insurance

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

   Three months ended March 31, 
   2018   2017 

Beginning balance

  $97,783   $95,912 

Increase in cash value of life insurance

   608    685 

Gain on death benefit

   —      107 

Insurance proceeds receivable reclassified to other assets

   —      (921
  

 

 

   

 

 

 

Ending balance

  $98,391   $95,783 
  

 

 

   

 

 

 

End of period death benefit

  $159,640   $164,574 

Number of policies owned

   182    183 

Insurance companies used

   14    14 

Current and former employees and directors covered

   57    58 

As of March 31, 2018, the Bank was the owner and beneficiary of 182 life insurance policies, issued by 14 life insurance companies, covering 57 current and former employees and directors. These life insurance policies are recorded on the Company’s financial statements at their reported cash (surrender) values. As a result of current tax law and the nature of these policies, the Bank records any increase in cash value of these policies as nontaxable noninterest income. If the Bank decided to surrender any of the policies prior to the death of the insured, such surrender may result in a tax expense related to thelife-to-date cumulative increase in cash value of the policy. If the Bank retains such policies until the death of the insured, the Bank would receive nontaxable proceeds from the insurance company equal to the death benefit of the policies. The Bank has entered into Joint Beneficiary Agreements (JBAs) with certain of the insured that for certain of the policies provide some level of sharing of the death benefit, less the cash surrender value, among the Bank and the beneficiaries of the insured upon the receipt of death benefits. See Note 15 of these condensed consolidated financial statements for additional information on JBAs.

Note 9 –8 - Goodwill and Other Intangible Assets

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

 

  September 30,           December 31, 
(in thousands)  March 31,
2018
   Additions   Reductions   December 31,
2017
   2018   Additions   Reductions   2017 

Goodwill

  $64,311    —      —     $64,311   $220,972    156,661    —     $64,311 
  

 

   

 

   

 

   

 

 

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

 

  September 30,       Reductions/   December 31, 
(in thousands)  March 31,
2018
   Additions   Reductions/
Amortization
   December 31,
2017
   2018   Additions   Amortization   2017 
  

 

   

 

   

 

   

 

 

Core deposit intangibles

  $9,558    —      —     $9,558   $37,163    27,605    —     $9,558 

Accumulated amortization

   (4,723   —     $(339   (4,384   (6,452   —     $(2,068   (4,384
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Core deposit intangibles, net

  $4,835    —     $(339  $5,174   $30,711    27,605   $(2,068  $5,174 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

The Company recorded additions to its CDI of $2,046,000$27,605,000 in conjunction with the acquisition of three branch offices from BankFNB Bancorp as of America on March 18, 2016, $6,614,000 in conjunction with the North Valley Bancorp acquisition on October 3, 2014, and $898,000 in conjunction with the Citizens acquisition on September 23, 2011.July 6, 2018.    The following table summarizes the Company’s remaining estimated core deposit intangible amortization at September 30, 2018 (in thousands):

 

  Estimated Core Deposit 

Years Ended

  Estimated Core Deposit
Intangible Amortization
   Intangible Amortization 

2018

  $1,324   $1,431 

2019

   1,228    5,723 

2020

   1,228    5,723 

2021

   969    5,465 

2022

   280    4,776 

Thereafter

   145    7,593 

25


Note 10 – Mortgage Servicing Rights

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

   Three months ended March 31, 
   2018  2017 

Balance at beginning of period

  $6,687  $6,595 

Additions

   155   278 

Change in fair value

   111   (13
  

 

 

  

 

 

 

Balance at end of period

  $6,953  $6,860 
  

 

 

  

 

 

 

Contractually specified servicing fees, late fees and ancillary fees earned

  $517  $521 

Balance of loans serviced at:

   

Beginning of period

  $811,065  $816,623 

End of period

  $806,478  $822,506 

Weighted-average prepayment speed (CPR)

   7.5  8.3

Weighted-average discount rate

   13.0  14.0

The changes in fair value of MSRs that occurred during the three months ended March 31, 2018 and 2017 were mainly due to changes in principal balances, changes in mortgage prepayment speeds, and changes in investor required rate of return, or discount rate, of the MSRs.

Note 11 – Indemnification Asset

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

   Three months ended March 31, 
   2018   2017 

Beginning balance

   —     $(744

Effect of actual and estimated future covered losses and recoveries

   —      (191

Reimbursable (revenue) expenses incurred

   —      (32

Payments made to (received from) FDIC

   —      72 
  

 

 

   

 

 

 

Ending balance

   —     $(895
  

 

 

   

 

 

 

Amount of indemnification liability recorded in other assets

   —     $(179

Amount of indemnification liability recorded in other liabilities

   —      (716
  

 

 

   

 

 

 

Ending balance

   —     $(895
  

 

 

   

 

 

 

On May 9 2017, the Company and the FDIC terminated their loss sharing agreements. As part of the termination agreement, the Company paid the FDIC $184,000, and recorded a $712,000 gain representing the difference between the Company’s payment to the FDIC and the recorded payable balance on May 9, 2017.

Note 12 – Other Assets

Other assets were comprised of (in thousands):

 

   March 31,
2018
   December 31,
2017
 

Deferred tax asset, net

  $26,266   $21,697 

Investment in low income housing tax credit funds

   17,095    16,854 

Prepaid expense

   4,411    4,111 

Tax refund receivable

   4,754    4,754 

Capital trusts

   1,709    1,706 

Software

   883    1,126 

Life insurance proceeds receivable

   —      2,242 

Miscellaneous other assets

   1,156    2,561 
  

 

 

   

 

 

 

Total other assets

  $56,274   $55,051 
  

 

 

   

 

 

 

26


   September 30,
2018
   December 31,
2017
 

Deferred tax asset, net

  $31,963   $21,697 

Investment in low income housing tax credit funds

   23,572    16,854 

Prepaid expense

   3,420    4,111 

Tax refund receivable

   2,836    4,754 

Capital trusts

   1,712    1,706 

Software

   762    1,126 

Life insurance proceeds receivable

   —      2,242 

Miscellaneous other assets

   6,332    2,561 
  

 

 

   

 

 

 

Total other assets

  $70,597   $55,051 
  

 

 

   

 

 

 

Note 13 –10 - Deposits

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

 

  March 31,
2018
   December 31,
2017
   September 30,
2018
   December 31,
2017
 

Noninterest-bearing demand

  $1,359,996   $1,368,218   $1,710,505   $1,368,218 

Interest-bearing demand

   1,022,299    971,459    1,152,705    971,459 

Savings

   1,395,481    1,364,518    1,801,087    1,364,518 

Time certificates, over $250,000

   76,306    73,596    140,805    73,596 

Other time certificates

   230,322    231,340    288,015    231,340 
  

 

   

 

   

 

   

 

 

Total deposits

  $4,084,404   $4,009,131   $5,093,117   $4,009,131 
  

 

   

 

   

 

   

 

 

Certificate of deposit balances of $69,000,000 and $50,000,000 from the State of California were included in time certificates, over $250,000, and over, at each of March 31,September 30, 2018 and December 31, 2017.2017, respectively. The Bank participates in a deposit program offered by the State of California whereby the State may make deposits at the Bank’s request subject to collateral and credit worthiness constraints. The negotiated rates on these State deposits are generally more favorable than other wholesale funding sources available to the Bank. Overdrawn deposit balances of $1,085,000$1,375,000 and $1,366,000 were classified as consumer loans at March 31,September 30, 2018 and December 31, 2017, respectively.

Note 14 – Reserve for Unfunded Commitments

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

   Three months ended March 31, 
   2018   2017 

Balance at beginning of period

  $3,164   $2,719 

Provision for losses – unfunded commitments

   700    15 
  

 

 

   

 

 

 

Balance at end of period

  $3,864   $2,734 
  

 

 

   

 

 

 

Note 1511 – Other Liabilities

Other liabilities were comprised of (in thousands):

 

   March 31,
2018
   December 31,
2017
 

Pension liability

  $28,686   $28,472 

Low income housing tax credit fund commitments

   7,677    8,554 

Deferred compensation

   6,809    6,605 

Taxes payable

   5,243    —   

Accrued salaries and benefits expense

   5,180    6,619 

Joint beneficiary agreements

   3,429    3,365 

Loan escrow and servicing payable

   1,464    1,958 

Deferred revenue

   1,077    1,228 

Litigation contingency

   —      1,450 

Miscellaneous other liabilities

   3,964    5,007 
  

 

 

   

 

 

 

Total other liabilities

  $63,529   $63,258 
  

 

 

   

 

 

 

Note 16 – Other Borrowings
   September 30,
2018
   December 31,
2017
 

Pension liability

  $37,789   $28,472 

Low income housing tax credit fund commitments

   9,146    8,554 

Deferred compensation

   9,450    6,605 

Accrued salaries and benefits expense

   8,990    6,619 

Joint beneficiary agreements

   3,558    3,365 

Loan escrow and servicing payable

   2,821    1,958 

Deferred revenue

   1,978    1,228 

Litigation contingency

   —      1,450 

Miscellaneous other liabilities

   8,345    8,171 
  

 

 

   

 

 

 

Total other liabilities

  $82,077   $66,422 
  

 

 

   

 

 

 

A summary of the balances of other borrowings follows:

   March 31,
2018
   December 31,
2017
 
   (in thousands) 

FHLB collateralized borrowing, fixed rate, as of March 31, 2018 of 1.87%, payable on April 2, 2018

  $48,000   

FHLB collateralized borrowing, fixed rate, as of December 31, 2017 of 1.38%, payable on January 2, 2018

    $104,729 

Other collateralized borrowings, fixed rate, as of March 31, 2018 and December 31, 2017 of 0.05%, payable on April 2, 2018 and January 2, 2018, respectively

   17,041    17,437 
  

 

 

   

 

 

 

Total other borrowings

  $65,041   $122,166 
  

 

 

   

 

 

 

The Company did not enter into any repurchase agreements during the three months ended March 31, 2018 or the year ended December 31, 2017.

27


Note 16 – Other Borrowings (continued)

The Company maintains a collateralized line of credit with the Federal Home Loan Bank of San Francisco. Based on the FHLB stock requirements at March 31, 2018, this line provided for maximum borrowings of $1,597,695,000 of which $48,000,000 was outstanding, leaving $1,549,695,000 available. As of March 31, 2018, the Company has designated investment securities with fair value of $205,777,000 and loans totaling $2,138,150,000 as potential collateral under this collateralized line of credit with the FHLB.

The Company had $17,041,000 and $17,437,000 of other collateralized borrowings at March 31, 2018 and December 31, 2017, respectively. Other collateralized borrowings are generally overnight maturity borrowings fromnon-financial institutions that are collateralized by securities owned by the Company. As of March 31, 2018, the Company has pledged as collateral and sold under agreements to repurchase investment securities with fair value of $31,667,000 under these other collateralized borrowings.

The Company maintains a collateralized line of credit with the San Francisco Federal Reserve Bank. As of March 31, 2018, this line provided for maximum borrowings of $140,921,000 of which zero was outstanding, leaving $140,921,000 available. As of March 31, 2018, the Company has designated investment securities with fair value of $15,677 and loans totaling $262,663,000 as potential collateral under this collateralized line of credit with the San Francisco Federal Reserve Bank.

The Company had available unused correspondent banking lines of credit from commercial banks totaling $20,000,000 for federal funds transactions at March 31, 2018.

Note 17 – Junior Subordinated Debt

At March 31, 2018, the Company had five wholly-owned subsidiary business trusts that had issued $62.9 million of trust preferred securities (the “Capital Trusts”). Trust preferred securities accrue and pay distributions periodically at specified annual rates as provided in the indentures. The trusts used the net proceeds from the offering to purchase a like amount of subordinated debentures (the “Debentures”) of the Company. The Debentures are the sole assets of the trusts. The Company’s obligations under the subordinated debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the obligations of the trusts. The trust preferred securities are mandatorily redeemable upon the maturity of the Debentures, or upon earlier redemption as provided in the indentures. The Company has the right to redeem the Debentures in whole (but not in part) on or after specific dates, at a redemption price specified in the indentures plus any accrued but unpaid interest to the redemption date. The Company also has a right to defer consecutive payments of interest on the debentures for up to five years.

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

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

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

Subordinated Debt Series

          Coupon Rate  As of March 31, 2018   December 31, 2017 
  Maturity   Face   (Variable)  Current  Recorded   Recorded 
  Date   Value   3 mo. LIBOR +  Coupon Rate  Book Value   Book Value 

TriCo Cap Trust I

   10/7/2033   $20,619    3.05  4.77 $20,619   $20,619 

TriCo Cap Trust II

   7/23/2034    20,619    2.55  4.29  20,619    20,619 

North Valley Trust II

   4/24/2033    6,186    3.25  5.02  5,145    5,135 

North Valley Trust III

   4/24/2034    5,155    2.80  4.54  4,050    4,041 

North Valley Trust IV

   3/15/2036    10,310    1.33  3.45  6,472    6,444 
    

 

 

     

 

 

   

 

 

 
    $62,889     $56,905   $56,858 
    

 

 

     

 

 

   

 

 

 

During the three months ended March 31, 2018, the balance of Junior Subordinated Debt increased $47,000 to $56,905,000 due to purchase fair value discount amortization.

28


Note 18 –12 - Commitments and Contingencies

Restricted Cash Balances— Reserves (in the form of deposits with the San Francisco Federal Reserve Bank) of $91,860,000 and $82,068,000 were maintained to satisfy Federal regulatory requirements at March 31,At September 30, 2018, and December 31, 2017. These reserves are included in cash and due from banks in the accompanying consolidated balance sheets.

Lease Commitments— The Company leases 41 sites undernon-cancelable operating leases. The leases contain various provisions for increases in rental rates, based either on changes in the published Consumer Price Index or a predetermined escalation schedule. Substantially all of the leases provide the Company with the option to extend the lease term one or more times following expiration of the initial term. The Company currently does not have any capital leases.

At December 31, 2017, future minimum commitments undernon-cancelable operating leases with initial or remaining terms of one year or more are as follows:

 

   Operating Leases 
   (in thousands) 

2018

  $3,278 

2019

   2,499 

2020

   1,847 

2021

   1,488 

2022

   757 

Thereafter

   798 
  

 

 

 

Future minimum lease payments

  $10,667 
  

 

 

 

Rent expense under operating leases was $921,000 and $1,047,000 during the three months ended March 31, 2018 and 2017, respectively. Rent expense was offset by rent income of $10,000 and $13,000 during the three months ended March 31, 2018 and 2017, respectively.

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

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

   Operating Leases 
   (in thousands) 

2018

  $1,179 

2019

   4,478 

2020

   3,774 

2021

   3,372 

2022

   2,549 

Thereafter

   4,097 
  

 

 

 

Future minimum lease payments

  $19,449 
  

 

 

 

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

 

(in thousands)  March 31,
2018
   December 31,
2017
 

Financial instruments whose amounts represent risk:

    

Commitments to extend credit:

    

Commercial loans

  $253,001   $257,220 

Consumer loans

   437,790    422,958 

Real estate mortgage loans

   73,618    66,267 

Real estate construction loans

   236,650    187,097 

Standby letters of credit

   11,573    13,075 

Deposit account overdraft privilege

   101,411    98,260 

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

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

29


Note 18 – Commitments and Contingencies (continued)

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

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

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

The Company owns 13,396 shares of Class B common stock of Visa Inc. which are convertible into Class A common stock at a conversion ratio of 1.648265 per Class B share. As of March 31, 2018, the value of the Class A shares was $119.62 per share. Utilizing the conversion ratio, the value of unredeemed Class A equivalent shares owned by the Bank was $2,641,000 as of March 31, 2018, and has not been reflected in the accompanying financial statements. The shares of Visa Class B common stock are restricted and may not be transferred. Visa Member Banks are required to fund an escrow account to cover settlements, resolution of pending litigation and related claims. If the funds in the escrow account are insufficient to settle all the covered litigation, Visa may sell additional Class A shares, use the proceeds to settle litigation, and further reduce the conversion ratio. If funds remain in the escrow account after all litigation is settled, the Class B conversion ratio will be increased to reflect that surplus.

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

(in thousands)  September 30,
2018
   December 31,
2017
 

Financial instruments whose amounts represent risk:

    

Commitments to extend credit:

    

Commercial loans

  $310,844   $257,220 

Consumer loans

   481,837    422,958 

Real estate mortgage loans

   149,003    66,267 

Real estate construction loans

   283,858    187,097 

Standby letters of credit

   11,277    13,075 

Deposit account overdraft privilege

   107,956    98,260 

Note 1913 – Shareholders’ Equity

Dividends Paid

The Bank paid to the Company cash dividends in the aggregate amounts of $4,372,000$13,507,000 and $4,042,000$5,185,000 during the three months ended March 31,September 30, 2018 and 2017, respectively, and $22,649,000 and $14,394,000 during the nine months ended September 30, 2018 and 2017, respectively. The Bank is regulated by the Federal Deposit Insurance Corporation (FDIC) and the State of California Department of Business Oversight.Oversight (DBO). Absent approval from the Commissioner of the Department of Business Oversight,DBO, California banking laws generally limit the Bank’s ability to pay dividends to the lesser of (1) retained earnings or (2) net income for the last three fiscal years, less cash distributions paid during such period. Under this law, at December 31, 2017, the Bank could have paid dividends of $85,254,000 to the Company without the approval of the Commissioner of the Department of Business Oversight.DBO.

Stock Repurchase Plan

On August 21, 2007, the Board of Directors adopted a plan to repurchase, as conditions warrant, up to 500,000 shares of the Company’s common stock on the open market. The timing of purchases and the exact number of shares to be purchased will depend on market conditions. The 500,000 shares authorized for repurchase under this stock repurchase plan represented approximately 3.2% of the Company’s 15,814,662 outstanding common shares as of August 21, 2007. This stock repurchase plan has no expiration date. As of March 31,September 30, 2018, the Company had repurchased 166,600 shares under this plan.

Stock Repurchased Under Equity Compensation Plans

During the three months ended March 31,September 30, 2018 and 2017, employees tendered 13411,630 and 16,25121,738 shares, respectively, of the Company’s common stock with market value of $4,000,$453,000, and $604,000,$762,000, respectively, in lieu of cash to exercise options to purchase shares of the Company’s stock and to pay income taxes related to equity compensation plan instruments as permitted by the Company’s shareholder-approved equity compensation plans. The tendered shares were retired. The market value of tendered shares is the last market trade price at closing on the day an option is exercised. Stock repurchased under equity incentive plans are not included in the total of stock repurchased under the stock repurchase plan announced on August 21, 2007.

During the nine months ended September 30, 2018 and 2017 employees tendered 28,850 and 107,390 shares, respectively, of the Company’s common stock with market value of $1,124,000 and $3,854,000, respectively, in lieu of cash to exercise options to purchase shares of the Company’s stock and to satisfy tax withholding requirements related to such exercises and the release of restricted stock units (RSUs) as permitted by the Company’s shareholder-approved equity compensation plans. The tendered shares were retired. The market value of tendered shares is the last market trade price at closing on the day an option is exercised. Stock repurchased under equity incentive plans are not included in the total of stock repurchased under the stock repurchase plan announced on August 21, 2007.

30


Note 20 –14 - Stock Options and Other Equity-Based Incentive Instruments

In March 2009, the Company’s Board of Directors adopted the TriCo Bancshares 2009 Equity Incentive Plan (2009 Plan) covering officers, employees, directors of, and consultants to, the Company. The 2009 Plan was approved by the Company’s shareholders in May 2009. The 2009 Plan allows for the granting of the following types of “stock awards” (Awards): incentive stock options, nonstatutory stock options, performance awards, restricted stock, restricted stock unit (RSU) awards and stock appreciation rights. RSUs that vest based solely on the grantee remaining in the service of the Company for a certain amount of time, are referred to as “service condition vesting RSUs”. RSUs that vest based on the grantee remaining in the service of the Company for a certain amount of time and a market condition such as the total return of the Company’s common stock versus the total return of an index of bank stocks, are referred to as “market plus service condition vesting RSUs”. In May 2013, the Company’s shareholders approved an amendment to the 2009 Plan increasing the maximum aggregate number of shares of TriCo’s common stock which may be issued pursuant to or subject to Awards from 650,000 to 1,650,000. The number of shares available for issuance under the 2009 Plan is reduced by: (i) one share for each share of common stock issued pursuant to a stock option or a Stock Appreciation Right and (ii) two shares for each share of common stock issued pursuant to a Performance Award, a Restricted Stock Award or a Restricted Stock Unit Award. When Awards made under the 2009 Plan expire or are forfeited or cancelled, the underlying shares will become available for future Awards under the 2009 Plan. To the extent that a share of common stock pursuant to an Award that counted as two shares against the number of shares again becomes available for issuance under the 2009 Plan, the number of shares of common stock available for issuance under the 2009 Plan shall increase by two shares. Shares awarded and delivered under the 2009 Plan may be authorized but unissued, or reacquired shares. As of March 31, 2018, 446,400 options for the purchase of common shares, and 121,102 restricted stock units were outstanding, and 526,418 shares remain available for issuance, under the 2009 Plan.

In May 2001, the Company adopted the TriCo Bancshares 2001 Stock Option Plan (2001 Plan) covering officers, employees, directors of, and consultants to, the Company. Under the 2001 Plan, the option exercise price cannot be less than the fair market value of the Common Stock at the date of grant except in the case of substitute options. Options for the 2001 Plan expire on the tenth anniversary of the grant date.

Vesting schedules under the 2001 Plan are determined individually for each grant. As of March 31, 2018, 34,500 options for the purchase of common shares were outstanding under the 2001 Plan. As of May 2009, as a result of the shareholder approval of the 2009 Plan, no new options may be granted under the 2001 Plan.

Stock option activity during the threenine months ended March 31,September 30, 2018 is summarized in the following table:

 

  Number
of Shares
   

Option Price

per Share

   Weighted
Average
Exercise
Price
   Value on
Date of
Grant
   Weighted
Average
Fair Value
   Number
of Shares
   Option Price
per Share
   Weighted
Average
Exercise
Price
 

Outstanding at December 31, 2017

   446,400   $12.63 to $23.21   $16.84        446,400   $12.63 to $23.21   $16.84 

Options granted

   —      — to —   —          —      —  to —      —   

Options exercised

   —      — to —   —          (27,400  $15.34 to $23.21   $17.33 

Options forfeited

   —      — to —   —          (3,000  $23.21 to $23.21   $23.21 

Outstanding at March 31, 2018

   446,400   $12.63 to $23.21   $16.84     
  

 

     

Outstanding at September 30, 2018

   416,000   $12.63 to $23.21   $16.77 
  

 

     

The following table shows the number, weighted-average exercise price, intrinsic value, and weighted average remaining contractual life of options exercisable, options not yet exercisable and total options outstanding as of March 31,September 30, 2018:

 

  Currently   Currently Not   Total 
Exercisable   Exercisable   Outstanding   Currently
Exercisable
   Currently Not
Exercisable
   Total
Outstanding
 

Number of options

   423,600    22,800    446,400    413,000    3,000    416,000 

Weighted average exercise price

  $16.65   $20.45   $16.84   $16.72   $23.21   $16.77 

Intrinsic value (in thousands)

  $8,713   $382   $9,096   $9,045   $46   $9,091 

Weighted average remaining contractual term (yrs.)

   3.6    5.5    3.7    3.2    6.0    3.2 

The 22,8003,000 options that are currently not exercisable as of March 31,September 30, 2018 are expected to vest, on a weighted-average basis, over the next 6 months, and the Company is expected to recognize $61,000 ofpre-tax compensation costs related to these options as they vest.year. The Company did not modify any option grants during 2017 or the threenine months ended March 31,September 30, 2018.

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

 

  Service Condition Vesting RSUs   Market Plus Service Condition Vesting RSUs   Service Condition Vesting RSUs   Market Plus Service
Condition Vesting RSUs
 
  Number
of RSUs
   Weighted
Average Fair
Value on
Date of Grant
   Number
of RSUs
   Weighted
Average Fair
Value on
Date of Grant
   Number
of RSUs
   Weighted
Average Fair
Value on
Date of Grant
   Number
of RSUs
   Weighted
Average Fair
Value on
Date of Grant
 

Outstanding at December 31, 2017

   68,457      52,829      68,457      52,829   

RSUs granted

   —        —        38,605   $39.08    16,939   $36.40 

Additional market plus service condition RSUs vested

   —        8,506   

RSUs added through dividend credits

   310      —        806      —     

RSUs released

   (494     —     

RSUs released through vesting

   (32,516     (25,512  

RSUs forfeited/expired

   —        —        (4,744     (5,478  
  

 

     

 

     

 

     

 

   

Outstanding at March 31, 2018

   68,273      52,829   

Outstanding at September 30, 2018

   70,608      47,284   
  

 

     

 

     

 

     

 

   

The 68,27370,608 of service condition vesting RSUs outstanding as of March 31,September 30, 2018 include a feature whereby each RSU outstanding is credited with a dividend amount equal to any common stock cash dividend declared and paid, and the credited amount is divided by the closing price of the Company’s stock on the dividend payable date to arrive at an additional amount of RSUs outstanding under the original grant. The 68,27370,608 of service condition vesting RSUs outstanding as of March 31,September 30, 2018 are expected to vest, and be released, on a weighted-average basis, over the next 1.0 year.1.6 years. The Company expects to recognize $1,211,000$2,063,000 ofpre-tax compensation costs related to these service condition vesting RSUs between March 31,September 30, 2018 and their vesting dates. The Company did not modify any service condition vesting RSUs during 2017 or during the threenine months ended March 31,September 30, 2018.

31


Note 20 – Stock Options and Other Equity-Based Incentive Instruments (continued)

The 52,82947,284 of market plus service condition vesting RSUs outstanding as of March 31,September 30, 2018 are expected to vest, and be released, on a weighted-average basis, over the next 1.21.7 years. The Company expects to recognize $608,000$902,000 ofpre-tax compensation costs related to these RSUs between March 31,September 30, 2018 and their vesting dates. As of March 31,September 30, 2018, the number of market plus service condition vesting RSUs outstanding that will actually vest, and be released, may be reduced to zero or increased to 79,24470,926 depending on the total return of the Company’s common stock versus the total return of an index of bank stocks from the grant date to the vesting date. The Company did not modify any market plus service condition vesting RSUs during 2017 or during the threenine months ended March 31,September 30, 2018.

Note 21 –15 - Noninterest Income and Expense

The components of otherfollowing table summarizes the Company’s noninterest income were as followsfor the periods indicated (in thousands):

 

   Three months ended March 31, 
   2018   2017 

Service charges on deposit accounts

  $3,779   $3,619 

ATM and interchange fees

   4,235    4,015 

Other service fees

   714    765 

Mortgage banking service fees

   517    521 

Change in value of mortgage servicing rights

   111    (13
  

 

 

   

 

 

 

Total service charges and fees

   9,356    8,907 
  

 

 

   

 

 

 

Commissions on sale ofnon-deposit investment products

   876    607 

Gain on sale of loans

   626    910 

Increase in cash value of life insurance

   608    685 

Gain on sale of foreclosed assets

   371    118 

Lease brokerage income

   128    206 

Sale of customer checks

   101    104 

Change in indemnification asset

   —      (221

Life insurance proceeds in excess of cash value

   —      107 

Loss on disposal of fixed assets

   (13   —   

Loss on marketable equity securities

   (47   —   

Other

   284    280 
  

 

 

   

 

 

 

Total other noninterest income

   2,934    2,796 
  

 

 

   

 

 

 

Total noninterest income

  $12,290   $11,703 
  

 

 

   

 

 

 

Mortgage loan servicing fees, net of change in fair value of mortgage loan servicing rights, totaling $628,000 and $508,000 were recorded in service charges and fees noninterest income for the three months ended March 31, 2018 and 2017, respectively.

32


Note 21 – Noninterest Income and Expense (continued)

   Three months ended September 30,   Nine months ended September 30, 
   2018   2017   2018   2017 

ATM and interchange fees

  $4,590   $4,209   $13,335   $12,472 

Service charges on deposit accounts

   4,015    4,160    11,407    12,102 

Other service fees

   676    917    2,020    2,521 

Mortgage banking service fees

   499    514    1,527    1,561 

Change in value of mortgage servicing rights

   (37   (325   38    (795
  

 

 

   

 

 

   

 

 

   

 

 

 

Total service charges and fees

   9,743    9,475    28,327    27,861 
  

 

 

   

 

 

   

 

 

   

 

 

 

Commissions on sale ofnon-deposit investment products

   728    672    2,414    1,984 

Increase in cash value of life insurance

   732    732    1,996    2,043 

Gain on sale of loans

   539    606    1,831    2,293 

Lease brokerage income

   186    234    514    601 

Gain on sale of foreclosed assets

   2    37    390    308 

Sale of customer checks

   88    89    327    287 

Gain on sale of investment securities

   207    961    207    961 

Loss on disposal of fixed assets

   (152   (33   (206   (61

Loss on marketable equity securities

   (22   —      (92   —   

Other

   135    157    942    1,266 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other noninterest income

   2,443    3,455    8,323    9,682 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

  $12,186   $12,930   $36,650   $37,543 
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

   Three months ended March 31, 
   2018   2017 

Base salaries, net of deferred loan origination costs

  $13,962   $13,390 

Incentive compensation

   2,452    2,198 

Benefits and other compensation costs

   5,238    5,305 
  

 

 

   

 

 

 

Total salaries and benefits expense

   21,652    20,893 
  

 

 

   

 

 

 

Occupancy

   2,681    2,692 

Data processing and software

   2,514    2,396 

Equipment

   1,551    1,723 

ATM and POS network charges

   1,226    853 

Advertising

   838    967 

Professional fees

   773    766 

Telecommunications

   701    643 

Change in reserve for unfunded commitments

   700    15 

Merger and acquisition expense

   476    —   

Assessments

   430    405 

Postage

   358    404 

Intangible amortization

   339    359 

Operational losses

   294    435 

Courier service

   267    254 

Provision for (reversal of) foreclosed asset losses

   90    (66

Foreclosed assets expense

   24    38 

Other miscellaneous expense

   3,248    3,045 
  

 

 

   

 

 

 

Total other noninterest expense

   16,510    14,929 
  

 

 

   

 

 

 

Total noninterest expense

  $38,162   $35,822 
  

 

 

   

 

 

 

Merger and acquisition expense:

    

Professional fees

  $355    —   

Advertising and marketing

   8    —   

Other miscellaneous expense

   112    —   
  

 

 

   

 

 

 

Total merger and acquisition expense

  $476    —   
  

 

 

   

 

 

 

Note 22 – Income Taxes
   Three months ended September 30,   Nine months ended September 30, 
   2018   2017   2018   2017 

Base salaries, net of deferred loan origination costs

  $17,051   $13,600   $45,442   $40,647 

Incentive compensation

   3,223    2,609    7,834    6,980 

Benefits and other compensation costs

   5,549    4,724    15,652    14,693 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total salaries and benefits expense

   25,823    20,933    68,928    62,320 
  

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

   3,173    2,799    8,574    8,196 

Data processing and software

   2,786    2,495    7,979    7,332 

Merger and acquisition expense

   4,150    —      5,227    —   

Equipment

   1,750    1,816    4,938    5,344 

ATM and POS network charges

   1,195    1,425    3,858    3,353 

Advertising

   1,341    1,039    3,214    3,173 

Professional fees

   929    901    2,475    2,357 

Telecommunications

   819    716    2,201    2,027 

Regulatory assessments and insurance

   537    427    1,384    1,252 

Intangible amortization

   1,390    339    2,068    1,050 

Postage

   275    325    934    1,058 

Courier service

   278    235    769    752 

Operational losses

   217    301    763    1,166 

Foreclosed assets expense

   93    41    297    117 

Provision for (reversal of) foreclosed asset losses

   (1   134    89    162 

Other miscellaneous expense

   2,623    3,296    9,712    9,289 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other noninterest expense

 �� 21,555    16,289    54,482    46,628 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

  $47,378   $37,222   $123,410   $108,948 
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   Three months ended March 31, 
   2018  2017 

Federal statutory income tax rate

   21.0  35.0

State income taxes, net of federal tax benefit

   9.0   6.9 

Tax-exempt interest on municipal obligations

   (1.1  (1.9

Increase in cash value of insurance policies

   (0.7  (1.4

Low income housing tax credits

   (1.0  (0.6

Equity compensation

   —     (0.5

Nondeductible merger expenses

   0.4   —   

Nondeductible joint beneficiary agreement expense

   0.1   0.1 

Other

   0.4   0.2 
  

 

 

  

 

 

 

Effective Tax Rate

   28.1  37.8
  

 

 

  

 

 

 

33


Note 2316 – Earnings Per Share

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

 

  Three months ended March 31,   Three months ended September 30,   Nine months ended September 30, 
(in thousands)  2018   2017   2018   2017   2018   2017 

Net income

  $13,910   $12,079   $16,170   $11,897   $45,109   $37,565 

Average number of common shares outstanding

   22,956    22,870    30,011    22,932    25,317    22,901 

Effect of dilutive stock options and restricted stock

   327    362    280    312    300    338 
  

 

   

 

   

 

   

 

   

 

   

 

 

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

   23,283    23,232    30,291    23,244    25,617    23,239 
  

 

   

 

   

 

   

 

   

 

   

 

 

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

   —      —      10,000    —      10,000    —   

Note 2417 – Comprehensive Income

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

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

   September 30,   December 31, 
(in thousands)  2018   2017 

Net unrealized loss on available for sale securities

  $(33,051   (3,409

Tax effect

   9,771    1,433 
  

 

 

   

 

 

 

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

   (23,280   (1,976
  

 

 

   

 

 

 

Unfunded status of the supplemental retirement plans

   (5,010   (5,352

Tax effect

   1,481    2,250 
  

 

 

   

 

 

 

Unfunded status of the supplemental retirement plans, net of tax

   (3,529   (3,102
  

 

 

   

 

 

 

Joint beneficiary agreement liability

   (150   (150

Tax effect

   —      —   
  

 

 

   

 

 

 

Joint beneficiary agreement liability, net of tax

   (150   (150
  

 

 

   

 

 

 

Accumulated other comprehensive loss

  $(26,959  $(5,228
  

 

 

   

 

 

 

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

 

   Three months ended March 31, 
(in thousands)  2018   2017 

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

  $(15,265  $787 

Amounts reclassified out of accumulated other comprehensive income:

    

Adoption ASU2016-01

   62    —   

Adoption ASU2018-02

   (425   —   
  

 

 

   

 

 

 

Total amounts reclassified out of accumulated other comprehensive income

   (363   —   
  

 

 

   

 

 

 

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

   (15,628   787 

Tax effect

   4,602    (330
  

 

 

   

 

 

 

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

   (11,026   457 
  

 

 

   

 

 

 

Change in unfunded status of the supplemental retirement plans before reclassifications

   667    —   

Amounts reclassified out of accumulated other comprehensive income:

    

Amortization of prior service cost

   (13   (3

Amortization of actuarial losses

   127    96 

Adoption ASU2018-02

   (668   —   
  

 

 

   

 

 

 

Total amounts reclassified out of accumulated other comprehensive income

   (554   93 
  

 

 

   

 

 

 

Change in unfunded status of the supplemental retirement plans after reclassifications

   113    93 

Tax effect

   (33   (39
  

 

 

   

 

 

 

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

   80    54 
  

 

 

   

 

 

 

Change in joint beneficiary agreement liability before reclassifications

   —      —   

Amounts reclassified out of accumulated other comprehensive income

   —      —   
  

 

 

   

 

 

 

Change in joint beneficiary agreement liability after reclassifications

   —      —   

Tax effect

   —      —   
  

 

 

   

 

 

 

Change in joint beneficiary agreement liability, net of tax

   —      —   
  

 

 

   

 

 

 

Total other comprehensive income (loss)

  $(10,946  $511 
  

 

 

   

 

 

 

34


Note 24 - Comprehensive Income (continued)

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

   Three months ended March 31, 
(in thousands)  2018   2017 

Net unrealized loss on available for sale securities

  $(18,975  $(8,083

Tax effect

   5,610    3,399 
  

 

 

   

 

 

 

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

   (13,365   (4,684
  

 

 

   

 

 

 

Unfunded status of the supplemental retirement plans

   (5,238   (4,621

Tax effect

   1,549    1,943 
  

 

 

   

 

 

 

Unfunded status of the supplemental retirement plans, net of tax

   (3,689   (2,678
  

 

 

   

 

 

 

Joint beneficiary agreement liability

   (151   (40

Tax effect

   —      —   
  

 

 

   

 

 

 

Joint beneficiary agreement liability, net of tax

   (151   (40
  

 

 

   

 

 

 

Accumulated other comprehensive loss

  $(17,205  $(7,402
  

 

 

   

 

 

 

Note 25 - Retirement Plans

401(k) Plan

The Company sponsors a 401(k) Plan that allows participants to contribute a portion of their compensation subject to certain limits based on federal tax laws. Prior to July 1, 2015, the Company did not contribute to the 401(k) Plan. Effective July 1, 2015, the Company initiated a discretionary matching contribution equal to 50% of participant’s elective deferrals each quarter, up to 4% of eligible compensation. The Company recorded $203,000, and $186,000 of salaries & benefits expense attributable to the 401(k) Plan matching contributions during the three months ended March 31, 2018 and 2017, respectively. The Company made contributions to the 401(k) Plan of $199,000 and $179,000 during the three months ended March 31, 2018 and 2017, respectively.

Employee Stock Ownership Plan

Substantially all employees with at least one year of service are covered by a discretionary employee stock ownership plan (ESOP). Contributions are made to the plan at the discretion of the Board of Directors. Contributions to the plan totaling $465,000 and $525,000 during the three months ended March 31, 2018 and 2017, respectively, are included in salary expense. Company shares owned by the ESOP are paid dividends and included in the calculation of earnings per share exactly as other common shares outstanding.

Deferred Compensation Plans

The Company has deferred compensation plans for certain directors and key executives, which allow certain directors and key executives designated by the Board of Directors of the Company to defer a portion of their compensation. The Company has purchased insurance on the lives of the participants and intends to hold these policies until death as a cost recovery of the Company’s deferred compensation obligations of $6,809,000 and $6,605,000 at March 31, 2018 and December 31, 2017, respectively.    Earnings credits on deferred balances totaling $124,000 and $145,000 during the three months ended March 31, 2018 and 2017, respectively, are included in noninterest expense.

Supplemental Retirement Plans

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

   Three months ended March 31, 
   2018   2017 
(in thousands)        

Net pension cost included the following components:

    

Service cost-benefits earned during the period

  $243   $235 

Interest cost on projected benefit obligation

   237    249 

Amortization of net obligation at transition

   1    1 

Amortization of prior service cost

   (13   (3

Recognized net actuarial loss

   127    96 
  

 

 

   

 

 

 

Net periodic pension cost

  $595   $578 
  

 

 

   

 

 

 

During the three months ended March 31, 2018 and 2017, the Company contributed and paid out as benefits $267,000 and $259,000, respectively, to participants under the plans. For the year ending December 31, 2018, the Company expects to contribute and pay out as benefits $1,106,000 to participants under the plans.

35


Note 26 - Related Party Transactions

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

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

Balance December 31, 2016

  $2,432 

Advances/new loans

   437 

Removed/payments

   (721
  

 

 

 

Balance December 31, 2017

   2,148 

Advances/new loans

   145 

Removed/payments

   (314
  

 

 

 

Balance March 31, 2018

  $1,979 
  

 

 

 

Deposits of directors, officers and other related parties to the Bank totaled $30,871,000 and $46,025,000 at March 31, 2018 and December 31, 2017, respectively.

  Three months ended September 30,  Nine months ended September 30, 
(in thousands) 2018  2017  2018  2017 

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

 $(8,193 $674  $(29,134 $6,372 

Amounts reclassified out of accumulated other comprehensive income:

    

Realized gains on debt securities

  (207  (961  (207  (961

Adoption ASU2016-01

  —     —     62   —   

Adoption ASU2018-02

  —     —     (425  —   
 

 

 

  

 

 

  

 

 

  

 

 

 

Total amounts reclassified out of accumulated other comprehensive income

  (207  (961  (570  (961
 

 

 

  

 

 

  

 

 

  

 

 

 

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

  (8,400  (287  (29,704  5,411 

Tax effect

  2,483   121   8,763   (2,274
 

 

 

  

 

 

  

 

 

  

 

 

 

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

  (5,917  (166  (20,941  3,137 
 

 

 

  

 

 

  

 

 

  

 

 

 

Change in unfunded status of the supplemental retirement
plans before reclassifications

  —     —     668   —   

Amounts reclassified out of accumulated other comprehensive income:

    

Amortization of prior service cost

  (13  (1  (40  (5

Amortization of actuarial losses

  128   96   382   288 

Adoption ASU2018-02

  —     —     (668  —   
 

 

 

  

 

 

  

 

 

  

 

 

 

Total amounts reclassified out of accumulated other comprehensive income

  115   95   (326  283 
 

 

 

  

 

 

  

 

 

  

 

 

 

Change in unfunded status of the supplemental retirement plans after reclassifications

  115   95   342   283 

Tax effect

  (34  (40  (101  (119
 

 

 

  

 

 

  

 

 

  

 

 

 

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

  81   55   241   164 
 

 

 

  

 

 

  

 

 

  

 

 

 

Total other comprehensive income (loss)

 $(5,836 $(111 $(20,700 $3,301 
 

 

 

  

 

 

  

 

 

  

 

 

 

Note 2718 - Fair Value Measurement

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

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

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

Level 1 -Valuation is based upon quoted prices for identical instruments traded in active markets.
Level 2 -Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 -Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.

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

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

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

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

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

36


Note 27 - Fair Value Measurement (continued)

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

Mortgage servicing rights - Mortgage servicing rights are carried at fair value. A valuation model, which utilizes a discounted cash flow analysis using a discount rate and prepayment speed assumptions is used in the computation of the fair value measurement. While the prepayment speed assumption is currently quoted for comparable instruments, the discount rate assumption currently requires a significant degree of management judgment and is therefore considered an unobservable input. As such, the Company classifies mortgage servicing rights subjected to recurring fair value adjustments as Level 3. Additional information regarding mortgage servicing rights can be found in Note 10 in the consolidated financial statements at Item 1 of this report.

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

 

Fair value at March 31, 2018

  Total   Level 1   Level 2   Level 3 
  Total   Level 1   Level 2   Level 3 

Fair value at September 30, 2018

        

Marketable equity securities

  $2,890   $2,890   $—     $—     $2,846   $2,846   $—     $—   

Debt securities available for sale:

                

Obligations of U.S. government corporations and agencies

   616,657    —      616,657    —   

Obligations of U.S. government agencies

   638,876    —      638,876    —   

Obligations of states and political subdivisions

   119,238    —      119,238    —      123,420    —      123,420    —   

Corporate bonds

   4,431    —      4,431    —   

Asset backed securities

   289,233    —      289,233    —   

Loans held for sale

   3,824    —      3,824    —   

Mortgage servicing rights

   6,953    —      —      6,953    7,122    —      —      7,122 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total assets measured at fair value

  $745,738   $2,890   $735,895   $6,953   $1,069,752   $2,846   $1,059,784   $7,122 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
  Total   Level 1   Level 2   Level 3 

Fair value at December 31, 2017

  Total   Level 1   Level 2   Level 3         

Marketable equity securities

  $2,938   $2,938   $—     $—     $2,938   $2,938   $—     $—   

Debt securities available for sale:

                

Obligations of U.S. government corporations and agencies

   604,789    —      604,789    —   

Obligations of U.S. government agencies

   604,789    —      604,789    —   

Obligations of states and political subdivisions

   123,156    —      123,156    —      123,156    —      123,156    —   

Loans held for sale

   4,616    —      4,616    —   

Mortgage servicing rights

   6,687    —      —      6,687    6,687    —      —      6,687 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total assets measured at fair value

  $737,570   $2,938   $727,945   $6,687   $742,186   $2,938   $732,561   $6,687 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally corresponds with the Company’s quarterly valuation process. There were no transfers between any levels during the threenine months ended March 31,September 30, 2018 or the year ended December 31, 2017.

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

 

Three months ended March 31,

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

Three months ended September 30,

         

2018: Mortgage servicing rights

  $6,687    —     $111  $155   $6,953   $7,021    —     $(37 $138   $7,122 

2017: Mortgage servicing rights

  $6,595    —     $(13 $278   $6,860   $6,596    —     $(325 $148   $6,419 
  Beginning
Balance
   Transfers
into (out of)
Level 3
   Change
Included
in Earnings
 Issuances   Ending
Balance
 

Nine months ended September 30,

         

2018: Mortgage servicing rights

  $6,687    —     $38  $397   $7,122 

2017: Mortgage servicing rights

  $6,595    —     $(795 $619   $6,419 

The Company’s method for determining the fair value of mortgage servicing rights is described in Note 1. The key unobservable inputs used in determining the fair value of mortgage servicing rights are mortgage prepayment speeds and the discount rate used to discount cash projected cash flows. Generally, any significant increases in the mortgage prepayment speed and discount rate utilized in the fair value measurement of the mortgage servicing rights will result in a negative fair value adjustments (and decrease in the fair value measurement). Conversely, a decrease in the mortgage prepayment speed and discount rate will result in a positive fair value adjustment (and increase in the fair value measurement). Note 10 contains additional information regarding mortgage servicing rights.

The following table presents quantitative information about recurring Level 3 fair value measurements at March 31,September 30, 2018:

 

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

Mortgage Servicing Rights

  $6,953   Discounted

cash flow

  Constant

prepayment rate

   6.0%-19.7%, 7.5
      Discount rate   11.0%-15.0%, 13.0% 

37


Note 27 - Fair Value Measurement (continued)

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

Mortgage Servicing Rights

  $7,122   Discounted
cash flow
  Constant
prepayment rate
  4.8%-33%, 7.3%
      Discount rate  12%, 12%

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

 

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

Mortgage Servicing Rights

  $6,687   Discounted

cash flow

  Constant

prepayment rate

   6.2%-22.0%, 8.9
      Discount rate   13.0%-15.0%, 13.0% 
   Fair Value   Valuation  Unobservable  Range,
Weighted
  (in thousands)   Technique  Inputs  Average

Mortgage Servicing Rights

  $6,687   Discounted
cash flow
  Constant
prepayment rate
  6.2%-22.0%, 8.9%
      Discount rate  13.0%-15.0%, 13.0%

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

 

Three months ended March 31, 2018

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

Nine months ended September 30, 2018

          

Fair value:

                    

Impaired Originated & PNCI loans

  $2,103    —      —     $2,103   $(795  $445    —      —     $445   $(808

Foreclosed assets

   774    —      —      774    (87   863    —      —      863    (23
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total assets measured at fair value

  $2,877    —      —     $2,877   $(882  $1,308    —      —     $1,308   $(831
  

 

   

 

   

 

   

 

   

 

 
  

 

   

 

   

 

   

 

   

 

 
  Total   Level 1   Level 2   Level 3   Total Gains
(Losses)
 
Year ended December 31, 2017  Total   Level 1   Level 2   Level 3   Total Gains
(Losses)
           

Fair value:

                    

Impaired Originated & PNCI loans

  $2,767    —      —     $2,767   $(1,452  $2,767    —      —     $2,767   $(1,452

Foreclosed assets

   2,217    —      —      2,217    (135   2,217    —      —      2,217    (135
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total assets measured at fair value

  $4,984    —      — ��   $4,984   $(1,587  $4,984    —      —     $4,984   $(1,587
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
Three months ended March 31, 2017  Total   Level 1   Level 2   Level 3   Total Gains
(Losses)
 
  Total   Level 1   Level 2   Level 3   Total Gains
(Losses)
 

Nine months ended September 30, 2017

          

Fair value:

                    

Impaired Originated & PNCI loans

  $824    —      —     $824   $30   $1,026    —      —     $1,026   $(892

Foreclosed assets

   1,528    —      —      1,528    (22   2,062    —      —      2,062    (157
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total assets measured at fair value

  $2,352    —      —     $2,352   $8   $3,088    —      —     $3,088   $(1,049
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

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

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

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

38


Note 27 - Fair Value Measurement (continued)

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at March 31,September 30, 2018:

 

March 31, 2018

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

Weighted Average

September 30, 2018

        

Impaired Originated & PNCI loans

  $2,103   Sales comparison
approach

Income approach

  Adjustment for differences
between comparable sales
Capitalization rate
  Not meaningful
N/A
  $445    
Sales comparison
approach
 
 
   
Adjustment for differences
between comparable sales;
 
 
  (55.8%) - 60%; (28%)

Foreclosed assets (Land & construction)

  $190   Sales comparison
approach
  Adjustment for differences
between comparable sales
  Not meaningful
     Income approach    Capitalization rate   N/A

Foreclosed assets (Residential real estate)

  $492   Sales comparison
approach
  Adjustment for differences
between comparable sales
  Not meaningful  $744    
Sales comparison
approach
 
 
   
Adjustment for differences
between comparable sales
 
 
  (47%) - 52%; 0.9%

Foreclosed assets (Commercial real estate)

  $92   Sales comparison
approach
  Adjustment for differences
between comparable sales
  Not meaningful  $92    
Sales comparison
approach
 
 
   
Adjustment for differences
between comparable sales
 
 
  (65%) - 20%; (45%)

Foreclosed assets (Land and construction)

  $27    
Sales comparison
approach
 
 
   
Adjustment for differences
between comparable sales
 
 
  Information not meaningful

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at December 31, 2017:

 

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

Weighted Average

December 31, 2017

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

Impaired Originated & PNCI loans

  $2,767   Sales comparison
approach
Income approach
  Adjustment for differences
between comparable sales
Capitalization rate
  Not meaningful
N/A
  $2,767    
Sales comparison
approach
 
 
   
Adjustment for differences
between comparable sales
 
 
  (74%) - 23%; (19.76%)
     Income approach    Capitalization rate   N/A

Foreclosed assets (Land & construction)

  $1,341   Sales comparison
approach
  Adjustment for differences
between comparable sales
  Not meaningful  $ 1,341    
Sales comparison
approach
 
 
   
Adjustment for differences
between comparable sales
 
 
  (53%) - 283%; 167%

Foreclosed assets (Residential real estate)

  $622   Sales comparison
approach
  Adjustment for differences
between comparable sales
  Not meaningful  $622    
Sales comparison
approach
 
 
   
Adjustment for differences
between comparable sales
 
 
  (47%) - 39%; (3.13%)

Foreclosed assets (Commercial real estate)

  $254   Sales comparison
approach
  Adjustment for differences
between comparable sales
  Not meaningful  $254    
Sales comparison
approach
 
 
   
Adjustment for differences
between comparable sales
 
 
  (84%) - 19%; (84%)

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

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

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

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

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

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

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

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

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

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

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

In January 2018, the Company adopted the provisions of Accounting Standard Update2016-01Recognition and Measurement of Financial Assets and Financial Liabilities”, which requires the Company to use the exit price notion when measuring the fair value of financial instruments. The Company used the exit price notion for valuing financial instruments in 2018 and the entry price notion for valuing financial instruments in 2017. The estimated fair values of financial instruments that are reported at amortized cost in the Company’s condensed consolidated balance sheets, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value, were as follows (in thousands):

 

  September 30, 2018   December 31, 2017 
  March 31, 2018   December 31, 2017   Carrying   Fair   Carrying   Fair 
  Carrying
Amount
   Fair
Value
   Carrying
Amount
   Fair
Value
  Amount   Value   Amount   Value 

Financial assets:

                

Level 1 inputs:

                

Cash and due from banks

  $87,138   $87,138   $105,968   $105,968   $109,363   $109,363   $105,968   $105,968 

Cash at Federal Reserve and other banks

   95,841    95,841    99,460    99,460    117,180    117,180    99,460    99,460 

Level 2 inputs:

                

Securities held to maturity

   496,035    488,639    514,844    518,165    459,897    446,287    514,844    518,165 

Restricted equity securities

   16,956    N/A    16,956    N/A    17,250    N/A    16,956    N/A 

Loans held for sale

   2,149    2,149    4,616    4,616 

Level 3 inputs:

                

Loans, net

   3,039,760    3,025,636    2,984,842    2,992,225    3,995,833    3,987,841    2,984,842    2,992,225 

Financial liabilities:

                

Level 2 inputs:

                

Deposits

   4,084,404    4,081,089    4,009,131    4,006,620    5,093,117    5,088,024    4,009,131    4,006,620 

Other borrowings

   65,041    65,041    122,166    122,166    282,831    282,831    122,166    122,166 

Level 3 inputs:

                

Junior subordinated debt

   56,905    59,982    56,858    58,466    56,996    58,930    56,858    58,466 
  Contract
Amount
   Fair
Value
   Contract
Amount
   Fair
Value
   Contract   Fair   Contract   Fair 
Amount   Value   Amount   Value 
                

Level 3 inputs:

                

Commitments

  $1,001,059   $10,011   $933,542   $9,335   $1,225,542   $12,255   $933,542   $9,335 

Standby letters of credit

   11,573    116    13,075    131    11,277    113    13,075    131 

Overdraft privilege commitments

   101,411    1,014    98,260    983    107,956    1,080    98,260    983 

39


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

Condensed Balance Sheets

   March 31,
2018
  December 31,
2017
 
   (In thousands) 

Assets

   

Cash and cash equivalents

  $3,516  $3,924 

Investment in Tri Counties Bank

   557,380   557,538 

Other assets

   1,758   1,721 
  

 

 

  

 

 

 

Total assets

  $562,654  $563,183 
  

 

 

  

 

 

 

Liabilities and shareholders’ equity

   

Other liabilities

  $493  $517 

Junior subordinated debt

   56,905   56,858 
  

 

 

  

 

 

 

Total liabilities

   57,398   57,375 
  

 

 

  

 

 

 

Shareholders’ equity:

   

Preferred stock, no par value: 1,000,000 shares authorized, zero issued and outstanding at March 31, 2018 and December 31, 2017

   —     —   

Common stock, no par value: authorized 50,000,000 shares; issued and outstanding 22,956,323 and 22,955,963 shares, respectively

   256,226   255,836 

Retained earnings

   266,235   255,200 

Accumulated other comprehensive loss, net

   (17,205  (5,228
  

 

 

  

 

 

 

Total shareholders’ equity

   505,256   505,808 
  

 

 

  

 

 

 

Total liabilities and shareholders’ equity

  $562,654  $563,183 
  

 

 

  

 

 

 
Condensed Statements of Income    
   Three months ended March 31, 
   2018  2017 
   (In thousands) 

Interest expense

  $(697 $(595

Administration expense

   (426  (159
  

 

 

  

 

 

 

Loss before equity in net income of Tri Counties Bank

   (1,123  (754

Equity in net income of Tri Counties Bank:

   

Distributed

   4,372   4,042 

Undistributed

   10,397   8,474 

Income tax benefit

   264   317 
  

 

 

  

 

 

 

Net income

  $13,910  $12,079 
  

 

 

  

 

 

 
Condensed Statements of Comprehensive Income    
   Three months ended March 31, 
   2018  2017 
   (In thousands) 

Net income

  $13,910  $12,079 

Other comprehensive income (loss), net of tax:

   

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

   (11,026  457 

Change in minimum pension liability

   80   54 
  

 

 

  

 

 

 

Other comprehensive income (loss)

   (10,946  511 
  

 

 

  

 

 

 

Comprehensive income

  $2,964  $12,590 
  

 

 

  

 

 

 

40


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

Condensed Statements of Cash Flows

   Three months ended March 31, 
   2018  2017 
   (In thousands) 

Operating activities:

   

Net income

  $13,910  $12,079 

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

   

Undistributed equity in earnings of Tri Counties Bank

   (10,397  (8,474

Equity compensation vesting expense

   391   381 

Stock option excess tax benefits

    —   

Net change in other assets and liabilities

   (405  (348
  

 

 

  

 

 

 

Net cash provided by operating activities

   3,499   3,638 

Investing activities: None

   

Financing activities:

   

Repurchase of common stock

   (4  (169

Cash dividends paid — common

   (3,903  (3,431
  

 

 

  

 

 

 

Net cash used for financing activities

   (3,907  (3,600
  

 

 

  

 

 

 

Net change in cash and cash equivalents

   (408  38 
  

 

 

  

 

 

 

Cash and cash equivalents at beginning of year

   3,924   2,802 
  

 

 

  

 

 

 

Cash and cash equivalents at end of year

  $3,516  $2,840 
  

 

 

  

 

 

 

Note 2919 - Regulatory Matters

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

Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios (set forth in the table below) of total, Tier 1, and common equity Tier 1capital1 capital to risk-weighted assets, and of Tier 1 capital to average assets.

The following tables present actual and required capital ratios as of March 31,September 30, 2018 and December 31, 2017 for the Company and the Bank under Basel III Capital Rules. The minimum capital amounts presented include the minimum required capital levels as of March 31,September 30, 2018 (1.875%) and December 31, 2017 (1.25%) based on the thenphased-in provisions of the Basel III Capital Rules and the minimum required capital levels as of January 1, 2019 when the Basel III Capital Rules have been fullyphased-in. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.

 

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

As of March 31, 2018:

             

Total Capital

             

(to Risk Weighted Assets):

             

Consolidated

   $539,966    13.91 $383,434    9.875 $407,702    10.50  N/A    N/A 

Tri Counties Bank

   $536,894    13.83 $383,261    9.875 $407,518    10.50 $388,112    10.00

Tier 1 Capital

             

(to Risk Weighted Assets):

             

Consolidated

   $506,129    13.03 $305,777    7.875 $330,045    8.50  N/A    N/A 

Tri Counties Bank

   $503,057    12.96 $305,638    7.875 $329,895    8.50 $310,490    8.00

Common equity Tier 1 Capital

             

(to Risk Weighted Assets):

             

Consolidated

   $450,933    11.61 $247,534    6.375 $271,802    7.00  N/A    N/A 

Tri Counties Bank

   $503,057    12.96 $247,421    6.375 $271,678    7.00 $252,273    6.50

Tier 1 Capital (to Average Assets):

 

           

Consolidated

   $506,129    10.84 $186,720    4.000 $186,720    4.00  N/A    N/A 

Tri Counties Bank

   $503,057    10.78 $186,716    4.000 $186,716    4.00 $233,395    5.00

41


Note 29 - Regulatory Matters (continued)

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

As of September 30, 2018:

             

Total Capital (to Risk Weighted Assets):

Total Capital (to Risk Weighted Assets):

 

           

Consolidated

  $664,197    13.90 $471,956    9.875 $501,826    10.50 N/A    N/A 

Tri Counties Bank

  $658,075    13.77 $471,784    9.875 $501,643    10.50 $477,756    10.00

Tier 1 Capital (to Risk Weighted Assets):

Tier 1 Capital (to Risk Weighted Assets):

 

           

Consolidated

  $630,294    13.19 $376,370    7.875 $406,240    8.50 N/A    N/A 

Tri Counties Bank

  $624,172    13.06 $376,233    7.875 $406,092    8.50 $382,205    8.00

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

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

 

         

Consolidated

  $575,010    12.03 $304,680    6.375 $334,551    7.00 N/A    N/A 

Tri Counties Bank

  $624,172    13.06 $304,569    6.375 $334,429    7.00 $310,541    6.50

Tier 1 Capital (to Average Assets):

             

Consolidated

  $630,294    10.66 $236,503    4.000 $236,503    4.00 N/A    N/A 

Tri Counties Bank

  $624,172    10.56 $236,496    4.000 $236,496    4.00 $295,620    5.00
        Minimum Capital Minimum Capital Required to be 
        Required – Basel III Required – Basel III Considered Well 
  Actual Minimum Capital
Required – Basel III
Phase-in Schedule
 Minimum Capital
Required – Basel III
Fully Phased In
 Required to be
Considered Well
Capitalized
   Actual Phase-in Schedule Fully Phased In Capitalized 
  Amount   Ratio Amount   Ratio Amount   Ratio Amount   Ratio   Amount   Ratio Amount   Ratio Amount   Ratio Amount   Ratio 
  (dollars in thousands)   (dollars in thousands) 

As of December 31, 2017:

                          

Total Capital

             

(to Risk Weighted Assets):

             

Total Capital (to Risk Weighted Assets):

             

Consolidated

  $528,805    14.07  $347,694    9.25 $394,679    10.50 N/A    N/A   $528,805    14.07 $347,694    9.250 $394,679    10.50 N/A    N/A 

Tri Counties Bank

  $525,384    13.98 $347,535    9.25 $394,499    10.50 $375,713    10.00  $525,384    13.98 $347,535    9.250 $394,499    10.50 $375,713    10.00

Tier 1 Capital

             

(to Risk Weighted Assets):

             

Tier 1 Capital (to Risk Weighted Assets):

             

Consolidated

  $495,318    13.18 $272,517    7.25 $319,502    8.50 N/A    N/A   $495,318    13.18 $272,517    7.250 $319,502    8.50 N/A    N/A 

Tri Counties Bank

  $491,897    13.09 $272,392    7.25 $319,356    8.50 $300,570    8.00  $491,897    13.09 $272,392    7.250 $319,356    8.50 $300,570    8.00

Common equity Tier 1 Capital

             

(to Risk Weighted Assets):

             

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

             

Consolidated

  $440,643    11.72 $216,134    5.75 $263,120    7.00 N/A    N/A   $440,643    11.72 $216,134    5.750 $263,120    7.00 N/A    N/A 

Tri Counties Bank

  $491,897    13.09 $216,035    5.75 $262,999    7.00 $244,214    6.50  $491,897    13.09 $216,035    5.750 $262,999    7.00 $244,214    6.50

Tier 1 Capital (to Average Assets):

                          

Consolidated

  $495,318    10.80 $183,400    4.00 $183,400    4.00 N/A    N/A   $495,318    10.80 $183,400    4.000 $183,400    4.00 N/A    N/A 

Tri Counties Bank

  $491,897    10.73 $183,394    4.00 $183,394    4.00 $229,243    5.00  $491,897    10.73 $183,394    4.000 $183,394    4.00 $229,243    5.00

As of March 31,September 30, 2018, capital levels at the Company and the Bank exceed all capital adequacy requirements under the Basel III Capital Rules on a fullyphased-in basis. Also, at March 31,September 30, 2018 and December 31, 2017, the Bank’s capital levels exceeded the minimum amounts necessary to be considered well capitalized under the current regulatory framework for prompt corrective action.

Beginning January 1, 2016, the Basel III Capital Rules implemented a requirement for all banking organizations to maintain a capital conservation buffer above the minimum risk-based capital requirements in order to avoid certain limitations on capital distributions, stock repurchases and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively composed of common equity tier 1 capital, and it applies to each of the risk-based capital ratios but not the leverage ratio. At March 31,September 30, 2018, the Company and the Bank are in compliance with the capital conservation buffer requirement. The three risk-based capital ratios will increase by 0.625% each year through 2019, at which point, the common equity tier 1 risk-based, tier 1 risk-based and total risk-based capital ratio minimums will be 7.0%, 8.5% and 10.5%, respectively.

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

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

   2018 Quarters Ended 
   December 31,   September 30,   June 30,   March 31, 
   (dollars in thousands, except per share data) 

Interest and dividend income:

        

Loans:

        

Discount accretion PCI – cash basis

        $246 

Discount accretion PCI – other

         60 

Discount accretion PNCI

         326 

All other loan interest income

         37,417 
        

 

 

 

Total loan interest income

         38,049 

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

         9,072 
        

 

 

 

Total interest income

         47,121 

Interest expense

         2,135 
        

 

 

 

Net interest income

         44,986 

(Benefit from reversal of) provision for loan losses

         (236
        

 

 

 

Net interest income after provision for loan losses

         45,222 

Noninterest income

         12,290 

Noninterest expense

         38,162 
        

 

 

 

Income before income taxes

         19,350 

Income tax expense

         5,440 
        

 

 

 

Net income

        $13,910 
        

 

 

 

Per common share:

        

Net income (diluted)

        $0.60 
        

 

 

 

Dividends

        $0.17 
        

 

 

 

42


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

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

Interest and dividend income:

        

Loans:

        

Discount accretion PCI – cash basis

  $516   $398   $386   $112 

Discount accretion PCI – other

   445    407    797    631 

Discount accretion PNCI

   528    559    987    798 

All other loan interest income

   36,705    35,904    34,248    33,373 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loan interest income

   38,194    37,268    36,418    34,914 

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

   8,767    8,645    8,626    8,570 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

   46,961    45,913    45,044    43,484 

Interest expense

   1,868    1,829    1,610    1,491 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

   45,093    44,084    43,434    41,993 

Provision for (benefit from reversal of provision for) loan losses

   1,677    765    (796   (1,557
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

   43,416    43,319    44,230    43,550 

Noninterest income

   12,478    12,930    12,910    11,703 

Noninterest expense

   38,076    37,222    35,904    35,822 
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

   17,818    19,027    21,236    19,431 

Income tax expense

   14,829    7,130    7,647    7,352 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $2,989   $11,897   $13,589   $12,079 
  

 

 

   

 

 

   

 

 

   

 

 

 

Per common share:

        

Net income (diluted)

  $0.13   $0.51   $0.58   $0.52 
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends

  $0.17   $0.17   $0.17   $0.15 

43


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

FORWARD-LOOKING STATEMENTS

Cautionary Statements Regarding Forward-Looking Information

Certain statements contained in this Form10-Q that are not historical facts are forward-looking statements based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond our control. There can be no assurance that future developments affecting us will be the same as those anticipated by management. We caution readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the strength of the United States economy in general and the strength of the local economies in which we conduct operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; the impact of changes in financial services policies, laws and regulations; technological changes; mergers and acquisitions (including costs or difficulties related to integration of acquired companies); changes in the level of our nonperforming assets and charge-offs; any deterioration in values of California real estate, both residential and commercial; the effect of changes in accounting standards and practices; possible other-than-temporary impairment of securities held by us; changes in consumer spending, borrowing and savings habits; our ability to attract deposits and other sources of liquidity; changes in the financial performance and/or condition of our borrowers; the impact of competition from other financial service providers; the possibility that any of the anticipated benefits of our recent merger with FNB Bancorp (“FNBB”) will not be realized or will not be realized within the expected time period, or that integration of FNBB’s operations will be more costly or difficult than expected; the challenges of integrating and retaining key employees; unanticipated regulatory or judicial proceedings; the costs and effects of litigation and of unexpected or adverse outcomes in such litigation; and our ability to manage the risks involved in the foregoing. Additional factors that could cause results to differ materially from those described above can be found in Part II Item 1A of this report and our Annual Report on Form10-K for the year ended December 31, 2017, which is on file with the Securities and Exchange Commission (the “SEC”) and available in the “Investor Relations” section of our website, https://www.tcbk.com/investor-relations and in other documents we file with the SEC.

General

As TriCo Bancshares (referred to in this report as “we”, “our” or the “Company”) has not commenced any business operations independent of Tri Counties Bank (the “Bank”), the following discussion pertains primarily to the Bank. Average balances, including such balances used in calculating certain financial ratios, are generally comprised of average daily balances for the Company. Within Management’s Discussion and Analysis of Financial Condition and Results of Operations, interest income, net interest income, net interest yield, and efficiency ratio are generally presented on a fullytax-equivalent (“FTE”) basis. The Company believes the use of thesenon-generally accepted accounting principles(non-GAAP) measures provides additional clarity in assessing its results, and the presentation of these measures on a FTE basis is a common practice within the banking industry. Interest income and net interest income are shown on anon-FTE basis in the Part I – Financial Information section of this Form10-Q, and a reconciliation of the FTE andnon-FTE presentations is provided below in the discussion of net interest income.

Critical Accounting Policies and Estimates

On January 1, 2018, the Company adopted several new accounting pronouncements. The Company adopted ASUNo. 2014-09Revenue from Contracts with Customers (Topic 606)”, ASUNo. 2016-01,Recongition and Measurement of Financial Assets and Financial Liabilities”, and ASU2018-02,Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income.”

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

On March 18, 2016, Tri Counties Bank acquired three branches from Bank of America. The branches are locatedthe financial statements included in the citiesCompany’s annual report of Arcata, Eureka, and Fortuna in Humboldt County, California. The Bank paid $3,204,000Form10-K for deposit relationships with balances totaling $161,231,000 and loans with balances totaling $289,000. See “Results of Operations” and “Financial Condition” below and Note 2 in Item 1 of Part I of this report, for additional discussion about this transaction.

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

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

On May 28, 2010, the Office of the Comptroller of the Currency closed Granite Community Bank, N.A. (“Granite”), Granite Bay, California and appointed the FDIC as receiver. That same date, the Bank assumed the banking operations of Granite from the FDIC under a whole bank purchase and assumption agreement with loss sharing. Under the terms of the loss sharing agreement, the FDIC will cover a substantial portion of any future losses on loans, related unfunded loan commitments, other real estate owned (OREO)/foreclosed assets and accrued interest on loans for up to 90 days. The FDIC absorbed 80% of losses and shared in 80% of loss recoveries on the covered assets acquired from Granite. The loss sharing arrangements fornon-single family residential and single family residential loans had terms of 5 years and 10 years, respectively, and the loss recovery provisions had terms of 8 years and 10 years, respectively, from the acquisition date. On May 9, 2017, the Company and the FDIC terminated their loss sharing agreements. As part of the termination agreement, the Company paid the FDIC $184,000, and recorded a $712,000 gain representing the difference between the Company’s payment to the FDIC and the recorded payable balance on May 9,period ended December 31, 2017.

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

44


Geographical Descriptions

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

Financial Highlights

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

For the three and nine months ended September 30, 2018, the Company’s return on average assets was 1.05% and 1.15% and the return on average equity was 9.11% and 10.44%.

The Company completed the merger of FNBB effective July 6, 2018 with the systems integration being achieved just two weeks later.

As of September 30, 2018, the Company reached record levels of total assets, total loans and total deposits which were $6.32 billion, $4.03 billion and $5.09 billion, respectively.

The loan to deposit ratio increased to 79.1% at September 30, 2018 as compared to 77.2% at June 30, 2018 and 75.2% at December 31, 2017.

Net interest margin grew 18 basis points to 4.32% on a tax equivalent basis as compared to 4.14% in the trailing quarter.

Annualized organic loan and deposit growth during the nine months ended September 30, 2018 was 7.9% and 3.1%. During the current quarter, organic loan and deposit growth was 5.9% and 2.4% on an annualized basis.

Non-interest bearing deposits as a percentage of total deposits were 33.6% at September 30, 2018 and June 30, 2018 as compared to 34.1% at December 31, 2017.

The average rate of interest paid on deposits, including noninterest-bearing deposits, remained low and stable at 0.16%. This incorporates the impact of the FNBB deposit portfolio which had a 0.24% average cost of total deposits on the day of acquisition.

Non-performing assets to total assets were 0.46% as of September 30, 2018 as compared to 0.55% and 0.58% at June 30, 2018 and December 31, 2017, respectively.

TRICO BANCSHARES

Financial Summary

(In thousands, except per share amounts; unaudited)

 

   Three months ended
March 31,
 
   2018  2017 

Net interest income (FTE)

  $45,298  $42,618 

Benefit from reversal of provision for loan losses

   236   1,557 

Noninterest income

   12,290   11,703 

Noninterest expense

   (38,162  (35,822

Provision for income taxes (FTE)

   (5,752  (7,977
  

 

 

  

 

 

 

Net income

  $13,910  $12,079 
  

 

 

  

 

 

 

Earnings per share:

   

Basic

  $0.61  $0.53 

Diluted

  $0.60  $0.52 

Per share:

   

Dividends paid

  $0.17  $0.15 

Book value at period end

  $22.01  $21.28 

Average common shares outstanding

   22,956   22,870 

Average diluted common shares outstanding

   23,283   23,232 

Shares outstanding at period end

   22,956   22,873 

At period end:

   

Loans, net

  $3,039,760  $2,730,175 

Total assets

   4,779,957   4,527,954 

Total deposits

   4,084,404   3,898,884 

Other borrowings

   65,041   15,197 

Junior subordinated debt

   56,905   56,713 

Shareholders’ equity

   505,256   486,718 

Financial Ratios:

   

During the period (annualized):

   

Return on assets

   1.17  1.08

Return on equity

   11.00  9.97

Net interest margin1

   4.14  4.13

Efficiency ratio1

   66.27  66.00

Average equity to average assets

   10.67  10.79

At period end:

   

Equity to assets

   10.57  10.75

Total capital to risk-adjusted assets

   13.91  14.86
   Three months ended  Nine months ended 
  September 30,  September 30, 
   2018  2017  2018  2017 

Net interest income

  $60,489  $44,084  $151,344  $129,511 

Provision for (benefit from) loan losses

   2,651   765   1,777   (1,588

Noninterest income

   12,186   12,930   36,650   37,543 

Noninterest expense

   (47,378  (37,222  (123,410  (108,948

Provision for income taxes

   (6,476  (7,130  (17,698  (22,129
  

 

 

  

 

 

  

 

 

  

 

 

 

Net income

  $16,170  $11,897  $45,109  $37,565 
  

 

 

  

 

 

  

 

 

  

 

 

 

Share Data

     

Earnings per share:

     

Basic

  $0.54  $0.52  $1.78  $1.64 

Diluted

  $0.53  $0.51  $1.76  $1.62 

Per share:

     

Dividends paid

  $0.17  $0.17  $0.51  $0.49 

Book value at period end

  $26.37  $22.09   

Average common shares outstanding

   30,011   22,932   25,317   22,901 

Average diluted common shares outstanding

   30,291   23,244   25,617   23,239 

Shares outstanding at period end

   30,418   22,941   

Financial Ratios

     

During the period (annualized):

     

Return on average assets

   1.05  1.02  1.15  1.14

Return on average equity

   9.11  9.38  10.44  10.09

Net interest margin1

   4.32  4.26  4.21  4.19

Efficiency ratio

   65.2  65.3  65.6  65.2

Average equity to average assets

   11.5  11.1  11.0  10.9

 

1 

Fully taxable equivalent (FTE)

   September 30,   June 30,   March 31,   December 31,   September 30, 
Balance Sheet Data  2018   2018   2018   2017   2017 

Total assets

  $6,318,865   $4,863,153   $4,779,957   $4,761,315   $4,656,435 

Total investments

   1,535,953    1,251,776    1,251,776    1,262,683    1,231,759 

Total loans

   4,027,436    3,116,789    3,069,733    3,015,165    2,931,613 

Totalnon-interest bearing deposits

   1,710,505    1,369,834    1,359,996    1,368,218    1,283,949 

Total deposits

   5,093,117    4,077,222    4,084,404    4,009,131    3,927,456 

Total other borrowings

   282,831    153,839    65,041    122,166    98,730 

Total junior subordinated debt

   56,996    56,950    56,905    56,858    56,810 

Total shareholders’ equity

   802,115    512,344    505,256    505,808    506,733 

Total tangible equity (1)

  $550,432   $443,537   $436,110   $436,323   $436,909 

NOTE:

(1)

Tangible equity is calculated by subtracting Goodwill and Other intangible assets from Total shareholders’ equity.

 

45


Ending balances  As of September 30,   $ Change   Acquired   Organic  Organic 
($’s in thousands)  2018   2017   Balances   $ Change  % Change 

Total assets

  $6,318,865   $4,656,435   $1,662,430   $1,463,199   $199,231   4.28

Total loans

   4,027,436    2,931,613    1,095,823    834,683    261,140   8.91

Total investments

   1,535,953    1,231,759    304,194    335,667    (31,473  (2.56%) 

Total deposits

  $5,093,117   $3,927,456   $1,165,661   $991,935   $173,726   4.42

Results of Operations

Overview

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

The Company reported net income of $16,170,000 for the quarter ended September 30, 2018, compared to $15,029,000 and $11,897,000 for the trailing quarter and the three months ended September 30, 2017, respectively. Diluted earnings per share were $0.53 for the quarter ended September 30, 2018, compared to $0.65 and $0.51 for the trailing quarter and three months ended September 30, 2017. Overall results for the three and nine months ended September 30, 2018 were primarily benefited by the acquisition of First National Bank of Northern California, the wholly owned subsidiary of FNB Bancorp, effective July 6, 2018. In connection with the acquisition and subsequent integration and restructuring, the Company incurred a variety of expenses. During the three and nine month periods ended September 30, 2018 totalnon-interest expenses increased by $10,156,000 and $14,462,000 as compared to the same periods in 2017. Thenon-recurring costs included in those increases were $4,150,000 and $5,227,000 for the three and nine months ended September 30, 2018. The Company continued to benefit from the reduction in Federal income tax rate which declined to 21% effective January 1, 2018 as compared to 35% in prior periods.

In addition to the $834,683,000 in loans acquired, recorded net of a $33,417,000 discount, organic loan growth totaled $177,588,000 or an annualized rate of 7.9% during the first nine months of 2018. In addition to the $991,935,000 in acquired deposits, organic deposit growth for the first nine months of 2018 was $92,051,000 or 3.1% on an annualized basis. Total assets acquired from FNB Bancorp totaled $1,306,539,000, inclusive of the core deposit intangible. Goodwill associated with the acquisition of FNB Bancorp was $156,661,000 and the core deposit intangible, which will be amortized over an estimated weighted average life of 6.2 years, was $27,605,000.

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

 

  Three months ended   Nine months ended 
  Three months ended
March 31,
   September 30,   September 30, 
  2018   2017   2018   2017   2018   2017 

Net interest income (FTE)

  $45,298   $42,618   $60,846   $44,708   $152,326   $131,385 

Benefit from reversal of provision for loan losses

   236    1,557 

Provision for (benefit from) loan losses

   2,651    765    1,777    (1,588

Noninterest income

   12,290    11,703    12,186    12,930    36,650    37,543 

Noninterest expense

   (38,162   (35,822   (47,378   (37,222   (123,410   (108,948

Provision for income taxes (FTE)

   (5,752   (7,977   (6,833   (7,754   (18,680   (24,003
  

 

   

 

   

 

   

 

   

 

   

 

 

Net income

  $13,910   $12,079   $16,170   $11,897   $45,109   $37,565 
  

 

   

 

   

 

   

 

   

 

   

 

 

Net Interest Income

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

   Three months ended
March 31,
 
   2018  2017 

Interest income

  $47,121  $43,484 

Interest expense

   (2,135  (1,491

FTE adjustment

   312   625 
  

 

 

  

 

 

 

Net interest income (FTE)

  $45,298  $42,618 
  

 

 

  

 

 

 

Net interest margin (FTE)

   4.14  4.13
  

 

 

  

 

 

 

Purchased loan discount accretion

  $632  $1,541 

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

   0.06  0.15

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

   0.00  0.00

Net interest income (FTE) during the three months ended March 31, 2018 increased $2,680,000 (6.3%) to $45,298,000 compared to $42,618,000 during the three months ended March 31, 2017. The increase in net interest income (FTE) was due primarily to increases in the average balance of loans and investments that were partially offset by an increase in other borrowings, a 3 basis point decrease in yield on loans, and an 8 basis point increase in the average rate paid on interest-bearing liabilities compared to the three months ended March 31, 2017.    The 3 basis point decrease in loan yields from 5.06% during the three months ended March 31, 2017 to 5.03% during the three months ended March 31, 2018 was due to a decrease in purchased loan discount accretion from $1,541,000 during the three months ended March 31, 2017 to $632,000 during the three months ended March 31, 2018. This decrease in purchased loan discount accretion reduced loan yields by 14 basis points, and net interest margin by 9 basis points, but was substantially offset by increases in new and renewed loan yields due to increases in market yields. The 8 basis point increase in the average rate paid on interest-bearing liabilities was primarily due to increases in market rates that increased the rates the Company pays on its overnight borrowings and junior subordinated debt.

Also affecting net interest margin during the three months ended March 31, 2018, was the decrease in the Federal tax rate from 35% to 21%. This decrease in the Federal tax rate caused the fullytax-equivalent (FTE) yield on the Company’s nontaxable investments to decrease from 4.89% during the three months ended March 31, 2017 to 3.97% during the three months ended March 31, 2018, and resulted in net interest income (FTE) being $312,000, or 2 basis points, less than it otherwise would have been.

   Three months ended        
   September 30,        
   2018  2017  $ Change   % Change 

Interest income

  $64,554  $45,913  $18,641    40.6

Interest expense

   (4,065  (1,829  (2,236   122.3
  

 

 

  

 

 

  

 

 

   

Net interest income (not FTE)

   60,489   44,084   16,405    37.2

FTE adjustment

   357   624   (267   (42.8%) 
  

 

 

  

 

 

  

 

 

   

 

 

 

Net interest income (FTE)

  $60,846  $44,708  $16,138    36.1
  

 

 

  

 

 

  

 

 

   

 

 

 

Net interest margin (FTE)

   4.32  4.24   
  

 

 

  

 

 

    

Acquired loans discount accretion:

      

Purchased loan discount accretion

  $2,098  $1,364    

Effect on average loan yield

   0.21  0.19   

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

   0.15  0.13   
   Three months ended        
   September 30,
2018
  June 30,
2018
  $ Change   % Change 

Interest income

  $64,554  $48,478  $16,076    33.2

Interest expense

   (4,065  (2,609  (1,456   55.8
  

 

 

  

 

 

  

 

 

   

Net interest income (not FTE)

   60,489   45,869   14,620    31.9

FTE adjustment

   357   313   44    14.1
  

 

 

  

 

 

  

 

 

   

 

 

 

Net interest income (FTE)

  $60,846  $46,182  $14,664    31.8

Net interest margin (FTE)

   4.32  4.14   

Acquired loans discount accretion:

      

Purchased loan discount accretion

  $2,098  $559    

Effect on average loan yield

   0.21  0.07   

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

   0.15  0.05   
   Nine months ended
September 30,
        
   2018  2017  $ Change   % Change 

Interest income

  $160,153  $134,441  $25,712    19.1

Interest expense

   (8,809  (4,930  (3,879   78.7
  

 

 

  

 

 

  

 

 

   

Net interest income (not FTE)

   151,344   129,511   21,833    16.9

FTE adjustment

   982   1,874   (892   (47.6%) 
  

 

 

  

 

 

  

 

 

   

 

 

 

Net interest income (FTE)

  $152,326  $131,385  $20,941    15.9
  

 

 

  

 

 

  

 

 

   

 

 

 

Net interest margin (FTE)

   4.21  4.21   
  

 

 

  

 

 

    

Acquired loans discount accretion:

      

Purchased loan discount accretion

  $3,289  $5,075    

Effect on average loan yield

   0.13  0.24   

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

   0.09  0.16   

The negative impact on net interest margin from these decreases in average loan and nontaxable investments yields was offset by the positive impact of an increase in average loan balances and a decrease in the average balance of lower yielding interest earning cash compared to theyear-ago quarter.

46


Summary of Average Balances, Yields/Rates and Interest Differential

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

 

  For the three months ended 
  September 30, 2018 September 30, 2017 
  For the three months ended       Interest   Rates     Interest   Rates 
  March 31, 2018 March 31, 2017   Average   Income/   Earned Average   Income/   Earned 
  Average
Balance
   Interest
Income/
Expense
   Rates
Earned
/Paid
 Average
Balance
   Interest
Income/
Expense
   Rates
Earned
/Paid
   Balance   Expense   /Paid Balance   Expense   /Paid 

Assets:

                      

Loans

  $3,028,178   $38,049    5.03 $2,758,544   $34,914    5.06  $ 4,028,462   $ 53,102    5.27 $ 2,878,944   $ 37,268    5.18

Investment securities—taxable

   1,125,394    7,658    2.72 1,038,229    7,094    2.73

Investment securities—nontaxable

   136,160    1,353    3.97 136,290    1,666    4.89

Investment securities - taxable

   1,336,361    9,648    2.89 1,114,112    7,312    2.63

Investment securities - nontaxable(1)

   153,704    1,546    4.02 136,095    1,665    4.89
  

 

   

 

    

 

   

 

   

Total investments

   1,490,065    11,194    3.00 1,250,207    8,977    2.87

Cash at Federal Reserve and other banks

   90,864    373    1.64 197,406    435    0.88   119,635    615    2.06 85,337    292    1.37
  

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

    

 

   

 

   

Total interest-earning assets

   4,380,596    47,433    4.33 4,130,469    44,109    4.27   5,638,162    64,911    4.61 4,214,488    46,537    4.42

Other assets

   360,631      363,188        530,182      357,936     
  

 

      

 

       

 

      

 

     

Total assets

  $4,741,227      $4,493,657       $6,168,344      $4,572,424     
  

 

      

 

       

 

      

 

     

Liabilities and shareholders’ equity:

                      

Interest-bearing demand deposits

  $994,206    211    0.08 $907,104    127    0.06  $1,125,159    248    0.09 $949,348    206    0.09

Savings deposits

   1,371,377    411    0.12 1,376,048    424    0.12   1,803,022    833    0.18 1,365,249    419    0.12

Time deposits

   306,514    474    0.62 331,789    343    0.41   430,286    991    0.92 310,325    403    0.52
  

 

   

 

    

 

   

 

   

Total interest-bearing deposits

   3,358,467    2,072    0.25 2,624,922    1,028    0.16

Other borrowings

   107,781    342    1.27 17,483    2    0.05   246,637    1,178    1.91 65,234    149    0.91

Junior subordinated debt

   56,882    697    4.90 56,690    595    4.20   56,973    815    5.72 56,784    652    4.59
  

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

 

Total interest-bearing liabilities

   2,836,760    2,135    0.30 2,689,114    1,491    0.22   3,662,077    4,065    0.44 2,746,940    1,829    0.27

Noninterest-bearing deposits

   1,332,235      1,247,852        1,710,374      1,253,261     

Other liabilities

   66,219      71,880        86,131      64,834     

Shareholders’ equity

   506,013      484,811        709,762      507,389     
  

 

      

 

       

 

      

 

     

Total liabilities and shareholders’ equity

  $4,741,227      $4,493,657       $6,168,344      $4,572,424     
  

 

      

 

       

 

      

 

     

Net interest spread(1)

       4.03      4.05

Net interest income and interest margin(2)

    $45,298    4.14   $42,618    4.13

Net interest spread(2)

       4.17      4.15

Net interest income and interest margin(3)

    $60,846    4.32   $44,708    4.24
    

 

   

 

    

 

   

 

     

 

   

 

    

 

   

 

 

   For the nine months ended 
   September 30, 2018  September 30, 2017 
       Interest   Rates      Interest   Rates 
   Average   Income/   Earned  Average   Income/   Earned 
   Balance   Expense   /Paid  Balance   Expense   /Paid 

Assets:

           

Loans

  $ 3,390,447   $ 130,455    5.13 $2,807,453   $108,600    5.16

Investment securities - taxable

   1,195,541    25,042    2.79  1,076,887    21,637    2.68

Investment securities - nontaxable(1)

   142,061    4,254    3.99  136,213    4,998    4.89
  

 

 

   

 

 

    

 

 

   

 

 

   

Total investments

   1,337,602    29,296    2.92  1,213,100    26,635    2.93

Cash at Federal Reserve and other banks

   101,889    1,384    1.81  139,739    1,080    1.03
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total interest-earning assets

   4,829,938    161,135    4.45  4,160,292    136,315    4.37

Other assets

   416,520       359,489     
  

 

 

      

 

 

     

Total assets

  $5,246,458      $ 4,519,781     
  

 

 

      

 

 

     

Liabilities and shareholders’ equity:

           

Interest-bearing demand deposits

  $1,038,775    673    0.09 $931,079    534    0.08

Savings deposits

   1,524,048    1,671    0.15  1,364,812    1,253    0.12

Time deposits

   350,559    2,058    0.78  321,150    1,109    0.46
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

Total interest-bearing deposits

   2,913,382    4,402    0.20  2,617,041    2,896    0.15

Other borrowings

   165,026    2,106    1.70  34,413    164    0.64

Junior subordinated debt

   56,928    2,301    5.39  56,737    1,870    4.39
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

   3,135,336    8,809    0.37  2,708,191    4,930    0.24

Noninterest-bearing deposits

   1,462,209       1,247,201     

Other liabilities

   72,772       67,854     

Shareholders’ equity

   576,141       496,535     
  

 

 

      

 

 

     

Total liabilities and shareholders’ equity

  $5,246,458      $4,519,781     
  

 

 

      

 

 

     

Net interest spread(2)

       4.08      4.13

Net interest income and interest margin(3)

    $152,326    4.21   $ 131,385    4.21
    

 

 

   

 

 

    

 

 

   

 

 

 

 

(1)

Fully taxable equivalent (FTE)

(2) 

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

(2)(3) 

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

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

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

 

   Three months ended March 31, 2018
compared with three months ended
March 31, 2017
 
   Volume   Rate   Total 

Increase (decrease) in interest income:

      

Loans

  $3,411   $(276  $3,135 

Investment securities

   593    (342   251 

Cash at Federal Reserve and other banks

   (234   172    (62
  

 

 

   

 

 

   

 

 

 

Total interest-earning assets

   3,770    (446   3,324 
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in interest expense:

      

Interest-bearing demand deposits

   13    71    84 

Savings deposits

   (1   (12   (13

Time deposits

   (26   157    131 

Other borrowings

   11    329    340 

Junior subordinated debt

   2    100    102 
  

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

   (1   645    644 
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net interest income

  $3,771   $(1,091  $2,680 
  

 

 

   

 

 

   

 

 

 

47


Provision for Loan Losses

   Three months ended September 30, 2018 
   compared with three months 
   ended September 30, 2017 
   Volume   Rate   Total 

Increase in interest income:

      

Loans

  $ 14,886   $948   $ 15,834 

Investment securities

   1,676    541    2,217 

Cash at Federal Reserve and other banks

   117    206    323 
  

 

 

   

 

 

   

 

 

 

Total interest-earning assets

   16,679    1,695    18,374 
  

 

 

   

 

 

   

 

 

 

Increase in interest expense:

      

Interest-bearing demand deposits

   40    2    42 

Savings deposits

   131    283    414 

Time deposits

   156    432    588 

Other borrowings

   413    616    1,029 

Junior subordinated debt

   2    161    163 
  

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

   742    1,494    2,236 
  

 

 

   

 

 

   

 

 

 

Increase in net interest income

  $15,937   $201   $16,138 
  

 

 

   

 

 

   

 

 

 
   Nine months ended September 30, 2018 
   compared with nine months 
   ended September 30, 2017 
   Volume   Rate   Total 

Increase (decrease) in interest income:

      

Loans

  $ 22,562   $ (707  $ 21,855 

Investment securities

   2,599    62    2,661 

Cash at Federal Reserve and other banks

   (292   596    304 
  

 

 

   

 

 

   

 

 

 

Total interest-earning assets

   24,869    (49   24,820 
  

 

 

   

 

 

   

 

 

 

Increase in interest expense:

      

Interest-bearing demand deposits

   65    74    139 

Savings deposits

   143    275    418 

Time deposits

   101    848    949 

Other borrowings

   627    1,315    1,942 

Junior subordinated debt

   6    425    431 
  

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

   942    2,937    3,879 
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net interest income

  $23,927   $ (2,986  $20,941 
  

 

 

   

 

 

   

 

 

 

The provision for loan lossesfollowing commentary regarding net interest income, interest income and interest expense may be best understood while referencing theSummary of Average Balances, Yields/Rates and Interest Differentialand the Summary of Changes in Interest Income and Expense due to Changes in Average Asset and Liability Balances and Yields Earned and Rates Paidshown above.

Net interest income (FTE) during any period is the sum of the allowance for loan losses required at the end of the period and any loan charge offs during the period, less the allowance for loan losses required at the beginning of the period, and less any loan recoveries during the period. See the Tables labeled“Allowance for loan losses – three months ended March 31,September 30, 2018 increased $16,138,000 or 36.1% to $60,846,000 compared to $44,708,000 during the three months ended September 30, 2017. The increase in net interest income (FTE) was due primarily to an increase in the average balance of loans and a 9 basis point increase in yield on loans, which was partially offset due to an increase in the average balance of interest-bearing liabilities and a 17 basis point increase in the average rate paid on interest-bearing liabilities.

The index utilized in a significant portion of the Company’s variable rate loans, Wall Street Journal Prime, has increased by 1.00% to 5.25% at September 30, 2018 as compared to 4.25% at September 30, 2017. The 9 basis point increase in loan yields from 5.18% during the three months ended September 30, 2017 to 5.27% during the three months ended September 30, 2018 was primarily due to increases in market rates. More specifically, increases in purchased loan discount accretion between the three months ended September 30, 2018 and 2017” at Note 5 in Item 1 of Part I of this report for2017 contributed to an increase net interest margin by only 2 basis points.    More importantly, yields on loans increased 21 basis points as compared to the components that make up the provision for loan lossesprior quarter from 5.06% for the three months ended March 31,June 30, 2018 of which 14 basis points were contributed by increases in loan discount accretion and the remaining 7 basis points were contributed by changes in the coupon rate associated with loans. On their acquisition date, the weighted average coupon rate was 4.88% for loans acquired during the three month period ended September 30, 2018.

The increase in the average rate paid on interest-bearing liabilities for the trailing and comparable quarters of 8 basis points and 17 basis points, respectively, was due in part to differences in market rates associated with deposits acquired from First National Bank of Northern California and to increases in the variable rates paid on other borrowings and subordinated debt. The weighted average rate associated with interest bearing acquired deposits was 0.29% fornon-time deposits and 0.92% for time deposits on the day of acquisition. The rate paid on other borrowings was 2.31% at September 30, 2018 as compared to 2.05% and 1.11% as of the trailing quarter and the same quarter in the prior year, respectively.

Net interest income (FTE) during the nine months ended September 30, 2018 increased $20,941,000 or 15.9% to $152,326,000 compared to $131,385,000 during the nine months ended September 30, 2017. The increase in net interest income (FTE) was due primarily to an increase in the average balance of loans, which was partially offset by an increase in the average balance of interest-bearing liabilities and a 13 basis point increase in the average rate paid on interest-bearing liabilities.

During the nine months ended September 30, 2018, the average balance of loans increased by $582,994,000 or 20.8% to $3,390,447,000. The increase in net interest income was partially offset by a decrease in theyear-to-date purchased loan discount accretion from $5,075,000 during the nine months ended September 30, 2017 to $3,289,000 during the nine months ended September 30, 2018. This decrease in purchased loan discount accretion reduced loan yields by 11 basis points, and net interest margin by 7 basis points. The 13 basis point increase in the average rate paid on interest-bearing liabilities was primarily due to increases in market rates that increased the rates the Company pays on its time deposits, overnight borrowings, and junior subordinated debt.

Also affecting net interest margin during the three and nine months ended September 30, 2018, was the decrease in the Federal tax rate from 35% to 21%. This decrease in the Federal tax rate caused the fullytax-equivalent (FTE) yield on the Company’s nontaxable investments to decrease from 4.89% during the nine months ended September 30, 2017 to 3.99% during the nine months ended September 30, 2018.

As of September 30, 2018, the Bank’s $4,082,558,000 principal balance of loans, net of charge-offs, and not including deferred loan fees and purchase discounts, was made up of loans with principal balances totaling $1,297,815,000 that have fixed interest rates, and $2,784,743,000 of loans with interest rates that are variable. Included in the balance of variable rate loans as of September 30, 2018 were loans with principal balances of approximately $687,114,000 that had adjustable interest rates tied to the prime lending rate that adjust on or near the date of any prime rate change.

Asset Quality and Loan Loss Provisioning

The Company recorded a reversal of provisionprovisions for loan losses of $236,000$2,651,000 and $765,000 during the three months ended March 31,September 30, 2018 and 2017, respectively. While the Company did record net charge-offs of $572,000 during the third quarter of 2018 as compared to net charge-offs of $161,000 in the 2017 quarter, the primary cause for the increase in provision for loan losses was due to changes in the Company’s analysis of qualitative factors associated with the California economy. More specifically, the Company has become more cautious about the risks associated with trends in California real estate prices and the decrease in affordability of housing in the markets served by the Company. Loan growth, excluding acquired loans, also contributed to the need for additional provisioning.

During the nine months ended September 30, 2018 the Company recorded a loan loss provision of $1,777,000 as compared to a reversal of provision for loan losses of $1,557,000$1,588,000 during the threenine months ended March 31,September 30, 2017. The $236,000 reversal of provision for loan losses during the three months ended March 31, 2018 was due primarily to a decrease in the balance of performing/unimpaired but substandard loans during the three months ended March 31, 2018. Nonperforming loans were $24,381,000,$27,148,000, or 0.79%0.67% of loans outstanding as of March 31,September 30, 2018, compared to $25,420,000, or 0.81% of loans outstanding as of June 30, 2018 and $24,394,000 or 0.81% of loans outstanding as of December 31, 2017, and $19,511,000,2017. The fair value of loans acquired with deteriorated credit quality during the current quarter totaled $1,302,000.

The Company continued to experience improvement in the overall credit quality of its loan portfolio. At September 30, 2018 loans past due greater than thirty days totaled $13,218,000 or 0.71%0.33% of loans outstanding, as of Marchcompared to $11,626,000 or 0.37% at June 30, 2018 and $11,609,000 or 0.39% at December 31, 2017. Net loan charge-offs during the three months ended March 31,At September 30, 2018, were $114,000.

As shown in the table labeled“Allowance for Loan Losses—three months ended March 31, 2018” at Note 5 in Item 1classified loans, which includes loans graded substandard or worse plus PCI loans, totaled $45,548,000 (1.13% of Part I of this report, all categories of loans except residential real estate mortgage loans, home equity lines, and home equity loans loans experienced a provision for loan losses during the three months ended March 31, 2018. The level of provision, or reversal of provision, for loan losses of each loan category during the three months ended March 31, 2018 was due primarily to the increase or decrease in the required allowance for loan losses as of March 31, 2018 whentotal loans) compared to the required allowance for loan losses as of$44,202,000 (1.40%) and $53,593,000 (1.78%) at June 30, 2018 and December 31, 2017, plus or minus net charge-offs or net recoveries during the three months ended March 31, 2018. All categories of loans except commercial real estate mortgage, and residential and commercial construction loans experienced a decrease in the required allowance for loan losses during the three months ended March 31, 2018. The decrease in the required allowance for loan losses for all loan categories except commercial real estate mortgage, and residential and commercial construction loans was due primarily to stable or improving estimated cash flows and collateral values for certain impaired originated and purchased loans, and continued low net charge off rates in many loan categories. The increase in the required allowance for loan losses for commercial real estate mortgage, and residential and commercial construction loans was due primarily to increased loan balances in these categories.    The increases and decreases in estimated cash flows and collateral values, and changes in historical loss factors, in part, determine the required loan loss allowance for nonperforming and performing loans in accordance with the Company’s allowance for loan losses methodology as described under the heading“Loans and Allowance for Loan Losses” at Note 1 in Item 1 of Part I of this report. For details of the change in nonperforming loans during the three months ended March 31, 2018 see the Tables, and associated narratives, labeled“Changes in nonperforming assets during the three months ended March 31, 2018”under the heading“Asset Quality andNon-Performing Assets” below.respectively.

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

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

48


Noninterest Income

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

 

  Three months ended
March 31,
   Three months ended September 30, 
  2018   2017   2018   2017   $ Change   % Change 

ATM and interchange fees

  $4,590   $4,209   $381    9.1

Service charges on deposit accounts

  $3,779   $3,619    4,015    4,160    (145   (3.5%) 

ATM fees and interchange

   4,235    4,015 

Other service fees

   714    765    676    917    (241   (26.3%) 

Mortgage banking service fees

   517    521    499    514    (15   (2.9%) 

Change in value of mortgage servicing rights

   111    (13   (37   (325   288    (88.6%) 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total service charges and fees

   9,356    8,907    9,743    9,475    268    2.8
  

 

   

 

   

 

   

 

 

Commissions on sale ofnon-deposit investment products

   728    672    56    8.3

Increase in cash value of life insurance

   732    732    —      0.0

Gain on sale of loans

   626    910    539    606    (67   (11.1%) 

Commissions on sale of nondeposit investment products

   876    607 

Increase in cash value of life insurance

   608    685 

Change in indemnification asset

   —      (221

Gain on disposition of foreclosed assets

   371    118 

Other noninterest income

   453    697 

Lease brokerage income

   186    234    (48   (20.5%) 

Gain on sale of foreclosed assets

   2    37    (35   (94.6%) 

Sale of customer checks

   88    89    (1   (1.1%) 

Gain on sale of investment securities

   207    961    (754   (78.5%) 

Loss on disposal of fixed assets

   (152   (33   (119   360.6

Loss on marketable equity securities

   (22   —      (22   —   

Other

   135    157    (22   (14.0%) 
  

 

   

 

   

 

   

 

 

Total other noninterest income

   2,443    3,455    (1,012   (29.3%) 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total noninterest income

  $12,290   $11,703   $ 12,186   $ 12,930   $ (744   (5.8%) 
  

 

   

 

   

 

   

 

   

 

   

 

 

Noninterest income increased $587,000 (5.0%decreased $744,000 (5.8%) to $12,290,000$12,186,000 during the three months ended March 31,September 30, 2018 compared to the three months ended March 31,September 30, 2017. The increasedecrease in noninterest income was due to the changes noted in the table above. The $269,000 increasedecrease of $241,000 (26.3%) in commissions on nondeposit investment productsother service fees was caused primarily by a decrease in merchant residual income due to continued focusthe lagging effect of transitioning to a new processor, decreasing from $362,000 during the three months ended September 30, 2017 to $161,000 during the three months ended September 30, 2018. Gains from sales of investments securities decreased by $754,000 (78.5%) due to less sales activity during the three month period ending September 30, 2018. Offsetting the decreases in this area.non-interest income was an increase of $288,000 (88.6%) in change in value of mortgage servicing rights (MSRs) due to slight decreases in estimated prepayment speeds during the three months ended September 30, 2018.

   Nine months ended September 30, 
   2018   2017   $ Change   % Change 

ATM and interchange fees

  $13,335   $12,472   $863    6.9

Service charges on deposit accounts

   11,407    12,102    (695   (5.7%) 

Other service fees

   2,020    2,521    (501   (19.9%) 

Mortgage banking service fees

   1,527    1,561    (34   (2.2%) 

Change in value of mortgage servicing rights

   38    (795   833    (104.8%) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total service charges and fees

   28,327    27,861    466    1.7
  

 

 

   

 

 

   

 

 

   

 

 

 

Commissions on sale ofnon-deposit investment products

   2,414    1,984    430    21.7

Increase in cash value of life insurance

   1,996    2,043    (47   (2.3%) 

Gain on sale of loans

   1,831    2,293    (462   (20.1%) 

Lease brokerage income

   514    601    (87   (14.5%) 

Gain on sale of foreclosed assets

   390 ��  308    82    26.6

Sale of customer checks

   327    287    40    13.9

Gain on sale of investment securities

   207    961    (754   (78.5%) 

Loss on disposal of fixed assets

   (206   (61   (145   237.7

Loss on marketable equity securities

   (92   —      (92   —   

Other

   942    1,266    (324   (25.6%) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other noninterest income

   8,323    9,682    (1,359   (14.0%) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

  $ 36,650   $ 37,543   $ (893   (2.4%) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest income decreased $893,000 (2.4%) to $36,650,000 during the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017. The $253,000 increasedecrease in gain on sale of foreclosed assetsnoninterest income was due to the sale of six foreclosed properties each of which had increases in property values since they were foreclosed. The $221,000 increase in change in indemnification asset was due to a $221,000 decreasechanges noted in the indemnification asset during the first quarter of 2017, and no change during the first quarter of 2018 as the Company and the FDIC terminated their loss sharing agreements during the second quarter of 2017.table above. The $220,000 increase in ATM fees and interchange revenue was due primarily to increased interchange revenue. The $160,000 increase$695,000 (5.7%) decrease in service charges on deposit accounts was due primarilymade up of a $688,000 (10%) decrease in nonsufficient fund (NSF) fees to increased monthly$6,220,000, and a $7,000 (0.1%) decrease in other deposit account service charges that were partially offset by decrease nonsufficient funds fees.to $5,188,000. The $284,000 decrease in gain on sale of loansNSF fees was due primarily to decreased residential mortgage refinance activity comparedcontinued growth in customer adoption of the Company’s digital services that improves the ability of customers to theyear-ago quarter.manage funds and avoid overdrafts. The $244,000 decrease in other noninterest incomedeposit service charges was due primarily to the rapid growth of customer adoption ofe-Statements that reduces statement fees. While both of these revenue generating activities decreased, the Company has a net benefit through a reduction in actual operational costs. The decrease of $467,000 (18.5%) in other service fees was caused primarily by a decrease in lease brokerage revenue.merchant residual income due to the lagging effect of transitioning to a new processor, decreasing from $890,000 during the prior nine month period to $471,000 during the nine months ended September 30, 2018. Gains from sales of investments securities decreased by $754,000 (78.5%) due to less sales activity during the nine month period ending September 30, 2018. The $833,000 (104.8%) increase in change in value of mortgage servicing rights (MSRs) was due to slight decreases in prepayment speeds during the nine months ended September 30, 2018. During the nine months ended September 30, 2017, the Company recorded othernon-interest income of $490,000 related to the termination of a loss sharing agreement with the FDIC.

49


Noninterest Expense

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

 

   Three months ended
March 31,
 
   2018  2017 

Service charges on deposit accounts

  $3,779  $3,619 

ATM fees and interchange

   4,235   4,015 

Other service fees

   714   765 

Mortgage banking service fees

   517   521 

Change in value of mortgage servicing rights

   111   (13
  

 

 

  

 

 

 

Total service charges and fees

   9,356   8,907 

Gain on sale of loans

   626   910 

Commissions on sale of nondeposit investment products

   876   607 

Increase in cash value of life insurance

   608   685 

Change in indemnification asset

   —     (221

Gain on disposition of foreclosed assets

   371   118 

Other noninterest income

   453   697 
  

 

 

  

 

 

 

Total noninterest income

  $12,290  $11,703 
  

 

 

  

 

 

 
   Three months ended
March 31,
 
   2018  2017 

Base salaries, net of deferred loan origination costs

  $13,962  $13,390 

Incentive compensation

   2,452   2,198 

Benefits and other compensation costs

   5,238   5,305 
  

 

 

  

 

 

 

Total salaries and benefits expense

   21,652   20,893 
  

 

 

  

 

 

 

Occupancy

   2,681   2,692 

Equipment

   1,551   1,723 

Data processing and software

   2,514   2,396 

ATM and POS network charges

   1,226   853 

Telecommunications

   701   643 

Postage

   358   404 

Courier service

   267   254 

Advertising

   838   967 

Assessments

   430   405 

Operational losses

   294   435 

Professional fees

   773   766 

Foreclosed assets expense

   24   38 

Foreclosed asset losses (reversals)

   90   (66

Change in reserve for unfunded commitments

   700   15 

Intangible amortization

   339   359 

Merger and acquisition expense

   476   —   

Other miscellaneous expense

   3,248   3,045 
  

 

 

  

 

 

 

Total other noninterest expense

   16,510   14,929 
  

 

 

  

 

 

 

Total noninterest expense

  $38,162  $35,822 
  

 

 

  

 

 

 

Merger and acquisition expense:

   

Professional fees

  $355  $—   

Advertising and marketing

   8   —   

Other miscellaneous expense

   113   —   
  

 

 

  

 

 

 

Total merger and acquisition expense

  $476  $—   
  

 

 

  

 

 

 

Average full time equivalent staff

   1,002   1,015 

Noninterest expense to revenue (FTE)

   66.3  65.9

50


   Three months ended September 30, 
   2018   2017   $ Change   % Change 

Base salaries, net of deferred loan origination costs

  $17,051   $13,600   $3,451    25.4

Incentive compensation

   3,223    2,609    614    23.5

Benefits and other compensation costs

   5,549    4,724    825    17.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Total salaries and benefits expense

   25,823    20,933    4,890    23.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

   3,173    2,799    374    13.4

Data processing and software

   2,786    2,495    291    11.7

Merger and acquisition expense

   4,150    —      4,150    —   

Equipment

   1,750    1,816    (66   (3.6%) 

Intangible amortization

   1,390    339    1,051    310.0

Advertising

   1,341    1,039    302    29.1

ATM and POS network charges

   1,195    1,425    (230   (16.1%) 

Professional fees

   929    901    28    3.1

Telecommunications

   819    716    103    14.4

Regulatory assessments and insurance

   537    427    110    25.8

Courier service

   278    235    43    18.3

Postage

   275    325    (50   (15.4%) 

Operational losses

   217    301    (84   (27.9%) 

Foreclosed assets expense

   93    41    52    126.8

Provision for (reversal of) foreclosed asset losses

   (1   134    (135   (100.7%) 

Other miscellaneous expense

   2,623    3,296    (673   (20.4%) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other noninterest expense

   21,555    16,289    5,266    32.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

  $ 47,378   $37,222   $ 10,156    27.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Average full-time equivalent staff

   1,146    993    153    15.4

Salary and benefit expenses increased $759,000 (3.6%$4,890,000 (23.4%) to $21,652,000$25,823,000 during the three months ended March 31,September 30, 2018 compared to $20,893,000$20,933,000 during the three months ended March 31,September 30, 2017. Base salaries, net of deferred loan origination costs increased $572,000 (4.3%$3,451,000 (25.4%) to $13,962,000.$17,051,000. The increase in base salaries was primarily due to the additional full-time equivalent employees acquired with the FNBB merger. Average full-time equivalent employees increased by 153 or 15.4% during the comparable quarters. In addition, increases in base salaries due to annual merit increases and the addition of employees with base salaries above the average base salary that were partially offset by a 1.3% decrease in average full time equivalent employeesalso contributed to 1,002 from 1,015 in theyear-ago quarter. increase. Commissions and incentive compensation increased $254,000 (11.6%$614,000 (23.5%) to $2,452,000$3,223,000 during the three months ended March 31,September 30, 2018 compared to theyear-ago quarter due primarily to increases in management, back-office and nondeposit investment product sales incentives that were partially offset by decreased commissions on loans and other sales incentives.quarter. Benefits & other compensation expense decreased $67,000 (1.3%increased $825,000 (17.5%) to $5,238,000$5,549,000 during the three months ended March 31,September 30, 2018 due primarily to decreasesthe increase in group medical, workers compensation insurance, retirement (ESOP) expenses, that were partially offset byfull time equivalent employees and to a lesser extent an increase in employer payroll taxhealth insurance expense. Severance and other merger relatednon-recurring compensation costs are included with “merger and acquisition expense” in the table above.

Other noninterest expense increased $1,581,000 (10.6%$5,266,000 (32.3%) to $16,510,000$21,555,000 during the three months ended March 31, 20018September 30, 2018 compared to the three months ended March 31,September 30, 2017. The increase in other noninterest expense was due to the changes noted in the table above. The $685,000 increase in change in reserve for unfunded commitments was due to an increase in unfunded construction loan commitments. The $118,000 and $373,000 increases in data processing and software expense and ATM & POS network charges, respectively, were due primarily to system enhancements and capacity expansion. The $172,000 decrease in equipment expense was due to decreased equipment rental, repair and maintenance. During the three months ended March 31,September 30, 2018, the Company incurred $476,000$4,150,000 of merger related expense associated with the proposed merger with FNB Bancorp.

   Nine months ended September 30, 
   2018   2017   $ Change   % Change 

Base salaries, net of deferred loan origination costs

  $45,442   $40,647   $4,795    11.8

Incentive compensation

   7,834    6,980    854    12.2

Benefits and other compensation costs

   15,652    14,693    959    6.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Total salaries and benefits expense

   68,928    62,320    6,608    10.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

   8,574    8,196    378    4.6

Data processing and software

   7,979    7,332    647    8.8

Merger and acquisition expense

   5,227    —      5,227    —   

Equipment

   4,938    5,344    (406   (7.6%) 

ATM and POS network charges

   3,858    3,353    505    15.1

Advertising

   3,214    3,173    41    1.3

Professional fees

   2,475    2,357    118    5.0

Telecommunications

   2,201    2,027    174    8.6

Regulatory assessments and insurance

   1,384    1,252    132    10.5

Intangible amortization

   2,068    1,050    1,018    97.0

Postage

   934    1,058    (124   (11.7%) 

Courier service

   769    752    17    2.3

Operational losses

   763    1,166    (403   (34.6%) 

Foreclosed assets expense

   297    117    180    153.8

Provision for (reversal of) foreclosed asset losses

   89    162    (73   (45.1%) 

Other miscellaneous expense

   9,712    9,289    423    4.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other noninterest expense

   54,482    46,628    7,854    16.8
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

  $ 123,410   $108,948   $ 14,462    13.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Average full-time equivalent staff

   1,050    1,005    45    4.5

Salary and benefit expenses increased $6,608,000 (10.6%) to $68,928,000 during the nine months ended September 30, 2018 compared to $62,320,000 during the nine months ended September 30, 2017. Base salaries, net of deferred loan origination costs increased $4,795,000 (11.8%) to $45,442,000. The increase in base salaries was primarily due to the additional full-time equivalent employees acquired with the FNBB merger. Average full-time equivalent employees increased by 45 or 4.5% during the comparable nine month periods. In addition, increases in base salaries due to annual merit increases and the addition of which $343,000 is nondeductible for tax purposes.employees with base salaries above the average base salary also contributed to the increase. Commissions and incentive compensation increased $854,000 (12.2%) to $7,834,000 during the nine months ended September 30, 2018 compared to the prioryear-to-date period. Benefits & other compensation expense increased $959,000 (6.5%) to $15,652,000 during the nine months ended September 30, 2018 due primarily to the increase in full time equivalent employees and to a lesser extent an increase in health insurance expense.

Other noninterest expense increased $7,854,000 (16.8%) to $54,482,000 during the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017. The increase in other noninterest expense was due to the changes noted in the table above. During the nine months ended September 30, 2018, the Company incurred $5,227,000 of merger related expense associated with the merger with FNB Bancorp.

Income Taxes

The effective combined Federal and State income tax rate on income was 28.1%28.6% and 37.8%28.2% for the three and nine months ended March 31,September 30, 2018, and 2017, respectively.37.5% and 37.1% for the three and nine months ending September 30, 2017. This decrease in effective combined Federal and State income tax rate was due primarily to a decrease in the Federal tax rate from 35% to 21% effective January 1, 2018. The effective combined Federal and State income tax rate was greater than the Federal statutory tax rate due to State income tax expense of $2,207,000 and $2,134,000, for the three months ended March 31, 2018 and 2017, respectively, that were partially offset by the effects oftax-exempt income of $1,041,000 and $1,041,000, respectively, from investment securities, $608,000 and $792,000, respectively, from increase in cash value of life insurance,low-income housing tax credits of $190,000 and $121,000, respectively, $1,000 and $90,000, respectively, of equity compensation excess tax benefits, and $343,000 of nondeductible merger expense during the three months ended March 31, 2018. The low income housing tax credits and the equity compensation excess tax benefits represent direct reductions in tax expense.

Financial Condition

Investment Securities

InvestmentDebt securities available for sale increased $7,950,000$361,066,000 to $735,895,000$1,089,011,000 as of March 31,September 30, 2018, compared to December 31, 2017. This increase is attributable to purchases of $39,647,000,$370,843,000 that were primarily funded with proceeds from sales of securities of $293,279,000 from the FNBB merger, maturities and principal repayments of $15,643,000,$54,510,000, a decrease in fair value of investments securities available for sale of $15,628,000$29,704,000 and amortization of net purchase price premiums of $426,000.$1,209,000.

The following table presents the available for sale investmentdebt securities portfolio by major type as of March 31,June 30, 2018 and December 31, 2017:

 

(dollars in thousands)  March 31, 2018 December 31, 2017   September 30, 2018 December 31, 2017 
  Fair Value   % Fair Value   %   Fair Value   % Fair Value   % 

Debt securities available for sale:

              

Obligations of U.S. government corporations and agencies

  $616,657    83.8 $604,789    83.1

Obligations of U.S. government and agencies

  $638,876    60.5 $ 604,789    83.1

Obligations of states and political subdivisions

   119,238    16.2 123,156    16.9   123,420    11.7 123,156    16.9

Corporate bonds

   4,431    0.4  —      0.0

Asset backed securities

   289,233    27.4  —      0.0
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Total debt securities available for sale

  $735,895    100.0 $727,945    100.0  $ 1,055,960    100.0 $727,945    100.0
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Investment securities held to maturity decreased $18,809,000$54,857,000 to $496,035,000$459,897,000 as of March 31,September 30, 2018, as compared to December 31, 2017. This decrease is attributable to principal repayments of $18,535,000,$54,203,000, and amortization of net purchase price premiums of $274,000.$744,000.

The following table presents the held to maturity investment securities portfolio by major type as of March 31,June 30, 2018 and December 31, 2017:

 

(dollars in thousands)  March 31, 2018  December 31, 2017 
   Cost Basis   %  Cost Basis   % 

Securities held to maturity:

       

Obligations of U.S. government corporations and agencies

  $481,457    97.1 $500,271    97.2

Obligations of states and political subdivisions

   14,578    2.90  14,573    2.80
  

 

 

   

 

 

  

 

 

   

 

 

 

Total securities held to maturity

  $496,035    100 $514,844    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 

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

Restricted Equity Securities

Restricted equity securities were $16,956,000 at March 31, 2018 and December 31, 2017. The entire balance of restricted equity securities at March 31, 2018 and December 31, 2017 represent the Bank’s investment in the Federal Home Loan Bank of San Francisco (“FHLB”).

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

51


(dollars in thousands)  September 30, 2018  December 31, 2017 
   Cost Basis   %  Cost Basis   % 

Securities held to maturity:

       

Obligations of U.S. government agencies

  $ 445,309    96.8 $ 500,271    97.2

Obligations of states and political subdivisions

   14,588    3.20  14,573    2.80
  

 

 

   

 

 

  

 

 

   

 

 

 

Total securities held to maturity

  $459,897    100 $514,844    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 

Loans

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

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

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

 

(in thousands)  March 31,
2018
   December 31,
2017
 
(dollars in thousands)  September 30, 2018 December 31, 2017 

Real estate mortgage

  $2,359,379   $2,300,322   $ 3,132,202    77.8 $ 2,300,322    76.3

Consumer

   348,789    356,874    421,285    10.5 356,874    11.8

Commercial

   216,015    220,412    289,647    7.1 220,412    7.3

Real estate construction

   145,550    137,557    184,302    4.6 137,557    4.6
  

 

   

 

   

 

   

 

  

 

   

 

 

Total loans

  $3,069,733   $3,015,165   $4,027,436    100 $3,015,165    100
  

 

   

 

   

 

   

 

  

 

   

 

 

At March 31,September 30, 2018 loans, including net deferred loan costs, totaled $3,069,733,000$4,027,436,000 which was a $54,568,000 (1.8%$1,012,271,000 (33.6%) increase over the balances at December 31, 2017. Demand for all categoriesIn addition to the $834,683,000 in loans acquired from FNBB, which were recorded net of loans was moderatea $33,417,000 discount, organic loan growth totaled $177,588,000 or an annualized rate of 7.9% during the threefirst nine months ended March 31,of 2018.

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

 

   March 31,
2018
  December 31,
2017
 

Real estate mortgage

   76.9  76.3

Consumer

   11.4  11.8

Commercial

   7.0  7.3

Real estate construction

   4.7  4.6
  

 

 

  

 

 

 

Total loans

   100  100
  

 

 

  

 

 

 

Assets

Asset Quality and Nonperforming Assets

Nonperforming Assets

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

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

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

52


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

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

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

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

Loans purchased or acquired in a business combination are referred to as acquired loans. Acquired loans are valued as of acquisition date in accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) Topic 805,Business Combinations. Loans acquired with evidence of credit deterioration since origination for which it is probable that all contractually required payments will not be collected are referred to as purchased credit impaired (PCI) loans. PCI loans are accounted for under FASB ASC Topic310-30,Loans and Debt Securities Acquired with Deteriorated Credit Quality. Under FASB ASC Topic 805 and FASB ASC Topic310-30, PCI loans are recorded at fair value at acquisition date, factoring in credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for loan losses is not carried over or recorded as of the acquisition date. Fair value is defined as the present value of the future estimated principal and interest payments of the loan, with the discount rate used in the present value calculation representing the estimated effective yield of the loan. Default rates, loss severity, and prepayment speed assumptions are periodically reassessed and our estimate of future payments is adjusted accordingly. The difference between contractual future payments and estimated future payments is referred to as the nonaccretable difference. The difference between estimated future payments and the present value of the estimated future payments is referred to as the accretable yield. The accretable yield represents the amount that is expected to be recorded as interest income over the remaining life of the loan. If after acquisition, the Company determines that the estimated future cash flows of a PCI loan are expected to be more than the originally estimated, an increase in the discount rate (effective yield) would be made such that the newly increased accretable yield would be recognized, on a level yield basis, over the remaining estimated life of the loan. If, after acquisition, the Company determines that the estimated future cash flows of a PCI loan are expected to be less than the previously estimated, the discount rate would first be reduced until the present value of the reduced cash flow estimate equals the previous present value however, the discount rate may not be lowered below its original level at acquisition. If the discount rate has been lowered to its original level and the present value has not been sufficiently lowered, an allowance for loan loss would be established through a provision for loan losses charged to expense to decrease the present value to the required level. If the estimated cash flows improve after an allowance has been established for a loan, the allowance may be partially or fully reversed depending on the improvement in the estimated cash flows. Only after the allowance has been fully reversed may the discount rate be increased. PCI loans are put on nonaccrual status when cash flows cannot be reasonably estimated. PCI loans on nonaccrual status are accounted for using the cost recovery method or cash basis method of income recognition. PCI loans are charged off when evidence suggests cash flows are not recoverable. Foreclosed assets from PCI loans are recorded in foreclosed assets at fair value with the fair value at time of foreclosure representing cash flow from the loan. ASC310-30 allows PCI loans with similar risk characteristics and acquisition time frame to be “pooled” and have their cash flows aggregated as if they were one loan. The Company elected to use the “pooled” method of ASC310-30 for PCI – other loans in the acquisition of certain assets and liabilities of Granite and Citizens.

Acquired loans that are not PCI loans are referred to as purchased not credit impaired (PNCI) loans. PNCI loans are accounted for under FASB ASC Topic310-20,Receivables – Nonrefundable Fees and Other Costs,in which interest income is accrued on a level-yield basis for performing loans. For income recognition purposes, this method assumes that all contractual cash flows will be collected, and no allowance for loan losses is established at the time of acquisition. Post-acquisition date, an allowance for loan losses may need to be established for acquired loans through a provision charged to earnings for credit losses incurred subsequent to acquisition. Under ASC310-20, the loss would be measured based on the probable shortfall in relation to the contractual note requirements, consistent with our allowance for loan loss policy for similar loans.

When referring to PNCI and PCI loans we use the terms “nonaccretable difference”, “accretable yield”, or “purchase discount”. Nonaccretable difference is the difference between undiscounted contractual cash flows due and undiscounted cash flows we expect to collect, or put another way, it is the undiscounted contractual cash flows we do not expect to collect. Accretable yield is the difference between undiscounted cash flows we expect to collect and the value at which we have recorded the loan on our financial statements. On the date of acquisition, all purchased loans are recorded on our consolidated financial statements at estimated fair value. Purchase discount is the difference between the estimated fair value of loans on the

53


date of acquisition and the principal amount owed by the borrower, net of charge offs, on the date of acquisition. We may also refer to “discounts to principal balance of loans owed, net of charge-offs”. Discounts to principal balance of loans owed, net of charge-offs is the difference between principal balance of loans owed, net of charge-offs, and loans as recorded on our financial statements. Discounts to principal balance of loans owed, net of charge-offs arise from purchase discounts, and equal the purchase discount on the acquisition date.

Originated loans and PNCI loans are reviewed on an individual basis for reclassification to nonaccrual status when any one of the following occurs: the loan becomes 90 days past due as to interest or principal, the full and timely collection of additional interest or principal becomes uncertain, the loan is classified as doubtful by internal credit review or bank regulatory agencies, a portion of the principal balance has been charged off, or the Company takes possession of the collateral. Loans that are placed on nonaccrual even though the borrowers continue to repay the loans as scheduled are classified as “performing nonaccrual” and are included in total nonperforming loans. The reclassification of loans as nonaccrual does not necessarily reflect management’s judgment as to whether they are collectible.

Interest income on originated nonaccrual loans that would have been recognized during the months ended March 31, 2018 and 2017, if all such loans had been current in accordance with their original terms, totaled $285,000 and $188,000, respectively. Interest income actually recognized on these originated loans during the three months ended March 31, 2018 and 2017 was $22,000 and $2,000, respectively. Interest income on PNCI nonaccrual loans that would have been recognized during the three months ended March 31, 2018 and 2017, if all such loans had been current in accordance with their original terms, totaled $27,000 and $37,000, respectively. Interest income actually recognized on these PNCI loans during the three months ended March 31, 2018 and 2017 was $0.

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

The following table sets forth the amount of the Bank’sCompany’s nonperforming assets as of the dates indicated. For purposes of the following table, “PCI – other”PCI loans that are 90 days past due and still accruing are not considered nonperforming loans. “Performing nonaccrual loans” are loans that may be current for both principal and interest payments, or are less than 90 days past due, but for which payment in full of both principal and interest is not expected, and are not well secured and in the process of collection:

 

(dollars in thousands)  March 31,
2018
  December 31,
2017
 

Performing nonaccrual loans

  $19,669  $20,937 

Nonperforming nonaccrual loans

   4,712   3,176 
  

 

 

  

 

 

 

Total nonaccrual loans

   24,381   24,113 

Originated and PNCI loans 90 days past due and still accruing

   —     281 
  

 

 

  

 

 

 

Total nonperforming loans

   24,381   24,394 

Foreclosed assets

   1,564   3,226 
  

 

 

  

 

 

 

Total nonperforming assets

  $25,945  $27,620 
  

 

 

  

 

 

 

Nonperforming assets to total assets

   0.54  0.58

Nonperforming loans to total loans

   0.79  0.81

Allowance for loan losses to nonperforming loans

   123  124

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

   1.74  1.77

54


(dollars in thousands)  September 30,
2018
  December 31,
2017
 

Performing nonaccrual loans

  $ 22,429  $ 20,937 

Nonperforming nonaccrual loans

   3,671   3,176 
  

 

 

  

 

 

 

Total nonaccrual loans

   26,100   24,113 

Originated and PNCI loans 90 days past due and still accruing

   1,048   281 
  

 

 

  

 

 

 

Total nonperforming loans

   27,148   24,394 

Foreclosed assets

   1,832   3,226 
  

 

 

  

 

 

 

Total nonperforming assets

  $28,980  $27,620 
  

 

 

  

 

 

 

Nonperforming assets to total assets

   0.46  0.58

Nonperforming loans to total loans

   0.67  0.81

Allowance for loan losses to nonperforming loans

   116  124

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

   2.12  1.77

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

 

   March 31, 2018 
(dollars in thousands)  Originated  PNCI  PCI –
cash basis
  PCI -
other
  Total 

Performing nonaccrual loans

  $12,040  $1,537  $1,606  $4,486  $19,669 

Nonperforming nonaccrual loans

   4,040   174   13   485   4,712 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonaccrual loans

   16,080   1,711   1,619   4,971   24,381 

Originated and PNCI loans 90 days past due and still accruing

   —     —     —     —     —   
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming loans

   16,080   1,711   1,619   4,971   24,381 

Foreclosed assets

   583   —     —     981   1,564 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming assets

  $16,663  $1,711  $1,619  $5,952  $25,945 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

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

  $452   —     —     —    $452 

Nonperforming assets to total assets

   0.35  0.04  0.03  0.12  0.54

Nonperforming loans to total loans

   0.52  0.06  0.05  0.16  0.79

Allowance for loan losses to nonperforming loans

   181  44  0  3  123

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

   1.40  2.46  68.82  23.76  1.74

The following table set forth the amount of the Bank’s nonperforming assets as of the dates indicated. For purposes of the following table, “PCI – other” loans that are 90 days past due and still accruing are not considered nonperforming loans. “Performing nonaccrual loans” are loans that may be current for both principal and interest payments, or are less than 90 days past due, but for which payment in full of both principal and interest is not expected, and are not well secured and in the process of collection:
   September 30, 2018 
(dollars in thousands)  Originated  PNCI  PCI  Total 

Performing nonaccrual loans

  $ 14,401  $ 1,840  $ 6,188  $ 22,429 

Nonperforming nonaccrual loans

   2,686   307   678   3,671 
  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonaccrual loans

   17,087   2,147   6,866   26,100 

Originated and PNCI loans 90 days past due and still accruing

   —     1,048   —     1,048 
  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming loans

   17,087   3,195   6,866   27,148 

Foreclosed assets

   1,042   —     790   1,832 
  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming assets

  $18,129  $3,195  $7,656  $28,980 
  

 

 

  

 

 

  

 

 

  

 

 

 

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

  $301   —     —    $301 

Nonperforming assets to total assets

   0.29  0.05  0.12  0.46

Nonperforming loans to total loans

   0.42  0.08  0.17  0.67

Allowance for loan losses to nonperforming loans

   170  23  0.12  116.41

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

   1.35  2.44  68.91  2.12

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

Performing nonaccrual loans

  $12,942  $1,305  $2,056  $4,634  $20,937 

Nonperforming nonaccrual loans

   2,520   158   13   485   3,176 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonaccrual loans

   15,462   1,463   2,069   5,119   24,113 

Originated loans 90 days past due and still accruing

   —     281   —     —     281 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming loans

   15,462   1,744   2,069   5,119   24,394 

Noncovered foreclosed assets

   1,836   —     —     1,390   3,226 

Covered foreclosed assets

   —     —     —     —     —   
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming assets

  $17,298  $1,744  $2,069  $6,509  $27,620 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

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

  $358     $358 

Nonperforming assets to total assets

   0.36  0.04  0.04  0.14  0.58

Nonperforming loans to total loans

   0.57  0.56  100  37.94  0.81

Allowance for loan losses to nonperforming loans

   188  53  1  5  124

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

   0.32  2.22  64.71  22.1  1.77
   December 31, 2017 
(dollars in thousands)  Originated  PNCI  PCI  Total 

Performing nonaccrual loans

  $ 12,942  $ 1,305  $ 6,690  $ 20,937 

Nonperforming nonaccrual loans

   2,520   158   498   3,176 
  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonaccrual loans

   15,462   1,463   7,188   24,113 

Originated loans 90 days past due and still accruing

   —     281   —     281 
  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming loans

   15,462   1,744   7,188   24,394 

Foreclosed assets

   1,836   —     1,390   3,226 
  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming assets

  $17,298  $1,744  $8,578  $27,620 
  

 

 

  

 

 

  

 

 

  

 

 

 

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

  $358    $358 

Nonperforming assets to total assets

   0.36  0.04  0.18  0.58

Nonperforming loans to total loans

   0.57  0.56  46.20  0.81

Allowance for loan losses to nonperforming loans

   188  53  4  124

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

   1.32  2.22  34.05  1.77

Changes in nonperforming assets during the three months ended March 31,September 30, 2018

 

(in thousands):  Balance at
March 31,
2018
   New
NPA
   Advances/
Capitalized
Costs
   Pay-downs
/Sales/
Upgrades
 Charge-offs/
Write-downs
 Transfers to
Foreclosed
Assets
   Category
Changes
 Balance at
December 31,
2017
   Balance at
September 30,
2018
   Additions   

Advances/

Paydowns, net

 

Charge-offs/

Write-downs

 

Transfers to

Foreclosed

Assets

 Category
Changes
 Balance at
June 30,
2018
 

Real estate mortgage:

                       

Residential

  $4,203   $506     $(206    $164  $3,739   $3,038   $116   $(73 $—    $—    $(1,212 $4,207 

Commercial

   11,480    385      (823     98  11,820    15,129    2,688    (418  —     —    974  11,885 

Consumer

                       

Home equity lines

   2,924    562      (876 $(80    (164 3,482    2,133    549    (1,053  —     —     —    2,637 

Home equity loans

   1,718    143      (60 (1    1,636    3,089    762    (76 (49 (511 238  2,725 

Other consumer

   37    113      (4 (83    11    8    1    (1    8 

Commercial

   4,019    1,141      (525 (205    (98 3,706    3,751    513    (236 (484  —     —    3,958 

Construction:

                       

Residential

                —      —      —     —     —     —     —   

Commercial

                —      —      —     —     —     —     —   
  

 

   

 

   

 

   

 

  

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

Total nonperforming loans

   24,381    2,850      (2,494 (369    24,394    27,148    4,629    (1,857 (533 (511  —    25,420 

Foreclosed assets

   1,564        (1,572 (90    3,226    1,832    25    (79 1  511   —    1,374 
  

 

   

 

   

 

   

 

  

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

Total nonperforming assets

  $25,945   $2,850     $(4,066 $(459 $    $27,620   $ 28,980   $ 4,654   $ (1,936 $ (532 $—    $—    $ 26,794 
  

 

   

 

   

 

   

 

  

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

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

55


Nonperforming assets decreasedincreased during the firstthird quarter of 2018 by $1,676,000 (6.1%$2,186,000 (8.2%) to $25,945,000$28,980,000 at March 31,September 30, 2018 compared to $27,620,000$26,794,000 at December 31, 2017.June 30, 2018. The decreaseincrease in nonperforming assets during the firstthird quarter of 2018 was primarily the result of acquired FNBB loans with credit deterioration of $1,300,000, new nonperforming loans totaling $3,354,000 and advances on nonperforming loans of $294,000, that were partially offset by sales or upgrades of nonperforming loans to performing status totaling $2,494,000,of $2,151,000, dispositions of foreclosed assets totaling $1,572,000,$79,000, and loan charge-offs of $369,000, and write-downs on foreclosed assets totaling $90,000, that were partially offset by new nonperforming loans of $2,850,000.$532,000.

The $2,850,000$4,629,000 in new nonperforming loans during the firstthird quarter of 2018 was comprised of increases of $506,000$116,000 on sixone residential real estate loans, $385,000$2,688,000 on onesix commercial real estate loan, $705,000loans, $1,311,000 on 1410 home equity lines and loans, $113,000and $513,000 on 20 consumer loans, and $1,141,000 on 147 C&I loans. Related charge-offs are discussed below.

Loan charge-offs during the three months ended March 31,September 30, 2018

In the firstthird quarter of 2018, the Company recorded $369,000$1,014,000 in loan charge-offs and $111,000$128,000 in deposit overdraft charge-offs less $296,000$519,000 in loan recoveries and $70,000$51,000 in deposit overdraft recoveries resulting in $114,000$570,000 of net charge-offs. Primary causes of the loan charges taken in the firstthird quarter of 2018 were gross charge-offs of $81,000$25,000 on three2 residential real estate loans, $195,000 on 3 home equity lines and loans, $83,000$229,000 on 1923 other consumer loans, and $205,000$693,000 on seven18 C&I loans.

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

Changes in nonperforming assets during the nine months ended September 30, 2018

(in thousands):  Balance at
September 30,
2018
   Additions   Advances/
Paydowns, net
  Charge-offs/
Write-downs
  Transfers to
Foreclosed
Assets
  Category
Changes
  Balance at
December 31,
2017
 

Real estate mortgage:

          

Residential

  $3,038   $903   $(505 $(51 $—    $(1,048 $3,739 

Commercial

   15,129    4,257    (2,005  (15  —     1,072   11,820 

Consumer

     —      —     —     —     —    

Home equity lines

   2,133    2,153    (3,171  (104  —     (227  3,482 

Home equity loans

   3,089    1,973    (260  (50  (511  301   1,636 

Other consumer

   8    114    (30  (87  —     —     11 

Commercial

   3,751    1,871    (985  (743  —     (98  3,706 

Construction:

     —      —     —     —     —    

Residential

   —      —      —     —     —     —     —   

Commercial

   —      —      —     —     —     —     —   
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming loans

   27,148    11,271    (6,956  (1,050  (511  —     24,394 

Foreclosed assets

   1,832    25    (1,841  (89  511   —     3,226 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming assets

  $28,980   $11,296   $(8,797 $(1,139)  $—    $—    $27,620 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

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

Nonperforming assets increased during the nine month period ending September 30, 2018 by $1,360,000 (4.9%) to $28,980,000 at September 30, 2018 compared to $27,620,000 at December 31, 2017. The increase in nonperforming assets during 2018 was primarily the result of additions of $11,296,000 of nonperforming assets outpacing net paydowns of $8,797,000 and charge-offs/write-downs of $1,139,000.

Loan charge-offs during the nine months ended September 30, 2018

During the first nine months of 2018, the Company recorded $1,594,000 in loan charge-offs and $346,000 in deposit overdraft charge-offs less $1,263,000 in loan recoveries and $180,000 in deposit overdraft recoveries resulting in $497,000 of net charge-offs. Primary causes of the loan charges taken during the nine month period during 2018 were gross charge-offs of $77,000 on 3 residential real estate loans, $150,000 on one commercial real estate loan, $299,000 on 9 home equity lines and loans, $597,000 on 61 other consumer loans, and $952,000 on 26 C&I loans.

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

Allowance for Loan Losses

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

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

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

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

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

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

56


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

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

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

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

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

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

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

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

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

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

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

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

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

Acquired loans are valued as of acquisition date in accordance with FASB ASC Topic 805,Business Combinations. Loans purchased with evidence of credit deterioration since origination for which it is probable that all contractually required payments will not be collected are referred to as purchased credit impaired (PCI) loans. PCI loans are accounted for under FASB ASC Topic310-30,Loans and Debt Securities Acquired with Deteriorated Credit Quality. In addition, because of the significant credit discounts associated with the loans acquired in the Granite acquisition, the Company elected to account for all loans acquired in the Granite acquisition under FASB ASC Topic310-30, and classify them all as PCI loans. Under FASB ASC Topic 805 and FASB ASC Topic310-30, PCI loans are recorded at fair value at acquisition date, factoring in credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for loan losses is not carried over or recorded as of the acquisition date. Fair value is defined as the present value of the future estimated principal and interest payments of the loan, with the discount rate used in the present value calculation representing the estimated effective yield of the loan. The difference between contractual future payments and estimated future payments is referred to as the nonaccretable difference. The difference between estimated future payments and the present value of the estimated future payments is referred to as the accretable yield. The accretable yield represents the amount that is expected to be recorded as interest income over the remaining life of the loan. If after acquisition, the Company determines that the future cash flows of a PCI loan are expected to be more than the originally estimated, an increase in the discount rate (effective yield) would be made such that the newly increased accretable yield would be recognized, on a level yield basis, over the remaining estimated life of the loan. If after acquisition, the Company determines that the future cash flows of a PCI loan are expected to be less than the previously estimated, the discount rate would first be reduced until the present value of the reduced cash flow estimate equals the previous present value however, the discount rate may not be lowered below its original level. If the discount rate has been lowered to its original level and the present value has not been sufficiently lowered, an allowance for loan loss would be established through a provision for loan losses charged to expense to decrease the present value to the required level. If the estimated cash flows improve after

57


an allowance has been established for a loan, the allowance may be partially or fully reversed depending on the improvement in the estimated cash flows. Only after the allowance has been fully reversed may the discount rate be increased.    PCI loans are put on nonaccrual status when cash flows cannot be reasonably estimated. PCI loans are charged off when evidence suggests cash flows are not recoverable.    Foreclosed assets from PCI loans are recorded in foreclosed assets at fair value with the fair value at time of foreclosure representing cash flow from the loan. ASC310-30 allows PCI loans with similar risk characteristics and acquisition time frame to be “pooled” and have their cash flows aggregated as if they were one loan.

The Components of the Allowance for Loan Losses

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

 

(dollars in thousands)  March 31,
2018
 December 31,
2017
   September 30,
2018
 December 31,
2017
 

Allowance for originated and PNCI loan losses:

      

Specific allowance

  $3,091  $2,699 

Environmental factors allowance

  $13,122  $10,252 

Formula allowance

   15,630  17,100    15,743  17,100 

Environmental factors allowance

   11,084  10,252 
  

 

  

 

   

 

  

 

 

Allowance for originated and PNCI loan losses

   29,805  30,051 

Total allowance for originated and PNCI loan losses

   28,865  27,352 

Allowance for impaired loans

   2,628  2,699 

Allowance for PCI loan losses

   168  272    110  272 
  

 

  

 

   

 

  

 

 

Allowance for loan losses

  $29,973  $30,323 

Total allowance for loan losses

  $31,603  $30,323 
  

 

  

 

   

 

  

 

 

Allowance for loan losses to loans

   0.98 1.01   0.78 1.01

For additional information regarding the allowance for loan losses, including changes in specific, formula, and environmental factors allowance categories, see“Provision for Loan Losses” at“Results of Operations” and“Allowance for Loan Losses” above. Based on the current conditions of the loan portfolio, management believes that the $29,973,000$31,603,000 allowance for loan losses at March 31,September 30, 2018 is adequate to absorb probable losses inherent in the Bank’s loan portfolio. No assurance can be given, however, that adverse economic conditions or other circumstances will not result in increased losses in the portfolio.

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

(in thousands)  March 31,
2018
   December 31,
2017
 

Real estate mortgage

  $13,665   $13,758 

Consumer

   7,718    8,227 

Commercial

   6,392    6,512 

Real estate construction

   2,198    1,826 
  

 

 

   

 

 

 

Total allowance for loan losses

  $29,973   $30,323 
  

 

 

   

 

 

 

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

 

   March 31,
2018
  December 31,
2017
 

Real estate mortgage

   45.6  45.4

Consumer

   25.8  27.1

Commercial

   21.3  21.5

Real estate construction

   7.3  6.0
  

 

 

  

 

 

 

Total allowance for loan losses

   100.0  100.0
  

 

 

  

 

 

 

58


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

  March 31,
2018
 December 31,
2017
 
(in thousands)  September 30, 2018 December 31, 2017 

Real estate mortgage

   0.58 0.60  $15,353    48.6 $13,758    45.4

Consumer

   2.21 2.31   7,440    23.5 8,227    27.1

Commercial

   2.96 2.95   6,224    19.7 6,512    21.5

Real estate construction

   1.51 1.33   2,586    8.2 1,826    6.0
  

 

  

 

   

 

   

 

  

 

   

 

 

Total allowance for loan losses

   0.98 1.01  $31,603    100.0 $30,323    100.0
  

 

  

 

   

 

   

 

  

 

   

 

 

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

 

  Three months ended March 31,   Three months ended September 30, Nine months ended September 30, 
  2018   2017   2018 2017 2018 2017 

Allowance for loan losses:

         

Balance at beginning of period

  $30,323   $32,503   $29,524  $31,017  $30,323  $32,503 

Provision for loan losses

   (236   (1,557   2,651  (796 1,777  (2,353

Loans charged off:

         

Real estate mortgage:

         

Residential

   (1   —      (25  —    (77  —   

Commercial

   —      —      —    (150 (15 (150

Consumer:

         

Home equity lines

   (80   (71   (172 (13 (276 (84

Home equity loans

   —      (31   (23 (206 (23 (237

Other consumer

   (194   (174   (229 (308 (597 (482

Commercial

   (205   (133   (693 (764 (952 (897

Construction:

         

Residential

   —      —      —    (1,071  —    (1,071

Commercial

   —      —      —     —     —     —   
  

 

   

 

   

 

  

 

  

 

  

 

 

Total loans charged off

   (480   (409   (1,142 (2,512 (1,940 (2,921

Recoveries of previouslycharged-off loans:

         

Real estate mortgage:

         

Residential

   —      —      —     —     —     —   

Commercial

   15    110    15  17  51  127 

Consumer:

         

Home equity lines

   209    46    151  252  677  298 

Home equity loans

   14    12    139  13  176  25 

Other consumer

   78    141    63  68  208  209 

Commercial

   50    170    202  84  331  254 

Construction:

         

Residential

   —      —      —     —     —     —   

Commercial

   —      1    —     —     —    1 
  

 

   

 

   

 

  

 

  

 

  

 

 

Total recoveries of previously charged off loans

   366    480    570  434  1,443  914 
  

 

   

 

   

 

  

 

  

 

  

 

 

Net (charge-offs) recoveries

   (114   71    (572 (2,078 (497 (2,007
  

 

   

 

   

 

  

 

  

 

  

 

 

Balance at end of period

  $29,973   $31,017   $31,603  $28,143  $31,603  $28,143 
  

 

   

 

   

 

  

 

  

 

  

 

 

Average total loans

  $4,028,462  $2,878,944  $3,390,447  $2,807,453 

Ratios (annualized):

     

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

   0.06 0.29 0.02 0.10

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

   0.26 (0.11)%  0.07 (0.11)% 

59


   Three months ended March 31, 
   2018  2017 

Reserve for unfunded commitments:

   

Balance at beginning of period

  $3,164  $2,719 

Provision for losses – unfunded commitments

   700   15 
  

 

 

  

 

 

 

Balance at end of period

  $3,864  $2,734 
  

 

 

  

 

 

 

Balance at end of period:

   

Allowance for loan losses

  $29,973  $31,017 

Reserve for unfunded commitments

   3,864   2,734 
  

 

 

  

 

 

 

Allowance for loan losses and reserve for unfunded commitments

  $33,837  $33,751 
  

 

 

  

 

 

 

As a percentage of total loans at end of period:

   

Allowance for loan losses

   0.98  1.12

Reserve for unfunded commitments

   0.13  0.09
  

 

 

  

 

 

 

Allowance for loan losses and reserve for unfunded commitments

   1.11  1.21
  

 

 

  

 

 

 

Average total loans

  $3,028,178  $2,758,544 

Ratios (annualized):

   

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

   0.02  (0.01)% 

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

   (0.03)%   (0.23)% 

Foreclosed Assets, Net of Allowance for Losses

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

 

  Balance at
March 31,
2018
   New
NPA
   Advances/
Capitalized
Costs/Other
   Sales Valuation
Adjustments
 Transfers
from Loans
   Balance at
December 31,
2017
   Balance at
September 30,
2018
   Additions   Advances/
Capitalized
Costs/Other
   Sales Valuation
Adjustments
 Balance at
December 31,
2017
 

Land & Construction

  $635    —      —     $(1,151  —     —     $1,786   $445   $—     $—     $(1,341 $—    $1,786 

Residential real estate

   836    —      —      (277 $(73  —      1,186    1,294    536    —      (356 (72 1,186 

Commercial real estate

   93    —      —      (144 (17  —      254    93    —      —      (144 (17 254 
  

 

   

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

 

Total foreclosed assets

  $1,564    —      —     $(1,572 $(90  —     $3,226   $1,832   $536   $—     $(1,841 $(89 $3,226 
  

 

   

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

 

Premises and Equipment

Premises and equipment were comprised of:

 

  March 31,
2018
   December 31,
2017
   September 30,
2018
   December 31,
2017
 
  (In thousands)   (In thousands) 

Land & land improvements

  $9,961   $9,959   $28,958   $9,959 

Buildings

   50,790    50,340    64,178    50,340 

Furniture and equipment

   37,348    35,939    44,271    35,939 
  

 

   

 

   

 

   

 

 
   98,099    96,238    137,407    96,238 

Less: Accumulated depreciation

   (41,678   (40,644   (49,073   (40,644
  

 

   

 

   

 

   

 

 
   56,421    55,594    88,334    55,594 

Construction in progress

   2,137    2,148    956    2,148 
  

 

   

 

   

 

   

 

 

Total premises and equipment

  $58,558   $57,742   $89,290   $57,742 
  

 

   

 

   

 

   

 

 

During the threenine months ended March 31,September 30, 2018, premises and equipment increased $816,000$31,548,000 due to acquired assets with a fair value of $30,522,000, purchases of $2,200,000,$5,736,000, that were partially offset by depreciation of $1,371,000$4,442,000 and disposals of premises and equipment with net book value of $13,000.$268,000.

60


Intangible Assets

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

 

  March 31,
2018
   December 31,
2017
   September 30,
2018
   December 31,
2017
 
  (In thousands)   (In thousands) 

Core-deposit intangible

  $4,835   $5,174   $30,711   $5,174 

Goodwill

   64,311    64,311    220,972    64,311 
  

 

   

 

   

 

   

 

 

Total intangible assets

  $69,146��  $69,485   $251,683   $69,485 
  

 

   

 

   

 

   

 

 

The core-deposit intangible assets resulted from the Bank’s acquisition of FNB Bancorp (FNBB) on July 6, 2018, three bank branches from Bank of America on March 18, 2016, North Valley Bancorp in 2014, and Citizens Bank of Northern California in 2011. The goodwill intangible asset includes $156,661,000 from the acquisition of FNBB, $849,000 from the acquisition of three bank branches from Bank of America on March 18, 2016, $47,943,000 from the North Valley Bancorp acquisition in 2014, and $15,519,000 from the North State National Bank acquisition in 2003.

Amortization of core deposit intangible assets amounting to $339,000$1,390,000 and $359,000$339,000 was recorded during the three months ended March 31,September 30, 2018 and 2017, respectively. Amortization of core deposit intangible assets amounting to $2,068,000 and $1,050,000 was recorded during the nine months ended September 30, 2018 and 2017, respectively.

Investment in Low Income Housing Tax Credit Funds

During the threenine months ended March 31,September 30, 2018, the Company’s investment in low income housing tax credit funds, recorded in other assets, increased $241,000$6,718,000 to $17,095,000$23,572,000 due to capital contributions partiallyoff-set by amortizationand the acquisition of such investments.$2,794,000 in low income housing tax credit funds from FNBB. During the threenine months ended March 31,September 30, 2018, the Company also made $528,000 of capital contributions to several of its five existing low income housing tax credit fund investments bringingreducing its commitment for future capital contributions to $7,677,000$6,725,000 at March 31,September 30, 2018.    This commitment for low income housing tax credit funds is recorded in other liabilities.

Deposits

During the threenine months ended March 31,September 30, 2018, the Company’s deposits increased $75,273,000 (1.9%)$1,083,986,000 to $4,084,404,000.$5,093,117,000.    In addition to the $991,935,000 in acquired deposits, organic deposit growth for the first nine months of 2018 was $92,051,000 or 3.1% on an annualized basis. Included in the March 31,September 30, 2018 and December 31, 2017 certificate of deposit balances are $69,000,000 and $50,000,000, respectively, from the State of California. The BankCompany participates in a deposit program offered by the State of California whereby the Statestate may make deposits at the Bank’sCompany’s request subject to collateral and creditworthiness constraints. The negotiated rates on these Statestate deposits are generally more favorable than other wholesale funding sources available to the Bank. See Note 13 to the condensed consolidated financial statements at Item 1 of Part I of this report for more information about the Company’s deposits.Company..

Long-Term Debt

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

Junior Subordinated Debt

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

Off-Balance Sheet Arrangements

See Note 1812 to the condensed consolidated financial statements at Item 1 of Part I of this report for information about the Company’s commitments and contingenciesincludingcontingencies includingoff-balance-sheet arrangements.

Capital Resources

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

The Company adopted and announced a stock repurchase plan on August 21, 2007 for the repurchase of up to 500,000 shares of the Company’s common stock from time to time as market conditions allow. The 500,000 shares authorized for repurchase under this plan represented approximately 3.2% of the Company’s approximately 15,815,000 common shares outstanding as of August 21, 2007. During the threenine months ended March 31,September 30, 2018, the Company did not repurchase any shares under this plan. This plan has no stated expiration date for the repurchases. As of March 31,September 30, 2018, the Company had repurchased 166,600 shares under this plan, which left 333,400 shares available for repurchase under the plan. Shares that are repurchased in accordance with the provisions of a Company stock option plan or equity compensation plan are not counted against the number of shares repurchased under the repurchase plan adopted on August 21, 2007.

The Company’s primary capital resource is shareholders’ equity, which was $505,256,000$802,115,000 at March 31,September 30, 2018. This amount represents an decreaseincrease of $552,000 (0.1%$296,307,000 (59%) from December 31, 2017, the net result of issued stock of $284,437,000, comprehensive income for the period of $2,964,000, and$24,409,000, the effect of equity compensation vesting of $391,000$1,044,000, and the exercise of stock options of $475,000, that were partially offset by dividends paid of $3,903,000,$12,984,000, and repurchase of common stock of $4,000.$1,124,000. The Company’s ratio of equity to total assets was 10.6%12.7% and 10.6% as of March 31,September 30, 2018 and December 31, 2017, respectively.    We believe that the Company and the Bank were in compliance with applicable minimum capital requirements set forth in the final Basel III Capital rules as of March 31,September 30, 2018.

61


The following summarizes the Company’s ratios of capital to risk-adjusted assets as of the dates indicated:

 

  March 31, 2018 December 31, 2017   September 30, 2018 December 31, 2017 
  Ratio Minimum
Regulatory
Requirement
 Ratio Minimum
Regulatory
Requirement
   Ratio Minimum
Regulatory
Requirement
 Ratio Minimum
Regulatory
Requirement
 

Total capital

   13.91 9.25 14.07 9.25   13.90 9.875 14.07 9.25

Tier I capital

   13.03 7.25 13.18 7.25   13.19 7.875 13.18 7.25

Common equity Tier 1 capital

   11.61 5.75 11.72 5.75   12.03 6.375 11.72 5.75

Leverage

   10.84 4.00 10.80 4.00   10.66 4.00 10.80 4.00

See Note 1913 and Note 2919 to the condensed consolidated financial statements at Item 1 of Part I of this report for additional information about the Company’s capital resources.

Liquidity

The Bank’sCompany’s principal source of asset liquidity is cash at the Federal Reserve Bank of San Francisco (“Federal Reserve”) and other banks and marketable investment securities available for sale. At March 31,September 30, 2018, cash at Federal Reserve and other banks in excess of reserve requirements and investment securities available for sale totaled $827,014,000,$1,163,349,000, or 17.3%18.4% of total assets, representing a decreasean increase of $24,291,000 (2.9%)$312,044,000 from $851,305,000, or 17.9%17.3% of total assets at December 31, 2017. This decreaseincrease in cash and securities available for sale is due mainly to loandeposit growth and decreasesnet cash and available for sale investment securities received in other borrowingsthe acquisition of FNBB that was partially offset by new loan originations being in excess growth in depositsof cash received from the maturity and cash flows from operationsprincipal repayment of investment securities during the threenine months ended March 31,September 30, 2018. The Company’s profitability during the first threenine months of 2018 generated cash flows from operations of $23,714,000$59,905,000 compared to $19,444,000$45,817,000 during the first threenine months of 2017. MaturitiesNet cash used by investing activities of investment securities produced cash inflows of $34,178,000$112,873,000 during the threenine months ended March 31,September 30, 2018, compared to $36,143,000 for the three months ended March 31, 2017. During the three months ended March 31, 2018, the Company invested in securities totaling $39,647,000 and net loan principal increases of $54,682,000 compared to $35,241,000 invested in securities and $1,613,000 net loan principal increases, respectively, during the first three months of 2017. Proceeds from the sale of foreclosed assets accounted for $1,943,000 and $726,000 of investing sources of funds during the three months ended March 31, 2018 and 2017, respectively. These changes in investment and loan balances, and proceeds from sale of foreclosed assets contributed to net cash used by investing activities of $60,408,000$263,864,000 during the threenine months ended March 31, 2018, compared to net cash provided by investing activities of $1,222,000 during the three months ended March 31,September 30, 2017. Financing activities provided net cash of $14,245,000$74,083,000 during the threenine months ended March 31,September 30, 2018, compared to net cash usedprovided by financing activities of $2,572,000$100,469,000 during the threenine months ended March 31,September 30, 2017. Deposit balance increases provided $75,273,000accounted for $92,051,000 and $3,324,000$31,896,000 of financing sources of funds during the threenine months ended March 31, 2018 and 2017, respectively. Net changes in other borrowings accounted for $57,125,000 and $2,296,000 of financing uses of funds during the three months ended March 31,September 30, 2018 and 2017, respectively. Dividends paid used $3,903,000$12,984,000 and $3,431,000$11,228,000 of cash during the threenine months ended March 31,September 30, 2018 and 2017, respectively. The Company’s liquidity is dependent on dividends received from the Bank. Dividends from the Bank are subject to certain regulatory restrictions.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Company’s assessment of market risk as of March 31,September 30, 2018 indicates there are no material changes in the quantitative and qualitative disclosures from those in our Annual Report on Form10-K for the year ended December 31, 2017.

Item 4. Controls and Procedures

The Company’s management, including its Chief Executive Officer and Chief Financial Officer, have evaluated the effectiveness of the Company’s disclosure controls and procedures as of March 31,September 30, 2018. Disclosure controls and procedures, as defined inRule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), are controls and procedures designed to reasonably assure that information required to be disclosed in the Company’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported on a timely basis. Disclosure controls are also designed to reasonably assure that such information is accumulated and communicated to the Company’s management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Based upon their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31,September 30, 2018.

During the threenine months ended March 31,September 30, 2018, there were no changes in our internal controls or in other factors that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting.

62


PART II – OTHER INFORMATION

Item 1 – Legal Proceedings

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

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

Item 1A – Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors discussed under “Part I—Item 1A—Risk Factors” in our Form10-K for the year ended December 31, 2017 which are incorporated by reference herein. These factors could materially adversely affect our business, financial condition, liquidity, results of operations and capital position, and could cause our actual results to differ materially from our historical results or the results contemplated by the forward-looking statements contained in this report.

Information concerning additional risk factors related to the proposed merger of the Company and FNBB is available in the Company’s registration statement on FormS-4 SEC (filed on March 21, 2018 and amended on April  18, 2018).

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

The following table shows the repurchases made by the Company or any affiliated purchaser (as defined in Rule10b-18(a)(3) under the Exchange Act) during the three months ended March 31,September 30, 2018:

 

Period

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

Jan.1-31, 2018

   52   $38.51    —      333,400 

Feb. 1-28, 2018

   82   $37.26    —      333,400 

Mar.1-31, 2018

   —      —      —      333,400 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   134   $37.75    —      333,400 

Period

  

(a) Total number

of shares purchased(1)

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

July1-31, 2018

  49,996  $37.72    —      333,400 

August1-31, 2018

  41,485  $38.95    —      333,400 

September1-30, 2018

  11,211  $39.15    —      333,400 
  

 

  

 

 

   

 

 

   

 

 

 

Total

  102,692  $38.37    —      333,400 

 

(1)

Includes shares purchased by the Company’s Employee Stock Ownership Plan and pursuant to various other equity incentive plans. See Note 1914 to the condensed consolidated financial statements at Item 1 of Part I of this report, for a discussion of the Company’s stock repurchased under equity compensation plans.

(2)

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

63


Item 6 –Exhibits– Exhibits

EXHIBIT INDEX

 

Exhibit No.

    

Exhibit

    3.1Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to TriCo’s Current Report on Form8-K filed on March 17, 2009).
    3.2Bylaws of TriCo, as amended (incorporated by reference to Exhibit 3.1 to TriCo’s Current Report on Form8-K filed February 17, 2011).
    4.1Instruments defining the rights of holders of the long-term debt securities of the TriCo and its subsidiaries are omitted pursuant to section (b)(4)(iii)(A) of Item 601 of RegulationS-K. TriCo hereby agrees to furnish copies of these instruments to the Securities and Exchange Commission upon request.
  10.1*Form of Change of Control Agreement among TriCo, Tri Counties Bank and each of Dan Bailey, Craig Carney, John Fleshood, Richard O’Sullivan, and Thomas Reddish (incorporated by reference to Exhibit 10.2 to TriCo’s Current Report on Form8-K filed on July 23, 2013).
  10.2*TriCo’s 2001 Stock Option Plan, as amended (incorporated by reference to Exhibit 10.7 to TriCo’s Quarterly Report on Form10-Q for the quarter ended June 30, 2005).
  10.3*TriCo’s 2009 Equity Incentive Plan, as amended (incorporated by reference to Exhibit 10.2 to TriCo’s Current Report on Form8-K filed April 3, 2013).
  10.4*Amended Employment Agreement between TriCo and Richard Smith dated as of March  28, 2013 (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form8-K filed April 3, 2013).
  10.5*Transaction Bonus Agreement between TriCo Bancshares and Richard P. Smith dated as of August  7, 2014 (incorporated by reference to Exhibit 10.4 to TriCo’s Form8-K filed on August 13, 2014).
  10.6*Tri Counties Bank Executive Deferred Compensation Plan restated April 1, 1992, and January  1, 2005 (incorporated by reference to Exhibit 10.9 to TriCo’s Quarterly Report on Form10-Q for the quarter ended September 30, 2005).
  10.7*Tri Counties Bank Deferred Compensation Plan for Directors effective January  1, 2005 (incorporated by reference to Exhibit 10.10 to TriCo’s Quarterly Report on Form10-Q for the quarter ended September 30, 2005).
  10.8*2005 Tri Counties Bank Deferred Compensation Plan for Executives and Directors effective January  1, 2005 (incorporated by reference to Exhibit 10.11 to TriCo’s Quarterly Report on Form10-Q for the quarter ended September 30, 2005).
  10.9*Tri Counties Bank Supplemental Retirement Plan for Directors dated September 1, 1987, as restated January  1, 2001, and amended and restated January 1, 2004 (incorporated by reference to Exhibit 10.12 to TriCo’s Quarterly Report on Form10-Q for the quarter ended June 30, 2004).
10.10*2004 TriCo Bancshares Supplemental Retirement Plan for Directors effective January  1, 2004 (incorporated by reference to Exhibit 10.13 to TriCo’s Quarterly Report on Form10-Q for the quarter ended June 30, 2004).
10.11*Tri Counties Bank Supplemental Executive Retirement Plan effective September 1, 1987, as amended and restated January  1, 2004 (incorporated by reference to Exhibit 10.14 to TriCo’s Quarterly Report on Form10-Q for the quarter ended June 30, 2004).
10.12*2004 TriCo Bancshares Supplemental Executive Retirement Plan effective January  1, 2004 (incorporated by reference to Exhibit 10.15 to TriCo’s Quarterly Report on Form10-Q for the quarter ended June 30, 2004).
10.13*Form of Joint Beneficiary Agreement effective March  31, 2003 between Tri Counties Bank and each of George Barstow, Dan Bay, Ron Bee, Craig Carney, Robert Elmore, Greg Gill, Richard Miller, Richard O’Sullivan, Thomas Reddish, Jerald Sax, and Richard Smith (incorporated by reference to Exhibit 10.14 to TriCo’s Quarterly Report on Form10-Q for the quarter ended September 30, 2003).
10.14*Form of Joint Beneficiary Agreement effective March  31, 2003 between Tri Counties Bank and each of Don Amaral, William Casey, Craig Compton, John Hasbrook, Michael Koehnen, Donald Murphy, Carroll Taresh, and Alex Vereschagin (incorporated by reference to Exhibit 10.15 to TriCo’s Quarterly Report on Form10-Q for the quarter ended September 30, 2003).
10.15*Form of Tri Counties Bank Executive Long Term Care Agreement effective June  10, 2003 between Tri Counties Bank and each of Craig Carney, Richard Miller, Richard O’Sullivan, and Thomas Reddish (incorporated by reference to Exhibit 10.16 to TriCo’s Quarterly Report on Form10-Q for the quarter ended September 30, 2003).
10.16*Form of Tri Counties Bank Director Long Term Care Agreement effective June  10, 2003 between Tri Counties Bank and each of Don Amaral, William Casey, Craig Compton, John Hasbrook, Michael Koehnen, Carroll Taresh, and Alex Vereschagin (incorporated by reference to Exhibit 10.17 to TriCo’s Quarterly Report on Form10-Q for the quarter ended September 30, 2003).
10.17*Form of Indemnification Agreement between TriCo and its directors and executive officers (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form8-K filed September 10, 2013).
10.18*Form of Indemnification Agreement between Tri Counties Bank its directors and executive officers (incorporated by reference to Exhibit 10.2 to TriCo’s Current Report on Form8-K filed September 10, 2013).
10.19*Form of Stock Option Agreement and Grant Notice pursuant to TriCo’s 2009 Equity Incentive Plan (incorporated by reference to Exhibit 10.19 to TriCo’s Annual Report on Form10-K filed March 1, 2018).
10.20*Form of Restricted Stock Unit Agreement and Grant Notice forNon-Employee Executives pursuant to TriCo’s 2009 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form8-K filed November 14, 2014).

64


Item 6 – Exhibits (continued)

  10.21*Form of Restricted Stock Unit Agreement and Grant Notice for Directors pursuant to TriCo’s 2009 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form8-K filed November 14, 2014).
  10.22*Form of Performance Award Agreement and Grant Notice pursuant to TriCo’s 2009 Equity Incentive Plan (incorporated by reference to Exhibit 10.3 to TriCo’s Current Report on Form8-K filed August 13, 2014).
  10.23*John Fleshood Offer Letter dated November 3, 2016 (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form8-K filed on November 30, 2016).
  10.24*Amendment to John Fleshood Offer Letter dated December  19, 2016 (incorporated by reference to Exhibit 10.1 to TriCo’s Current Report on Form8-K filed on November 30, 2016).
31.1    Rule13a-14(a)/15d-14(a) Certification of CEO
31.2    Rule13a-14(a)/15d-14(a) Certification of CFO
32.1    Section 1350 Certification of CEO
32.2    Section 1350 Certification of CFO
101.INS    XBRL Instance Document
101.SCH    XBRL Taxonomy Extension Schema Document
101.CAL    XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB    XBRL Taxonomy Extension Label Linkbase Document
101.PRE    XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF    XBRL Taxonomy Extension Definition Linkbase Document

*Management contract or compensatory plan or arrangement

SIGNATURES

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

 

 TRICO BANCSHARES
 (Registrant)
Date: MayNovember 9, 2018 

/s/ Thomas J. ReddishPeter G. Wiese

 

Thomas J. Reddish

Peter G. Wiese
 

Executive Vice President and Chief Financial Officer

 

(Duly authorized officer and principal financial and chief accounting and financial officer)

 

6558