10-Q
Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 10-Q

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934    

For the quarterly period ended March 31, 2019

or

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____ to _____

Commission File Number: 000-10140

CVB FINANCIAL CORP.

(Exact name of registrant as specified in its charter)

 

California   95-3629339
(State or other jurisdiction of   (I.R.S. Employer
Incorporation or organization)   Identification No.)
701 North Haven Ave., Suite 350  
Ontario, California   91764
(Address of principal executive offices)   (Zip Code)

(909) 980-4030

(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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒    No ☐

Indicate by check mark whether the registrant is a large accelerated filer, accelerated filer, non-accelerated filer or smaller reporting company, or emerging growth company. See definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

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

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☒

Securities registered pursuant to Section 12(b) of the Act:

Title of each class    Trading Symbol(s)    Name of each exchange on which registered
Common Stock, No Par Value    CVBF    NASDAQ

Number of shares of common stock of the registrant: 140,012,038 outstanding as of April 30, 2019.


Table of Contents

TABLE OF CONTENTS

 

PART I –    FINANCIAL INFORMATION (UNAUDITED)      3  

ITEM 1.

   CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)      5  
   NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)      10  

ITEM 2.

   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS      39  
   CRITICAL ACCOUNTING POLICIES      39  
   OVERVIEW      39  
   ANALYSIS OF THE RESULTS OF OPERATIONS      41  
   ANALYSIS OF FINANCIAL CONDITION      51  
   ASSET/LIABILITY AND MARKET RISK MANAGEMENT      68  

ITEM 3.

   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK      70  

ITEM 4.

   CONTROLS AND PROCEDURES      70  
PART II –    OTHER INFORMATION      71  

ITEM 1.

   LEGAL PROCEEDINGS      71  

ITEM 1A.

   RISK FACTORS      72  

ITEM 2.

   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS      72  

ITEM 3.

   DEFAULTS UPON SENIOR SECURITIES      72  

ITEM 4.

   MINE SAFETY DISCLOSURES      72  

ITEM 5.

   OTHER INFORMATION      72  

ITEM 6.

   EXHIBITS      72  
SIGNATURES         73  

 

2


Table of Contents

PART I – FINANCIAL INFORMATION (UNAUDITED)

GENERAL

Cautionary Note Regarding Forward-Looking Statements

Certain matters set forth herein (including the exhibits hereto) constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including forward-looking statements relating to the Company’s current business plans and expectations and our future financial position and operating results. Words such as “will likely result”, “aims”, “anticipates”, “believes”, “could”, “estimates”, “expects”, “hopes”, “intends”, “may”, “plans”, “projects”, “seeks”, “should”, “will”, “strategy”, “possibility”, and variations of these words and similar expressions help to identify these forward-looking statements, which involve risks and uncertainties. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance and/or achievements to differ materially from those projected. These risks and uncertainties include, but are not limited to:

 

   

local, regional, national and international economic and market conditions and political events and the impact they may have on us, our customers and our assets and liabilities;

   

our ability to attract deposits and other sources of funding or liquidity;

   

supply and demand for commercial or residential real estate and periodic deterioration in real estate prices and/or values in California or other states where we lend;

   

a sharp or prolonged slowdown or decline in real estate construction, sales or leasing activities;

   

changes in the financial performance and/or condition of our borrowers, depositors, key vendors or counterparties;

   

changes in our levels of delinquent loans, nonperforming assets, allowance for loan losses and charge-offs;

   

the costs or effects of mergers, acquisitions or dispositions we may make, including the 2018 merger of Community Bank with and into Citizens Business Bank, whether we are able to obtain any required governmental approvals in connection with any such mergers, acquisitions or dispositions, and/or our ability to realize the contemplated financial or business benefits or cost savings associated with any such mergers, acquisitions or dispositions;

   

the effect of changes in laws, regulations and applicable judicial decisions (including laws, regulations and judicial decisions concerning financial reforms, taxes, bank capital levels, allowance for loan losses, consumer, commercial or secured lending, securities and securities trading and hedging, bank operations, compliance, fair lending, the Community Reinvestment Act, employment, executive compensation, insurance, cybersecurity, vendor management and information security technology) with which we and our subsidiaries must comply or believe we should comply or which may otherwise impact us;

   

the effects of additional legal and regulatory requirements to which we have or will become subject as a result of our total assets exceeding $10 billion, which first occurred in the third quarter of 2018 due to the closing of our merger transaction with Community Bank;

   

changes in estimates of future reserve requirements and minimum capital requirements based upon the periodic review thereof under relevant regulatory and accounting standards, including changes in the Basel Committee framework establishing capital standards for bank credit, operations and market risks;

   

the accuracy of the assumptions and estimates and the absence of technical error in implementation or calibration of models used to estimate the fair value of financial instruments, the sensitivity of our assets and liabilities to changes in market interest rates, or our current allowance for loan losses;

   

inflation, changes in market interest rates, securities market and monetary fluctuations;

   

changes in government-established interest rates, reference rates (including the anticipated phase-out of LIBOR) or monetary policies;

   

changes in the amount, cost and availability of deposit insurance;

   

disruptions in the infrastructure that supports our business and the communities where we are located, which are concentrated in California, involving or related to physical site access, and/or communication facilities; cyber incidents or theft or loss of Company or customer data or money; political developments, uncertainties or instability, catastrophic events, acts of war or terrorism, or natural disasters, such as earthquakes, drought, the effects of pandemic diseases, extreme weather events, that affect electrical, environmental, computer servers, and communications or other services or facilities we use, or that affect our employees or third parties with whom we conduct business;

   

our timely development and acceptance of new banking products and services and the perceived overall value of these products and services by customers and potential customers;

   

the Company’s relationships with and reliance upon outside vendors with respect to certain of the Company’s key internal and external systems, applications and controls;

   

changes in commercial or consumer spending, borrowing and savings preferences or behaviors;

 

3


Table of Contents
   

technological changes and the expanding use of technology in banking and financial services (including the adoption of mobile banking, funds transfer applications, electronic marketplaces for loans, blockchain technology and other banking products, systems or services);

   

our ability to retain and increase market share, retain and grow customers and control expenses;

   

changes in the competitive environment among banks and other financial services and technology providers;

   

competition and innovation with respect to financial products and services by banks, financial institutions and non-traditional providers including retail businesses and technology companies;

   

volatility in the credit and equity markets and its effect on the general economy or local or regional business conditions or on the Company’s customers;

   

fluctuations in the price of the Company’s common stock or other securities, and the resulting impact on the Company’s ability to raise capital or make acquisitions;

   

the effect of changes in accounting policies and practices, as may be adopted from time-to-time by the regulatory agencies, as well as by the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters;

   

changes in our organization, management, compensation and benefit plans, and our ability to retain or expand our workforce, management team and/or our board of directors;

   

the costs and effects of legal, compliance and regulatory actions, changes and developments, including the initiation and resolution of legal proceedings (including any securities, bank operations, consumer or employee class action litigation and any litigation which we inherited from our 2018 merger with Community Bank);

   

regulatory or other governmental inquiries or investigations, and/or the results of regulatory examinations or reviews;

   

our ongoing relations with our various federal and state regulators, including the SEC, Federal Reserve Board, FDIC and California DBO;

   

our success at managing the risks involved in the foregoing items; and

   

all other factors set forth in the Company’s public reports including its Annual Report on Form 10-K for the year ended December 31, 2018, and particularly the discussion of risk factors within that document.

The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements, except as required by law. Any statements about future operating results, such as those concerning accretion and dilution to the Company’s earnings or shareholders, are for illustrative purposes only, are not forecasts, and actual results may differ.

 

4


Table of Contents

ITEM 1.     CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share amounts)

(Unaudited)

 

           March 31,      
2019
    December 31,  
2018

Assets

    

Cash and due from banks

     $ 168,877       $ 144,008  

Interest-earning balances due from Federal Reserve

     3,337       19,940  
  

 

 

 

 

 

 

 

Total cash and cash equivalents

     172,214       163,948  
  

 

 

 

 

 

 

 

Interest-earning balances due from depository institutions

     7,420       7,670  

Investment securities available-for-sale, at fair value (with amortized cost of $1,677,732 at March 31, 2019, and $1,757,666 at December 31, 2018)

     1,673,501       1,734,085  

Investment securities held-to-maturity (with fair value of $720,651 at March 31, 2019, and $721,537 at December 31, 2018)

     733,464       744,440  
  

 

 

 

 

 

 

 

Total investment securities

     2,406,965       2,478,525  
  

 

 

 

 

 

 

 

Investment in stock of Federal Home Loan Bank (FHLB)

     17,688       17,688  

Loans and lease finance receivables

     7,606,863       7,764,611  

Allowance for loan losses

     (65,201     (63,613
  

 

 

 

 

 

 

 

Net loans and lease finance receivables

     7,541,662       7,700,998  
  

 

 

 

 

 

 

 

Premises and equipment, net

     55,833       58,193  

Bank owned life insurance (BOLI)

     222,010       220,758  

Accrued interest receivable

     30,557       30,649  

Intangibles

     50,927       53,784  

Goodwill

     666,539       666,539  

Other real estate owned (OREO)

     2,275       420  

Income taxes

     35,833       62,174  

Other assets

     95,034       67,807  
  

 

 

 

 

 

 

 

Total assets

     $ 11,304,957       $ 11,529,153  
  

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

    

Liabilities:

    

Deposits:

    

Noninterest-bearing

     $ 5,098,822       $ 5,204,787  

Interest-bearing

     3,555,298       3,622,703  
  

 

 

 

 

 

 

 

Total deposits

     8,654,120       8,827,490  

Customer repurchase agreements

     462,774       442,255  

Other borrowings

     153,000       280,000  

Deferred compensation

     20,860       20,033  

Junior subordinated debentures

     25,774       25,774  

Other liabilities

     97,502       82,411  
  

 

 

 

 

 

 

 

Total liabilities

     9,414,030       9,677,963  
  

 

 

 

 

 

 

 

Commitments and Contingencies

    

Stockholders’ Equity

    

Common stock, authorized, 225,000,000 shares without par; issued and outstanding 140,009,185 at March 31, 2019, and 140,000,017 at December 31, 2018

     1,294,093       1,293,669  

Retained earnings

     602,279       575,805  

Accumulated other comprehensive loss, net of tax

     (5,445     (18,284
  

 

 

 

 

 

 

 

Total stockholders’ equity

     1,890,927       1,851,190  
  

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

     $ 11,304,957       $ 11,529,153  
  

 

 

 

 

 

 

 

See accompanying notes to the unaudited condensed consolidated financial statements.

 

5


Table of Contents

CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME

(Dollars in thousands, except per share amounts)

(Unaudited)

 

         For the Three Months Ended    
March 31,
     2019   2018

Interest income:

    

Loans and leases, including fees

     $ 99,687       $ 55,196  

Investment securities:

    

Investment securities available-for-sale

     10,645       11,868  

Investment securities held-to-maturity

     4,525       4,765  
  

 

 

 

 

 

 

 

Total investment income

     15,170       16,633  
  

 

 

 

 

 

 

 

Dividends from FHLB stock

     332       332  

Interest-earning deposits with other institutions

     94       536  
  

 

 

 

 

 

 

 

Total interest income

     115,283       72,697  
  

 

 

 

 

 

 

 

Interest expense:

    

Deposits

     3,871       1,525  

Borrowings and customer repurchase agreements

     1,610       453  

Junior subordinated debentures

     266       198  
  

 

 

 

 

 

 

 

Total interest expense

     5,747       2,176  
  

 

 

 

 

 

 

 

Net interest income before provision for (recapture of) loan losses

     109,536       70,521  

Provision for (recapture of) loan losses

     1,500       (1,000
  

 

 

 

 

 

 

 

Net interest income after provision for (recapture of) loan losses

     108,036       71,521  
  

 

 

 

 

 

 

 

Noninterest income:

    

Service charges on deposit accounts

     5,141       4,045  

Trust and investment services

     2,182       2,157  

Bankcard services

     950       804  

BOLI income

     1,336       979  

Gain on OREO, net

     105       3,540  

Gain on sale of building, net

     4,545       -  

Other

     2,044       1,391  
  

 

 

 

 

 

 

 

Total noninterest income

     16,303       12,916  
  

 

 

 

 

 

 

 

Noninterest expense:

    

Salaries and employee benefits

     29,302       22,314  

Occupancy and equipment

     5,615       4,192  

Professional services

     1,925       1,530  

Software licenses and maintenance

     2,422       1,760  

Marketing and promotion

     1,394       1,356  

Amortization of intangible assets

     2,857       331  

Acquisition related expenses

     3,149       803  

Other

     4,940       3,660  
  

 

 

 

 

 

 

 

Total noninterest expense

     51,604       35,946  
  

 

 

 

 

 

 

 

Earnings before income taxes

     72,735       48,491  
  

 

 

 

 

 

 

 

Income taxes

     21,093       13,578  
  

 

 

 

 

 

 

 

Net earnings

     $ 51,642       $ 34,913  
  

 

 

 

 

 

 

 

Other comprehensive income (loss):

    

Unrealized gain (loss) on securities arising during the period, before tax

     $ 18,227       $ (32,170

Less: Income tax (expense) benefit related to items of other comprehensive income

     (5,388     9,511  
  

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

     12,839       (22,659
  

 

 

 

 

 

 

 

Comprehensive income

     $ 64,481       $ 12,254  
  

 

 

 

 

 

 

 

Basic earnings per common share

     $ 0.37       $ 0.32  

Diluted earnings per common share

     $ 0.37       $ 0.32  

See accompanying notes to the unaudited condensed consolidated financial statements.

 

6


Table of Contents

CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

Three months ended March 31, 2019 and 2018

(Dollars and shares in thousands)

(Unaudited)

 

                                                                                                        
    Common
Shares
Outstanding
  Common
Stock
  Retained
Earnings
  Accumulated
Other
Comprehensive
Income (Loss)
  Total

Balance, January 1, 2018

    110,185       $ 573,453       $ 494,361       $ 1,452       $ 1,069,266  

Cumulative adjustment upon adoption of ASU 2018-02

    -       -       (356     356       -  

Repurchase of common stock

    (34     (792     -       -       (792

Exercise of stock options

    87       828       -       -       828  

Shares issued pursuant to stock-based compensation plan

    21       736       -       -       736  

Cash dividends declared on common stock ($0.14 per share)

    -       -       (15,434     -       (15,434

Net earnings

    -       -       34,913       -       34,913  

Other comprehensive loss

    -       -       -       (22,659     (22,659
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2018

    110,259       $ 574,225       $ 513,484       $ (20,851     $ 1,066,858  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2019

    140,000       $ 1,293,669       $ 575,805       $ (18,284     $ 1,851,190  

Repurchase of common stock

    (33     (735     -       -       (735

Exercise of stock options

    9       140       -       -       140  

Shares issued pursuant to stock-based compensation plan

    33       1,019       -       -       1,019  

Cash dividends declared on common stock ($0.18 per share)

    -       -       (25,168     -       (25,168

Net earnings

    -       -       51,642       -       51,642  

Other comprehensive income

    -       -       -       12,839       12,839  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2019

    140,009       $ 1,294,093       $ 602,279       $ (5,445     $ 1,890,927  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to the unaudited condensed consolidated financial statements.

 

7


Table of Contents

CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)

 

                                         
        For the Three Months Ended    
March  31,
    2019   2018

Cash Flows from Operating Activities

   

Interest and dividends received

    $ 109,857       $ 75,103  

Service charges and other fees received

    10,247       8,414  

Interest paid

    (5,336     (2,172

Net cash paid to vendors, employees and others

    (60,281     (35,932

Income taxes

    -       622  

Payments to FDIC, loss share agreement

    -       (39
 

 

 

 

 

 

 

 

Net cash provided by operating activities

    54,487       45,996  
 

 

 

 

 

 

 

 

Cash Flows from Investing Activities

   

Net change in interest-earning balances from depository institutions

    250       7,852  

Proceeds from repayment of investment securities available-for-sale

    77,303       95,018  

Proceeds from maturity of investment securities available-for-sale

    565       9,945  

Proceeds from repayment and maturity of investment securities held-to-maturity

    29,598       30,273  

Purchases of investment securities held-to-maturity

    (19,844     -  

Net increase in equity investments

    (2,314     (5,577

Net decrease in loan and lease finance receivables

    163,588       39,424  

Proceeds from BOLI death benefit

    175       882  

Proceeds from sale of building, net

    5,487       -  

Purchase of premises and equipment

    (1,490     (716

Proceeds from sales of other real estate owned

    523       8,067  
 

 

 

 

 

 

 

 

Net cash provided by investing activities

    253,841       185,168  
 

 

 

 

 

 

 

 

Cash Flows from Financing Activities

   

Net (decrease) increase in other deposits

    (156,745     175,839  

Net decrease in time deposits

    (16,625     (13,257

Net decrease in other borrowings

    (127,000     -  

Net increase (decrease) in customer repurchase agreements

    20,519       (66,496

Cash dividends on common stock

    (19,616     (15,425

Repurchase of common stock

    (735     (792

Proceeds from exercise of stock options

    140       828  
 

 

 

 

 

 

 

 

Net cash (used in) provided by financing activities

    (300,062     80,697  
 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

    8,266       311,861  

Cash and cash equivalents, beginning of period

    163,948       144,377  
 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

    $ 172,214       $ 456,238  
 

 

 

 

 

 

 

 

 

See accompanying notes to the unaudited condensed consolidated financial statements.

 

8


Table of Contents

CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Dollars in thousands)

(Unaudited)

 

                                         
        For the Three Months Ended    
March  31,
    2019   2018

Reconciliation of Net Earnings to Net Cash Provided by Operating Activities

   

   Net earnings

    $ 51,642       $ 34,913  

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

   

  Gain on sale of building, net

    (4,545     -  

  Gain on sale of other real estate owned

    (105     (3,540

  Increase in BOLI

    (1,427     (1,098

  Net amortization of premiums and discounts on investment securities

    2,498       3,839  

  Accretion of discount for acquired loans, net

    (7,200     (1,012

  Provision for (recapture of) loan losses

    1,500       (1,000

  Payments to FDIC, loss share agreement

    -       (39

  Stock-based compensation

    1,019       736  

  Depreciation and amortization, net

    5,669       257  

  Change in other assets and liabilities

    5,436       12,940  
 

 

 

 

 

 

 

 

     Total adjustments

    2,845       11,083  
 

 

 

 

 

 

 

 

    Net cash provided by operating activities

    $ 54,487       $ 45,996  
 

 

 

 

 

 

 

 

Supplemental Disclosure of Non-cash Investing Activities

   

   Transfer of loans to other real estate owned

    $ 2,275       $ -  

   Issuance of common stock for acquisition

    $ -       $ -  

See accompanying notes to the unaudited condensed consolidated financial statements.

 

9


Table of Contents

CVB FINANCIAL CORP. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

1.

BUSINESS

The condensed consolidated financial statements include CVB Financial Corp. (referred to herein on an unconsolidated basis as “CVB” and on a consolidated basis as “we,” “our” or the “Company”) and its wholly owned subsidiary, Citizens Business Bank (the “Bank” or “CBB”), after elimination of all intercompany transactions and balances. The Company has one inactive subsidiary, Chino Valley Bancorp. The Company is also the common stockholder of CVB Statutory Trust III. CVB Statutory Trust III was created in January 2006 to issue trust preferred securities in order to raise capital for the Company. In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 810, Consolidation, this trust does not meet the criteria for consolidation.

The Company’s primary operations are related to traditional banking activities. This includes the acceptance of deposits and the lending and investing of money through the operations of the Bank. The Bank also provides trust and investment-related services to customers through CitizensTrust. The Bank’s customers consist primarily of small to mid-sized businesses and individuals located in the Inland Empire, Los Angeles County, Orange County, San Diego County, Ventura County, Santa Barbara County, and the Central Valley area of California. The Bank operates 62 banking centers and three trust office locations. The Company is headquartered in the city of Ontario, California.

On August 10, 2018, we completed the acquisition of Community Bank (“CB”), headquartered in Pasadena, California with 16 banking centers located throughout the greater Los Angeles and Orange County areas and total assets of approximately $4.09 billion. Our condensed consolidated financial statements for 2018 include CB operations, post-merger. See Note 4 – Business Combinations, included herein.

 

2.

BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements and notes thereto have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) for Form 10-Q and conform to practices within the banking industry and include all of the information and disclosures required by accounting principles generally accepted in the United States of America (“GAAP”) for interim financial reporting. The accompanying unaudited condensed consolidated financial statements reflect all adjustments (consisting only of normal recurring adjustments), which are necessary for a fair presentation of financial results for the interim periods presented. The results of operations for the three months ended March 31, 2019 are not necessarily indicative of the results for the full year. Certain information and note disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements, accounting policies and financial notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018, filed with the SEC. A summary of the significant accounting policies consistently applied in the preparation of the accompanying unaudited condensed consolidated financial statements follows.

Reclassification – Certain amounts in the prior periods’ unaudited condensed consolidated financial statements and related footnote disclosures have been reclassified to conform to the current presentation with no impact on previously reported net income or stockholders’ equity. The operating segments previously reported have been aggregated into one segment to conform to the current period’s presentation format. These reclassifications do not affect previously reported net earnings.

 

3.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Except as discussed below, our accounting policies are described in Note 3 — Summary of Significant Accounting Policies, of our audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2018 as filed with the SEC (“Form 10-K”).

Use of Estimates in the Preparation of Financial Statements — The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. A material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for loan losses. Other significant estimates, which may be subject to change, include fair value determinations and disclosures, impairment of investments, goodwill, loans, as well as valuation of deferred tax assets.

 

10


Table of Contents

Adoption of New Accounting Standards — In August 2017, the FASB issued ASU No. 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities.” ASU 2017-12 changes the recognition and presentation requirements of hedge accounting and makes certain targeted improvements to simplify the application of the hedge accounting guidance in current GAAP. The amendments in this ASU better align an entity’s financial reporting and risk management activities for hedging relationships through changes to both the designation and measurement guidance for qualifying hedging relationships through changes to both the designation and measurement guidance for qualifying hedging relationships and the presentation of hedge results. To meet that objective, the amendments expand and refine hedge accounting for both non-financial and financial risk components and align the recognition and presentation of the effects of the hedging instrument and the hedged item in the financial statements. ASU No. 2017-12 is effective for interim and annual reporting periods beginning after December 15, 2018; early adoption is permitted. The Company currently does not designate any derivative financial instruments as qualifying hedging relationships, and therefore, does not utilize hedge accounting. The Company adopted this ASU and it did not have a material impact on the Company’s consolidated financial statements.

In June 2018, the FASB issued ASU No. 2018-07, “Compensation – Stock Compensation (Topic 718): Improvements to Nonemployees Share-Based Accounting.” The intention of ASU 2018-07 is to expand the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. These share-based payments will now be measured at grant-date fair value of the equity instrument issued. Upon adoption, only liability-classified awards that have not been settled and equity-classified awards for which a measurement date has not been established should be remeasured through a cumulative-effect adjustment to retained earnings as of the beginning of the fiscal year of adoption. ASU 2018-07 is effective for fiscal years beginning after December 15, 2018 and is applied retrospectively. The Company adopted this ASU and it did not have a material impact on the Company’s consolidated financial statements.

In February 2016, FASB issued ASU No. 2016-02, “Leases (Topic 842)”. ASU 2016-02 establishes a right-of-use (“ROU”) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement. The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. In July 2018, the FASB issued ASU 2018-10, “Codification Improvements to Topic 842, Leases”, which clarifies and corrects errors in ASC 842. The effective date and transition requirements of ASU 2018-10 are the same as the effective date and transition requirements of 2016-02.

In July 2018, the FASB issued ASU No. 2018-11, “Leases (Topic 842): Targeted Improvements”, which creates a new optional transition method for implementing the new standard on leases, ASU No. 2016-02, and provides lessors with a practical expedient for separating lease and non-lease components. Specifically, under the amendments in ASU 2018-11: (1) the transition option allows entities to not apply the new leases standard in the comparative periods presented when transitioning to the new accounting standard for leases, and (2) lessors may elect not to separate lease and non-lease components when certain conditions are met. The amendments have the same effective date as ASU 2016-02.

Practical Expedients—The Company elected several practical expedients made available by the FASB. The Company elected not to restate comparative financial statements upon adoption of the new accounting standard. In addition, the Company elected the package of practical expedients whereby the Company did not reassess (i) whether existing contracts are, or contain, leases. and (ii) lease classification for existing leases. Lastly, the Company elected not to separate lease and non-lease components in determining the consideration in the lease agreement.

The Company’s leasing portfolio consists of real estate leases, which are used primarily for the banking operations of the Company. All leases in the current portfolio have been classified as operating leases, although this may change in the future. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. The adoption of this ASU during the first quarter of 2019 did not have a material impact on the Company’s consolidated financial statements. At adoption, the Company recognized a lease liability and a corresponding ROU asset of approximately $20 million on the consolidated balance sheet related to its future lease payments as a lessee under operating leases. See Note 13—Leases for more information.

Operating lease ROU assets and lease liabilities are included in other assets and other liabilities, respectively, on the consolidated balance sheet. The Company uses its incremental borrowing rate, factoring in the lease term, to determine the lease liability, which is measured at the present value of future lease payments. The ROU asset, at adoption of this ASU, was recorded at the amount of the lease liability plus any prepaid rent and initial direct costs, less any lease incentives and accrued rent. The lease terms include periods covered by options to extend or terminate the lease depending on whether the Company is reasonably certain to exercise such options.

 

11


Table of Contents

Recent Accounting Pronouncements — In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The standard will replace the current “incurred loss” approach with an “expected loss” model. The new model, referred to as the Current Expected Credit Loss (“CECL”) model, will apply to: (1) financial assets subject to credit losses and measured at amortized cost, and (2) certain off-balance sheet credit exposures. This includes, but is not limited to, loans, leases, held-to-maturity securities, loan commitments, and financial guarantees. The CECL model does not apply to AFS debt securities. For AFS debt securities with unrealized losses, entities will measure credit impairment in a manner similar to what they do today, except that the losses will be recognized as allowances rather than reductions in the amortized cost of the securities. As a result, entities will recognize improvements to estimated credit losses immediately in earnings rather than as interest income over time, as they do today. ASU No. 2016-13 is effective for interim and annual reporting periods beginning after December 15, 2019. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (i.e., modified retrospective approach). The Company is currently evaluating the impact of adoption of this ASU on its consolidated financial statements. A cross-functional team, consisting of finance, credit management, and information technology is currently developing the allowance methodology, models and assumptions that will be used under the new life of loan methodology. In determining the appropriate methodology, the Company has reviewed portfolio segmentation, data quality and availability. The Company will continue to review and update assumptions and models, as appropriate.

In January 2017, the FASB issued ASU No. 2017-04, “Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” ASU 2017-04 eliminates the second step in the goodwill impairment test which requires an entity to determine the implied fair value of the reporting unit’s goodwill. Instead, an entity should recognize an impairment loss if the carrying value of the net assets assigned to the reporting unit exceeds the fair value of the reporting unit, with the impairment loss not to exceed the amount of goodwill allocated to the reporting unit. The standard will be effective for the Company beginning January 1, 2020, with early adoption permitted for goodwill impairment tests performed after January 1, 2017. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure 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 and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, but will be required to disclose the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements. ASU No. 2018-13 is effective for interim and annual reporting periods beginning after December 15, 2019; early adoption is permitted. Entities may early adopt any eliminated or modified disclosure requirements and delay adoption of the additional disclosure requirements until their effective date. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements.

 

12


Table of Contents
4.

BUSINESS COMBINATIONS

Community Bank Acquisition

On August 10, 2018, the Company completed the acquisition of CB, headquartered in Pasadena, California. The Company acquired all of the assets and assumed all of the liabilities of CB for $180.7 million in cash and $722.8 million in stock. As a result, CB was merged with the Bank, the principal subsidiary of CVB. The primary reason for the acquisition was to further strengthen the Company’s presence in Southern California. At close, CB had 16 banking centers located throughout the greater Los Angeles and Orange County areas. The systems integration of CB and CBB was completed in November 2018. During the first quarter of 2019, six of the former CB banking centers were consolidated into CBB banking centers that were in close proximity,

The assets acquired and liabilities assumed have been accounted for under the acquisition method of accounting. The assets and liabilities, both tangible and intangible, were recorded at their estimated fair values as of the August 10, 2018 acquisition date. These fair values are estimates and are subject to adjustment for up to one year after the acquisition date or when additional information relative to the closing date fair values becomes available and such information is considered final, whichever is earlier. As the initial estimate of fair value of impaired loans was incomplete as of March 31, 2019, the fair value reflected in the financial statements has been determined provisionally. The application of the acquisition method of accounting resulted in the recognition of goodwill of $550.0 million and a core deposit intangible (“CDI”) of $52.2 million, or 2.26% of core deposits. Goodwill represents the excess purchase price over the fair value of the net assets acquired. Goodwill is not deductible for income tax purposes.

The table below summarizes the amounts recognized for the estimated fair value of assets acquired and the liabilities assumed as of the acquisition date.

 

                                             
     August 10, 2018
     (Dollars in thousands)

Merger Consideration

     

  Cash paid

     $ 180,719     

  CVBF common stock issued

     722,767     
  

 

 

 

  

  Total merger consideration

        $ 903,486  

Identifiable net assets acquired, at fair value

     

  Assets Acquired

     

  Cash and cash equivalents

     47,802     

  Investment securities

     716,996     

  FHLB stock

     17,250     

  Loans

     2,734,081     

  Accrued interest receivable

     7,916     

  Premises and equipment

     14,632     

  BOLI

     70,904     

  Core deposit intangible

     52,200     

  Other assets

     54,479     
  

 

 

 

  

  Total assets acquired

        3,716,260  

  Liabilities assumed

     

  Deposits

     2,869,986     

  FHLB advances

     297,571     

  Other borrowings

     166,000     

  Other liabilities

     29,192     
  

 

 

 

  

  Total liabilities assumed

        3,362,749  
     

 

 

 

  Total fair value of identifiable net assets, at fair value

        353,511  
     

 

 

 

Goodwill

        $ 549,975  
     

 

 

 

 

13


Table of Contents

At the date of acquisition, the gross contractual loan amounts receivable, inclusive of all principal and interest, was approximately $3 billion. The Company’s best estimate of the contractual principal cash flows for loans not expected to be collected at the date of acquisition was approximately $4.5 million.

We have included the financial results of the business combination in the condensed consolidated statement of earnings and comprehensive income beginning on the acquisition date.

For the three months ended March 31, 2019 and 2018, the Company incurred merger related expenses associated with the CB acquisition of $3.1 million and $803,000, respectively.

For illustrative purposes only, the following table presents certain unaudited pro forma information for the three months ended March 31, 2018. This unaudited estimated pro forma financial information was calculated as if CB had been acquired as of the beginning of the year prior to the date of acquisition. This unaudited pro forma information combines the historical results of CB with the Company’s consolidated historical results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the respective periods. The pro forma information is not indicative of what would have occurred had the acquisition occurred as of the beginning of the year prior to the acquisition. The unaudited pro forma information does not consider any changes to the provision for credit losses resulting from recording loan assets at fair value, cost savings, or business synergies. As a result, actual amounts would have differed from the unaudited pro forma information presented.

 

     Unaudited Pro Forma
  Three Months Ended March 31,  
     2018
     (Dollars in thousands,
     except per share amounts)

Total revenues (net interest income plus noninterest income)

     $ 122,973  

Net income

     $ 45,991  

Earnings per share - basic

     $ 0.33  

Earnings per share - diluted

     $ 0.33  

 

14


Table of Contents
5.

INVESTMENT SECURITIES

The amortized cost and estimated fair value of investment securities are summarized below. The majority of securities held are available-for-sale securities with fair value based on quoted prices for similar assets in active markets or quoted prices for identical assets in markets that are not active. Estimated fair values were obtained from an independent pricing service based upon market quotes.

 

    March 31, 2019
       Amortized   
Cost
  Gross
   Unrealized   
Holding
Gain
 

 

Gross

   Unrealized   
Holding
Loss

     Fair Value        Total Percent  
    (Dollars in thousands)

Investment securities available-for-sale:

         

Residential mortgage-backed securities

    $ 1,424,937       $ 6,107     $ (8,540)       $ 1,422,504       85.00%  

CMO/REMIC - residential

    206,956       470       (2,301)       205,125       12.26%  

Municipal bonds

    45,052       421       (388)       45,085       2.69%  

Other securities

    787       -             787       0.05%  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total available-for-sale securities

    $ 1,677,732       $ 6,998     $ (11,229)       $ 1,673,501       100.00%  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities held-to-maturity:

         

Government agency/GSE

  $ 133,557       $ 564     $ (2,077)       $ 132,044       18.21%  

Residential mortgage-backed securities

    169,367       737       (999)       169,105       23.09%  

CMO

    213,145       -       (9,998)       203,147       29.06%  

Municipal bonds

    217,395       1,819       (2,859)       216,355       29.64%  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total held-to-maturity securities

  $ 733,464       $ 3,120     $ (15,933)       $ 720,651       100.00%  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    December 31, 2018
       Amortized   
Cost
  Gross
   Unrealized   
Holding
Gain
 

 

Gross

   Unrealized   
Holding
Loss

     Fair Value        Total Percent  
    (Dollars in thousands)

Investment securities available-for-sale:

         

Residential mortgage-backed securities

    $ 1,494,106       $ 1,348     $ (20,946)       $ 1,474,508       85.03%  

CMO/REMIC - residential

    217,223       353       (3,525)       214,051       12.34%  

Municipal bonds

    45,621       332       (1,143)       44,810       2.59%  

Other securities

    716       -             716       0.04%  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total available-for-sale securities

    $ 1,757,666       $ 2,033     $ (25,614)       $ 1,734,085       100.00%  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities held-to-maturity:

         

Government agency/GSE

    $ 138,274       $ 572       $ (2,622)       $ 136,224       18.57%  

Residential mortgage-backed securities

    153,874       -       (3,140)       150,734       20.67%  

CMO

    215,336       -       (12,081)       203,255       28.93%  

Municipal bonds

    236,956       556       (6,188)       231,324       31.83%  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total held-to-maturity securities

    $ 744,440       $ 1,128       $ (24,031)       $ 721,537       100.00%  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15


Table of Contents

The following table provides information about the amount of interest income earned on investment securities which is fully taxable and which is exempt from regular federal income tax.

 

        For the Three Months Ended    
    March 31,
             2019                     2018         
   

 

(Dollars in thousands)

Investment securities available-for-sale:

   

Taxable

    $ 10,309       $ 11,445  

Tax-advantaged

    336       423  
 

 

 

 

 

 

 

 

Total interest income from available-for-sale securities

    10,645       11,868  
 

 

 

 

 

 

 

 

Investment securities held-to-maturity:

   

Taxable

    2,910       2,878  

Tax-advantaged

    1,615       1,887  
 

 

 

 

 

 

 

 

Total interest income from held-to-maturity securities

    4,525       4,765  
 

 

 

 

 

 

 

 

Total interest income from investment securities

    $ 15,170       $ 16,633  
 

 

 

 

 

 

 

 

Approximately 89% of the total investment securities portfolio at March 31, 2019 represents securities issued by the U.S. government or U.S. government-sponsored enterprises, with the implied guarantee of payment of principal and interest.

The tables below show the Company’s investment securities’ gross unrealized losses and fair value by investment category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2019 and December 31, 2018. Management has reviewed individual securities to determine whether a decline in fair value below the amortized cost basis is other-than-temporary. The unrealized losses on these securities were primarily attributed to changes in interest rates. The issuers of these securities have not, to our knowledge, evidenced any cause for default on these securities. These securities have fluctuated in value since their purchase dates as market rates have fluctuated. However, we have the ability and the intention to hold these securities until their fair values recover to cost or maturity. As such, management does not deem these securities to be other-than-temporarily-Impaired (“OTTI”).

 

    March 31, 2019
        Less Than 12 Months           12 Months or Longer           Total    
    Fair Value   Gross
Unrealized
Holding Losses
  Fair Value  

 

Gross
Unrealized
Holding Losses

  Fair Value   Gross
Unrealized
Holding
Losses
   

 

(Dollars in thousands)

Investment securities available-for-sale:

           

Residential mortgage-backed securities

    $ -       $       $ 703,134       $ (8,540)       $ 703,134       $ (8,540)  

CMO/REMIC - residential

    66             160,926       (2,301)       160,992       (2,301)  

Municipal bonds

    -             16,689       (388)       16,689       (388)  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total available-for-sale securities

    $ 66       $       $ 880,749       $ (11,229)       $ 880,815       $ (11,229)  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities held-to-maturity:

           

Government agency/GSE

    $ 26,291       $ (122)       $ 60,153       $ (1,955)       $ 86,444       $ (2,077)  

Residential mortgage-backed securities

    -             86,568       (999)       86,568       (999)  

CMO

    -             203,148       (9,998)       203,148       (9,998)  

Municipal bonds

    -             64,790       (2,859)       64,790       (2,859)  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total held-to-maturity securities

    $ 26,291       $ (122)       $ 414,659       $ (15,811)       $     440,950       $     (15,933)  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16


Table of Contents
        
December 31, 2018
        Less Than 12 Months           12 Months or Longer           Total    
    Fair Value   Gross
Unrealized
Holding Losses
  Fair Value  

 

Gross
Unrealized
Holding Losses

  Fair Value   Gross
Unrealized
Holding
Losses
   

 

(Dollars in thousands)

Investment securities available-for-sale:

           

Residential mortgage-backed securities

    $ 692,311       $ (4,864)       $ 593,367       $ (16,082)       $ 1,285,678       $ (20,946)  

CMO/REMIC - residential

    36,582       (365)       135,062       (3,160)       171,644       (3,525)  

Municipal bonds

    9,568       (188)       14,181       (955)       23,749       (1,143)  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total available-for-sale securities

    $ 738,461       $ (5,417)       $ 742,610       $ (20,197)       $ 1,481,071       $ (25,614)  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities held-to-maturity:

           

Government agency/GSE

    $ 7,479       $ (15)       $ 54,944       $ (2,607)       $ 62,423       $ (2,622)  

Residential mortgage-backed securities

    59,871       (484)       90,863       (2,656)       150,734       (3,140)  

CMO

    -             203,254       (12,081)       203,254       (12,081)  

Municipal bonds

    70,989       (778)       77,723       (5,410)       148,712       (6,188)  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total held-to-maturity securities

    $ 138,339       $ (1,277)       $ 426,784       $ (22,754)       $ 565,123       $     (24,031)  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2019 and December 31, 2018, investment securities having a carrying value of approximately $1.53 billion and $1.66 billion, respectively, were pledged to secure public deposits, short and long-term borrowings, and for other purposes as required or permitted by law.

The amortized cost and fair value of debt securities at March 31, 2019, by contractual maturity, are shown in the table below. Although mortgage-backed and CMO/REMIC securities have contractual maturities through 2057, expected maturities will differ from contractual maturities because borrowers may have the right to prepay such obligations without penalty. Mortgage-backed and CMO/REMIC securities are included in maturity categories based upon estimated average lives which incorporate estimated prepayment speeds.

 

    March 31, 2019
    Available-for-sale   Held-to-maturity
      Amortized  
Cost
    Fair Value    

 

  Amortized  
Cost

    Fair Value  
   

 

(Dollars in thousands)

Due in one year or less

    $ 11,947       $ 12,113       $ 500       $ 506  

Due after one year through five years

    1,481,462       1,479,161       264,136       254,886  

Due after five years through ten years

    157,640       155,816       232,213       231,964  

Due after ten years

    26,683       26,411       236,615       233,295  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investment securities

    $ 1,677,732       $ 1,673,501       $ 733,464       $ 720,651  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The investment in FHLB stock is periodically evaluated for impairment based on, among other things, the capital adequacy of the FHLB and its overall financial condition. No impairment losses have been recorded through March 31, 2019.

 

6.

ACQUIRED SJB ASSETS AND FDIC LOSS SHARING ASSET

FDIC Assisted Acquisition

On October 16, 2009, the Bank acquired San Joaquin Bank (“SJB”) and entered into loss sharing agreements with the Federal Deposit Insurance Corporation (“FDIC”) that are more fully discussed in Note 3 – Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2018. The acquisition has been accounted for under the purchase method of accounting. The assets and liabilities were recorded at their estimated fair values as of the October 16, 2009 acquisition date. The acquired loans were accounted for as Purchase Credit Impaired (“PCI”) loans.

At March 31, 2019, the remaining discount associated with the PCI loans was zero. The loss sharing agreement for commercial loans expired October 16, 2014. The loss sharing agreement with the FDIC for single-family residential loans, which would have expired on October 16, 2019, was terminated by the Bank on July 20, 2018.

 

17


Table of Contents

The following table provides a summary of PCI loans and lease finance receivables by type and by internal risk ratings (credit quality indicators) for the periods indicated.

 

                                                     
    March 31, 2019   December 31, 2018
    (Dollars in thousands)

Commercial and industrial

    $ 616       $ 519  

SBA

    1,235       1,258  

Real estate:

   

Commercial real estate

    13,183       14,407  

Construction

    -       -  

SFR mortgage

    141       145  

Dairy & livestock and agribusiness

    -       700  

Municipal lease finance receivables

    -       -  

Consumer and other loans

    181       185  
 

 

 

 

 

 

 

 

Gross PCI loans

    15,356       17,214  

Less: Purchase accounting discount

    -       -  
 

 

 

 

 

 

 

 

Gross PCI loans, net of discount

    15,356       17,214  

Less: Allowance for PCI loan losses

    (180     (204
 

 

 

 

 

 

 

 

Net PCI loans

    $ 15,176       $ 17,010  
 

 

 

 

 

 

 

 

Credit Quality Indicators

The following table summarizes gross PCI loans by internal risk ratings for the periods indicated.

 

                                                     
    March 31, 2019   December 31, 2018
    (Dollars in thousands)

Pass

    $ 13,993       $ 15,816  

Special mention

    1,152       1,174  

Substandard

    211       224  

Doubtful & loss

    -       -  
 

 

 

 

 

 

 

 

Total gross PCI loans

    $ 15,356       $ 17,214  
 

 

 

 

 

 

 

 

 

18


Table of Contents
7.

LOANS AND LEASE FINANCE RECEIVABLES AND ALLOWANCE FOR LOAN LOSSES

The following table provides a summary of the Company’s total loans and lease finance receivables, excluding PCI loans, by type.

 

                                                     
    March 31, 2019   December 31, 2018
    (Dollars in thousands)

Commercial and industrial

    $ 957,126       $ 1,002,209  

SBA

    337,957       350,043  

Real estate:

   

Commercial real estate

    5,388,866       5,394,229  

Construction

    121,912       122,782  

SFR mortgage

    285,787       296,504  

Dairy & livestock and agribusiness

    322,321       393,843  

Municipal lease finance receivables

    61,249       64,186  

Consumer and other loans

    120,768       128,429  
 

 

 

 

 

 

 

 

Gross loans, excluding PCI loans

    7,595,986       7,752,225  

Less: Deferred loan fees, net

    (4,479     (4,828
 

 

 

 

 

 

 

 

Gross loans, excluding PCI loans, net of deferred loan fees

    7,591,507       7,747,397  

Less: Allowance for loan losses

    (65,021     (63,409
 

 

 

 

 

 

 

 

Net loans, excluding PCI loans

    7,526,486       7,683,988  
 

 

 

 

 

 

 

 

PCI Loans

    15,356       17,214  

Discount on PCI loans

    -       -  

Less: Allowance for loan losses

    (180     (204
 

 

 

 

 

 

 

 

PCI loans, net

    15,176       17,010  
 

 

 

 

 

 

 

 

Total loans and lease finance receivables

    $ 7,541,662       $ 7,700,998  
 

 

 

 

 

 

 

 

As of March 31, 2019, 76.31% of the Company’s total gross loan portfolio (excluding PCI loans) consisted of real estate loans, 70.94% of which consisted of commercial real estate loans. Substantially all of the Company’s real estate loans and construction loans are secured by real properties located in California. As of March 31, 2019, $231.1 million, or 4.29% of the total commercial real estate loans included loans secured by farmland, compared to $229.8 million, or 4.26%, at December 31, 2018. The loans secured by farmland included $124.2 million for loans secured by dairy & livestock land and $106.9 million for loans secured by agricultural land at March 31, 2019, compared to $126.9 million for loans secured by dairy & livestock land and $102.9 million for loans secured by agricultural land at December 31, 2018. As of March 31, 2019, dairy & livestock and agribusiness loans of $322.3 million were comprised of $264.8 million for dairy & livestock loans and $57.6 million for agribusiness loans, compared to $340.5 million for dairy & livestock loans and $53.3 million for agribusiness loans at December 31, 2018.

At March 31, 2019, the Company held approximately $3.79 billion of total fixed rate loans, including PCI loans.

At March 31, 2019 and December 31, 2018, loans totaling $6.18 billion and $5.71 billion, respectively, were pledged to secure the borrowings and available lines of credit from the FHLB and the Federal Reserve Bank.

There were no outstanding loans held-for-sale as of March 31, 2019 and December 31, 2018.

Credit Quality Indicators

An important element of our approach to credit risk management is our loan risk rating system. The originating officer assigns each loan an initial risk rating, which is reviewed and confirmed or changed, as appropriate, by credit management. Approvals are made based upon the amount of inherent credit risk specific to the transaction and are reviewed for appropriateness by senior line and credit management personnel. Credits are monitored by line and credit management personnel for deterioration or improvement in a borrower’s financial condition, which would impact the ability of the borrower to perform under the contract. Risk ratings are adjusted as necessary.

 

19


Table of Contents

Loans are risk rated into the following categories (Credit Quality Indicators): Pass, Special Mention, Substandard, Doubtful and Loss. Each of these groups is assessed for the proper amount to be used in determining the adequacy of our allowance for losses. These categories can be described as follows:

Pass — These loans, including loans on the Bank’s internal watch list, range from minimal credit risk to lower than average, but still acceptable, credit risk. Watch list loans usually require more than normal management attention. Loans on the watch list may involve borrowers with adverse financial trends, higher debt/equity ratios, or weaker liquidity positions, but not to the degree of being considered a defined weakness or problem loan where risk of loss may be apparent.

Special Mention — Loans assigned to this category have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date. Special mention assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

Substandard — Loans classified as substandard are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. Substandard loans are characterized by the distinct possibility that the Company will sustain some loss if deficiencies are not corrected.

Doubtful — Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or the liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

Loss — Loans classified as loss are considered uncollectible and of such little value that their continuance as bankable assets 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 this asset with insignificant value even though partial recovery may be affected in the future.

The following table summarizes loans by type, excluding PCI loans, according to our internal risk ratings for the periods presented.

 

                                                                                              
    March 31, 2019
    Pass   Special
Mention
  Substandard (1)   Doubtful &
Loss
  Total
    (Dollars in thousands)

Commercial and industrial

    $ 913,059       $ 32,685       $ 11,382       $ -       $ 957,126  

SBA

    322,393       7,704       7,860       -       337,957  

Real estate:

         

Commercial real estate

         

Owner occupied

    1,986,030       96,262       16,849       -       2,099,141  

Non-owner occupied

    3,279,696       9,290       739       -       3,289,725  

Construction

         

Speculative

    120,801       -       -       -       120,801  

Non-speculative

    1,111       -       -       -       1,111  

SFR mortgage

    278,962       3,287       3,538       -       285,787  

Dairy & livestock and agribusiness

    261,438       50,451       10,432       -       322,321  

Municipal lease finance receivables

    60,745       504       -       -       61,249  

Consumer and other loans

    118,596       1,215       957       -       120,768  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross loans, excluding PCI loans

    $ 7,342,831       $ 201,398       $ 51,757       $ -       $ 7,595,986  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (1)

Includes $19.9 million of classified loans acquired from CB in the third quarter of 2018.

 

20


Table of Contents
                                                                                              
    December 31, 2018
    Pass   Special
Mention
  Substandard (1)   Doubtful &
Loss
  Total
    (Dollars in thousands)

Commercial and industrial

    $ 961,909       $ 29,358     $ 10,942     $ -       $ 1,002,209  

SBA

    336,033       7,375       6,635       -       350,043  

Real estate:

         

Commercial real estate

         

Owner occupied

    2,008,169       95,841       13,980       -       2,117,990  

Non-owner occupied

    3,260,822       9,938       5,479       -       3,276,239  

Construction

         

Speculative

    118,233       -       -       -       118,233  

Non-speculative

    4,549       -       -       -       4,549  

SFR mortgage

    289,607       3,310       3,587       -       296,504  

Dairy & livestock and agribusiness

    350,044       34,586       9,213       -       393,843  

Municipal lease finance receivables

    63,650       536       -       -       64,186  

Consumer and other loans

    126,085       1,263       1,081       -       128,429  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross loans, excluding PCI loans

    $ 7,519,101       $ 182,207     $ 50,917     $ -       $ 7,752,225  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (1)

Includes $19.0 million of classified loans acquired from CB in the third quarter of 2018.

Allowance for Loan Losses (“ALLL”)

The Bank’s Audit and Director Loan Committees provide Board oversight of the ALLL process and approve the ALLL methodology on a quarterly basis.

Our methodology for assessing the appropriateness of the allowance is conducted on a regular basis and considers the Bank’s overall loan portfolio. Refer to Note 3 – Summary of Significant Accounting Policies of the 2018 Annual Report on Form 10-K for the year ended December 31, 2018 for a more detailed discussion concerning the allowance for loan losses.

Management believes that the ALLL was appropriate at March 31, 2019 and December 31, 2018. No assurance can be given that economic conditions which adversely affect the Company’s service areas or other circumstances will not be reflected in increased provisions for loan losses in the future.

The following tables present the balance and activity related to the allowance for loan losses for held-for-investment loans by type for the periods presented.

 

                                                                                              
    For the Three Months Ended March 31, 2019
     Ending Balance 
December  31,
2018
  Charge-offs   Recoveries   Provision for
(Recapture of)
Loan Losses
   Ending Balance 
March 31, 2019
    (Dollars in thousands)

Commercial and industrial

    $ 7,520       $ -           $ 110       $ (31     $ 7,599  

SBA

    1,062       (20     5       232       1,279  

Real estate:

      -           -          

Commercial real estate

    44,934       -           -           1,144       46,078  

Construction

    981       -           3       (120     864  

SFR mortgage

    2,196       -           68       (76     2,188  

Dairy & livestock and agribusiness

    5,215       (78     -           562       5,699  

Municipal lease finance receivables

    775       -           -           (37     738  

Consumer and other loans

    726       (1     1       (150     576  

PCI loans

    204       -           -           (24     180  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total allowance for loan losses

    $ 63,613       $ (99     $ 187       $ 1,500       $ 65,201  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21


Table of Contents
                                                                                              
    For the Three Months Ended March 31, 2018
     Ending Balance 
December 31,
2017
  Charge-offs   Recoveries   (Recapture of)
Provision for
Loan Losses
   Ending Balance 
March 31, 2018
    (Dollars in thousands)

Commercial and industrial

    $ 7,280       $ -           $ 10       $ 209       $ 7,499  

SBA

    869       -           5       10       884  

Real estate:

      -           -          

Commercial real estate

    41,722       -           -           141       41,863  

Construction

    984       -           1,334       (1,331     987  

SFR mortgage

    2,112       -           -           90       2,202  

Dairy & livestock and agribusiness

    4,647       -           -           19       4,666  

Municipal lease finance receivables

    851       -           -           (17     834  

Consumer and other loans

    753       (7     8       (66     688  

PCI loans

    367       -           -           (55     312  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total allowance for loan losses

    $ 59,585       $ (7     $ 1,357       $ (1,000     $ 59,935  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following tables present the recorded investment in loans held-for-investment and the related allowance for loan losses by loan type, based on the Company’s methodology for determining the allowance for loan losses for the periods presented. Acquired loans are also supported by a credit discount established through the determination of fair value for the acquired loan portfolio.

 

    March 31, 2019
    Recorded Investment in Loans   Allowance for Loan Losses
    Individually
 Evaluated for 
Impairment
  Collectively
 Evaluated for 
Impairment
  Acquired with
Deterioriated
 Credit Quality 
  Individually
  Evaluated for  
Impairment
  Collectively
  Evaluated for  
Impairment
  Acquired with
Deterioriated
 Credit Quality   
            (Dollars in thousands)        

Commercial and industrial

    $ 8,512       $ 948,614       $ -       $ 117       $ 7,482       $ -  

SBA

    4,661       333,296       -       317       962       -  

Real estate:

           

  Commercial real estate

    1,589       5,387,277       -       -       46,078       -  

  Construction

    -       121,912       -       -       864       -  

  SFR mortgage

    5,051       280,736       -       -       2,188       -  

Dairy & livestock and agribusiness

    -       322,321       -       -       5,699       -  

Municipal lease finance receivables

    -       61,249       -       -       738       -  

Consumer and other loans

    477       120,291       -       1       575       -  

PCI loans

    -       -       15,356       -       -       180  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total

    $ 20,290       $ 7,575,696       $ 15,356       $ 435       $ 64,586       $ 180  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    March 31, 2018
    Recorded Investment in Loans   Allowance for Loan Losses
    Individually
 Evaluated for 
Impairment
  Collectively
 Evaluated for 
Impairment
  Acquired with
Deterioriated
 Credit Quality 
  Individually
  Evaluated for  
Impairment
  Collectively
  Evaluated for  
Impairment
  Acquired with
Deterioriated
 Credit Quality   
            (Dollars in thousands)        

Commercial and industrial

    $ 432       $ 513,797       $ -       $ -       $ 7,499       $ -  

SBA

    1,201       122,231       -       -       884       -  

Real estate:

           

  Commercial real estate

    7,992       3,403,224       -       -       41,863       -  

  Construction

    -       79,898       -       -       987       -  

  SFR mortgage

    3,576       234,042       -       -       2,202       -  

Dairy & livestock and agribusiness

    818       275,561       -       -       4,666       -  

Municipal lease finance receivables

    -       67,892       -       -       834       -  

Consumer and other loans

    438       63,721       -       -       688       -  

PCI loans

    -       -       25,861       -       -       312  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total

    $ 14,457       $ 4,760,366       $ 25,861       $ -       $ 59,623       $ 312  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22


Table of Contents

Past Due and Nonperforming Loans

We seek to manage asset quality and control credit risk through diversification of the loan portfolio and the application of policies designed to promote sound underwriting and loan monitoring practices. The Bank’s Credit Management Division is in charge of monitoring asset quality, establishing credit policies and procedures and enforcing the consistent application of these policies and procedures across the Bank. Reviews of nonperforming, past due loans and larger credits, designed to identify potential charges to the allowance for loan losses, and to determine the adequacy of the allowance, are conducted on an ongoing basis. These reviews consider such factors as the financial strength of borrowers and any guarantors, the value of the applicable collateral, loan loss experience, estimated loan losses, growth in the loan portfolio, prevailing economic conditions and other factors. Refer to Note 3 – Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2018, for additional discussion concerning the Bank’s policy for past due and nonperforming loans.

A loan is reported as a TDR when the Bank grants a concession(s) to a borrower experiencing financial difficulties that the Bank would not otherwise consider. Examples of such concessions include a reduction in the interest rate, deferral of principal or accrued interest, extending the payment due dates or loan maturity date(s), or providing a lower interest rate than would be normally available for new debt of similar risk. As a result of one or more of these concessions, restructured loans are classified as impaired. Impairment reserves on non-collateral dependent restructured loans are measured by comparing the present value of expected future cash flows on the restructured loans discounted at the interest rate of the original loan agreement to the carrying value of the loan. These impairment reserves are recognized as a specific component to be provided for in the allowance for loan losses.

When we identify a loan as impaired, we measure the loan for potential impairment using discounted cash flows, unless the loan is determined to be collateral dependent. In these cases, we use the current fair value of collateral, less selling costs. Generally, the determination of fair value is established through obtaining external appraisals of the collateral.

The following tables present the recorded investment in, and the aging of, past due and nonaccrual loans, excluding PCI loans, by type of loans for the periods presented.

 

     March 31, 2019
     30-59 Days
Past Due
   60-89 Days
Past Due
    Total Past Due 
and Accruing
   Nonaccrual
(1) (3)
   Current    Total Loans
  and Financing  
Receivables
     (Dollars in thousands)

Commercial and industrial

     $ 339        $ 30        $ 369        $ 8,388        $ 948,369        $ 957,126  

SBA

     601        -        601        4,098        333,258        337,957  

Real estate:

                 

 Commercial real estate

                 

  Owner occupied

     -        -        -        519        2,098,622        2,099,141  

  Non-owner occupied

     124        -        124        615        3,288,986        3,289,725  

 Construction

                 

  Speculative (2)

     -        -        -        -        120,801        120,801  

  Non-speculative

     -        -        -        -        1,111        1,111  

 SFR mortgage

     -        -        -        2,894        282,893        285,787  

Dairy & livestock and agribusiness

     -        -        -        -        322,321        322,321  

Municipal lease finance receivables

     -        -        -        -        61,249        61,249  

Consumer and other loans

     98        3        101        477        120,190        120,768  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 Total gross loans, excluding PCI loans

     $         1,162        $         33        $ 1,195        $       16,991        $     7,577,800        $ 7,595,986  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

  (1)

As of March 31, 2019, $1.4 million of nonaccruing loans were current, $2.1 million were 30-59 days past due, zero were 60-89 days past due and $13.5 million were 90+ days past due.

  (2)

Speculative construction loans are generally for properties where there is no identified buyer or renter.

  (3)

Includes $13.7 million of nonaccrual loans acquired from CB in the third quarter of 2018.

 

23


Table of Contents
     December 31, 2018
     30-59 Days
Past Due
   60-89 Days
Past Due
    Total Past Due 
and Accruing
   Nonaccrual
(1) (3)
   Current    Total Loans
  and Financing  
Receivables
     (Dollars in thousands)

Commercial and industrial

     $ 820        $ 89        $ 909        $ 7,490        $ 993,810        $ 1,002,209  

SBA

     1,172        135        1,307        2,892        345,844        350,043  

Real estate:

                 

 Commercial real estate

                 

  Owner occupied

     2,439        350        2,789        589        2,114,612        2,117,990  

  Non-owner occupied

     -        -        -        5,479        3,270,760        3,276,239  

 Construction

                 

  Speculative (2)

     -        -        -        -        118,233        118,233  

  Non-speculative

     -        -        -        -        4,549        4,549  

 SFR mortgage

     -        285        285        2,937        293,282        296,504  

Dairy & livestock and agribusiness

     -        -        -        78        393,765        393,843  

Municipal lease finance receivables

     -        -        -        -        64,186        64,186  

Consumer and other loans

     -        -        -        486        127,943        128,429  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  Total gross loans, excluding PCI loans

     $         4,431        $         859        $ 5,290        $       19,951        $     7,726,984      $ 7,752,225  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

  (1)

As of December 31, 2018, $2.3 million of nonaccruing loans were current, $33,000 were 30-59 days past due, $57,000 were 60-89 days past due and $17.6 million were 90+ days past due.    

  (2)

Speculative construction loans are generally for properties where there is no identified buyer or renter.    

  (3)

Includes $12.3 million of nonaccrual loans acquired from CB in the third quarter of 2018.

Impaired Loans

At March 31, 2019, the Company had impaired loans, excluding PCI loans, of $20.3 million. Impaired loans included $8.4 million of nonaccrual commercial and industrial loans, $2.9 million of nonaccrual single-family residential (“SFR”) mortgage loans, $4.1 million of nonaccrual Small Business Administration (“SBA”) loans, $1.1 million of nonaccrual commercial real estate loans, and $477,000 of nonaccrual consumer and other loans. These impaired loans included $3.6 million of loans whose terms were modified in a troubled debt restructuring, of which $277,000 were classified as nonaccrual. The remaining balance of $3.3 million consisted of 12 loans performing according to the restructured terms. The impaired loans had a specific allowance of $435,000 at March 31, 2019. At December 31, 2018, the Company had classified as impaired, loans, excluding PCI loans, with a balance of $23.5 million with a related allowance of $561,000.

 

24


Table of Contents

The following tables present information for held-for-investment loans, excluding PCI loans, individually evaluated for impairment by type of loans, as and for the periods presented.

 

                                                                                    
     As of and For the Three Months Ended
March 31, 2019
     Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
   Interest
Income
Recognized
     (Dollars in thousands)

With no related allowance recorded:

              

Commercial and industrial

     $ 8,208        $ 12,317        $ -            $ 8,230        $ 2  

SBA

     3,400        5,779        -            3,511        11  

Real estate:

              

Commercial real estate

              

Owner occupied

     519        618        -            521        -  

Non-owner occupied

     1,070        1,231        -            1,084        7  

Construction

              

Speculative

     -            -            -            -            -  

Non-speculative

     -            -            -            -            -  

SFR mortgage

     5,051        5,865        -            5,082        21  

Dairy & livestock and agribusiness

     -            -            -            -        -  

Municipal lease finance receivables

     -            -            -            -        -  

Consumer and other loans

     476        625        -            482        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     18,724        26,435        -            18,910        41  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

With a related allowance recorded:

              

Commercial and industrial

     304        309        117        323        -      

SBA

     1,261        1,236        317        1,261        -      

Real estate:

              

Commercial real estate

              

Owner occupied

     -            -            -            -            -      

Non-owner occupied

     -            -            -            -            -      

Construction

              

Speculative

     -            -            -            -            -      

Non-speculative

     -            -            -            -            -      

SFR mortgage

     -            -            -            -            -      

Dairy & livestock and agribusiness

     -            -            -            -            -      

Municipal lease finance receivables

     -            -            -            -            -      

Consumer and other loans

     1        1        1        1        -      
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     1,566        1,546        435        1,585        -      
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 Total impaired loans

     $ 20,290        $ 27,981        $ 435        $ 20,495        $ 41  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

25


Table of Contents
                                                                                    
     As of and For the Three Months Ended
March 31, 2018
     Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
   Interest
Income
Recognized
     (Dollars in thousands)

With no related allowance recorded:

              

Commercial and industrial

     $ 432        $ 986        $ -            $ 461        $ 2  

SBA

     1,201        1,327        -            1,220        12  

Real estate:

              

Commercial real estate

              

Owner occupied

     4,332        4,755        -            4,348        -      

Non-owner occupied

     3,660        5,033        -            3,715        22  

Construction

              

Speculative

     -            -            -            -            -      

Non-speculative

     -            -            -            -            -      

SFR mortgage

     3,576        4,236        -            3,599        25  

Dairy & livestock and agribusiness

     818        1,091        -            826        -      

Municipal lease finance receivables

     -            -            -            -            -      

Consumer and other loans

     438        640        -            519        -      
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     14,457        18,068        -            14,688        61  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

With a related allowance recorded:

              

Commercial and industrial

     -            -            -            -            -      

SBA

     -            -            -            -            -      

Real estate:

              

Commercial real estate

              

Owner occupied

     -            -            -            -            -      

Non-owner occupied

     -            -            -            -            -      

Construction

              

Speculative

     -            -            -            -            -      

Non-speculative

     -            -            -            -            -      

SFR mortgage

     -            -            -            -            -      

Dairy & livestock and agribusiness

     -            -            -            -            -      

Municipal lease finance receivables

     -            -            -            -            -      

Consumer and other loans

     -            -            -            -            -      
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     -            -            -            -            -      
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total impaired loans

     $ 14,457        $ 18,068        $ -            $ 14,688        $ 61  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

26


Table of Contents
                                                        
     As of December 31, 2018
     Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
     (Dollars in thousands)

With no related allowance recorded:

        

Commercial and industrial

     $ 7,436        $ 11,457        $ -      

SBA

     3,467        5,746        -      

Real estate:

        

Commercial real estate

        

Owner occupied

     589        705        -      

Non-owner occupied

     2,808        4,324        -      

Construction

        

Speculative

     -            -            -      

Non-speculative

     -            -            -      

SFR mortgage

     5,349        6,270        -      

Dairy & livestock and agribusiness

     -            -            -      

Municipal lease finance receivables

     -            -            -      

Consumer and other loans

     418        526        -      
  

 

 

 

  

 

 

 

  

 

 

 

Total

     20,067        29,028        -      
  

 

 

 

  

 

 

 

  

 

 

 

With a related allowance recorded:

        

Commercial and industrial

     189        191        3  

SBA

     -            -            -      

Real estate:

        

Commercial real estate

        

Owner occupied

     -            -            -      

Non-owner occupied

     3,143        3,144        478  

Construction

        

Speculative

     -            -            -      

Non-speculative

     -            -            -      

SFR mortgage

     -            -            -      

Dairy & livestock and agribusiness

     78        78        12  

Municipal lease finance receivables

     -            -            -      

Consumer and other loans

     68        100        68  
  

 

 

 

  

 

 

 

  

 

 

 

Total

     3,478        3,513        561  
  

 

 

 

  

 

 

 

  

 

 

 

 Total impaired loans

     $ 23,545        $ 32,541        $ 561  
  

 

 

 

  

 

 

 

  

 

 

 

The Company recognizes the charge-off of the impairment allowance on impaired loans in the period in which a loss is identified for collateral dependent loans. Therefore, the majority of the nonaccrual loans as of March 31, 2019, December 31, 2018 and March 31, 2018 have already been written down to the estimated net realizable value. An allowance is recorded on impaired loans for the following: nonaccrual loans where a charge-off is not yet processed, nonaccrual SFR mortgage loans where there is a potential modification in process, or on smaller balance non-collateral dependent loans.

Reserve for Unfunded Loan Commitments

The allowance for off-balance sheet credit exposure relates to commitments to extend credit, letters of credit and undisbursed funds on lines of credit. The Company evaluates credit risk associated with the off-balance sheet loan commitments at the same time it evaluates credit risk associated with the loan and lease portfolio. There was no provision or recapture of provision for unfunded loan commitments for the three months ended March 31, 2019 and 2018. As of March 31, 2019 and December 31, 2018, the balance in this reserve was $9.0 million and was included in other liabilities.

 

27


Table of Contents

Troubled Debt Restructurings (“TDRs”)

Loans that are reported as TDRs are considered impaired and charge-off amounts are taken on an individual loan basis, as deemed appropriate. The majority of restructured loans are loans for which the terms of repayment have been renegotiated, resulting in a reduction in interest rate or deferral of principal. Refer to Note 3 – Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2018 for a more detailed discussion regarding TDRs.

As of March 31, 2019, there were $3.6 million of loans classified as a TDR, of which $3.3 million were performing and $277,000 were nonperforming. TDRs on accrual status are comprised of loans that were accruing interest at the time of restructuring or have demonstrated repayment performance in compliance with the restructured terms for a sustained period and for which the Company anticipates full repayment of both principal and interest. At March 31, 2019, performing TDRs were comprised of eight SFR mortgage loans of $2.2 million, one SBA loan of $563,000, one commercial real estate loan of $455,000, and two commercial and industrial loans of $124,000.

The majority of TDRs have no specific allowance allocated as any impairment amount is normally charged off at the time a probable loss is determined. We have allocated zero and $490,000 of specific allowance to TDRs as of March 31, 2019 and December 31, 2018, respectively.

The following table provides a summary of the activity related to TDRs for the periods presented.

 

                                     
     For the Three Months Ended
     March 31,
     2019    2018
     (Dollars in thousands)

Performing TDRs:

     

Beginning balance

   $ 3,594        $ 4,809  

New modifications

     -        -  

Payoffs/payments, net and other

     (295      (524

TDRs returned to accrual status

     -        -  

TDRs placed on nonaccrual status

     -        -  
  

 

 

 

  

 

 

 

Ending balance

     $ 3,299        $ 4,285  
  

 

 

 

  

 

 

 

Nonperforming TDRs:

     

Beginning balance

     $ 3,509        $ 4,200  

New modifications

     -        -  

Charge-offs

     (78      -  

Transfer to OREO

     (2,275      -  

Payoffs/payments, net and other

     (879      (291

TDRs returned to accrual status

     -        -  

TDRs placed on nonaccrual status

     -        -  
  

 

 

 

  

 

 

 

Ending balance

     $ 277        $ 3,909  
  

 

 

 

  

 

 

 

Total TDRs

     $ 3,576        $ 8,194  
  

 

 

 

  

 

 

 

There were no loans that were modified as TDRs during the three months ended March 31, 2019 and 2018.

As of March 31, 2019 and 2018, there were no loans that were previously modified as a TDR within the previous 12 months that subsequently defaulted during the three months ended March 31, 2019 and 2018, respectively.

 

28


Table of Contents
8.

EARNINGS PER SHARE RECONCILIATION

Basic earnings per common share are computed by dividing income allocated to common stockholders by the weighted-average number of common shares outstanding during each period. The computation of diluted earnings per common share considers the number of shares issuable upon the assumed exercise of outstanding common stock options. Antidilutive common shares are not included in the calculation of diluted earnings per common share. For the three months ended March 31, 2019 and 2018, shares deemed to be antidilutive, and thus excluded from the computation of earnings per common share, were 396,000 and 16,000, respectively.

The table below shows earnings per common share and diluted earnings per common share, and reconciles the numerator and denominator of both earnings per common share calculations.

 

                                                 
     For the Three Months
Ended March 31,
     2019    2018
     (In thousands, except per share amounts)

Earnings per common share:

     

Net earnings

     $ 51,642        $ 34,913  

  Less: Net earnings allocated to restricted stock

     141        108  
  

 

 

 

  

 

 

 

Net earnings allocated to common shareholders

     $ 51,501        $ 34,805  
  

 

 

 

  

 

 

 

Weighted average shares outstanding

     139,615        109,859  

Basic earnings per common share

     $ 0.37        $ 0.32  
  

 

 

 

  

 

 

 

Diluted earnings per common share:

     

Net income allocated to common shareholders

     51,501        34,805  
  

 

 

 

  

 

 

 

  Weighted average shares outstanding

     139,615        109,859  

  Incremental shares from assumed exercise of outstanding options

     216        364  
  

 

 

 

  

 

 

 

Diluted weighted average shares outstanding

     139,831        110,223  

Diluted earnings per common share

     $ 0.37        $ 0.32  
  

 

 

 

  

 

 

 

 

29


Table of Contents
9.

FAIR VALUE INFORMATION

Fair Value Hierarchy

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.

The following disclosure provides the fair value information for financial assets and liabilities as of March 31, 2019. The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels (Level 1, Level 2 and Level 3).

 

  ·  

Level 1 – Quoted prices in active markets for identical assets or liabilities in active markets that are accessible at the measurement date.

 

  ·  

Level 2 – Observable inputs other than Level 1, including quoted prices for similar assets and liabilities in active markets, quoted prices in less active markets, or other observable inputs or model derived valuations that can be corroborated by observable market data, either directly or indirectly, for substantially the full term of the financial instrument. 

 

  ·  

Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable. These valuation methodologies generally include pricing models, discounted cash flow models, or a determination of fair value that requires significant management judgment or estimation.

There were no transfers in and out of Level 1 and Level 2 during the three months ended March 31, 2019 and 2018.

 

30


Table of Contents

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The tables below present the balances of assets and liabilities measured at fair value on a recurring basis for the periods presented.

 

      Carrying Value at  
March 31, 2019
  Quoted Prices in
  Active Markets for  
Identical Assets

(Level 1)
    Significant Other
  Observable Inputs  
(Level 2)
  Significant
Unobservable Inputs
(Level 3)
 
    (Dollars in thousands)

Description of assets

       

Investment securities - AFS:

       

Residential mortgage-backed securities

    $ 1,422,504       $       $ 1,422,504       $  

CMO/REMIC - residential

    205,125             205,125        

Municipal bonds

    45,085             45,085        

Other securities

    787             787        
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

  Total investment securities - AFS

    1,673,501             1,673,501        

Interest rate swaps

    4,418             4,418        
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Total assets

    $ 1,677,919       $       $ 1,677,919       $  
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Description of liability

       

Interest rate swaps

    $ 4,418       $       $ 4,418       $  
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Total liabilities

    $ 4,418       $       $ 4,418       $  
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 
    Carrying Value at
December 31, 2018
  Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
    Significant Other
Observable Inputs
(Level 2)
  Significant
Unobservable Inputs
(Level 3)
 
    (Dollars in thousands)

Description of assets

       

Investment securities - AFS:

       

Residential mortgage-backed securities

    $ 1,474,508       $       $ 1,474,508       $  

CMO/REMIC - residential

    214,051             214,051        

Municipal bonds

    44,810             44,810        

Other securities

    716             716        
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

  Total investment securities - AFS

    1,734,085             1,734,085        

Interest rate swaps

    1,938             1,938        
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Total assets

    $ 1,736,023       $       $ 1,736,023       $  
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Description of liability

       

Interest rate swaps

    $ 1,938       $       $ 1,938       $  
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Total liabilities

    $ 1,938       $       $ 1,938       $  
 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

31


Table of Contents

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

We may be required to measure certain assets at fair value on a non-recurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower of cost or fair value accounting or impairment write-downs of individual assets.

For assets measured at fair value on a non-recurring basis that were held on the balance sheet at March 31, 2019 and December 31, 2018, respectively, the following tables provide the level of valuation assumptions used to determine each adjustment and the carrying value of the related assets that had losses during the period.

 

    Carrying Value at
March 31, 2019
    Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
    Significant Other
Observable Inputs
(Level 2)
    Significant
Unobservable Inputs
(Level 3)
    Total Losses
For the Three
Months Ended
March 31, 2019
 
    (Dollars in thousands)  

Description of assets

         

Impaired loans, excluding PCI loans:

         

Commercial and industrial

    $ 116        $       $       $ 116        $ 114   

SBA

    1,377                    1,377        338   

Real estate:

                                       

Commercial real estate

                             

Construction

                             

SFR mortgage

                             

Dairy & livestock and agribusiness

                             

Consumer and other loans

                             

Other real estate owned

                             

Asset held-for-sale

                             
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

  Total assets

    $ 1,493        $       $       $ 1,493        $ 452   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Carrying Value at
December 31, 2018
    Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
    Significant Other
Observable Inputs
(Level 2)
    Significant
Unobservable Inputs
(Level 3)
    Total Losses For
the Year Ended
December 31, 2018
 
    (Dollars in thousands)  

Description of assets

         

Impaired loans, excluding PCI loans:

               

Commercial and industrial

    $ 189        $       $       $ 189        $  

SBA

                             

Real estate:

                                       

Commercial real estate

    3,143                    3,143        478   

Construction

                             

SFR mortgage

                             

Dairy & livestock and agribusiness

    78                    78        12   

Consumer and other loans

    68                    68        68   

Other real estate owned

                             

Asset held-for-sale

                             
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

  Total assets

    $ 3,478        $       $       $ 3,478        $ 561   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

32


Table of Contents

Fair Value of Financial Instruments

The following disclosure presents estimated fair value of our financial instruments. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to develop the estimates of fair value. Accordingly, the estimates presented below are not necessarily indicative of the amounts the Company may realize in a current market exchange as of March 31, 2019 and December 31, 2018, respectively. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

 

                                                                                                        
    March 31, 2019
        Estimated Fair Value
    Carrying
Amount
  Level 1   Level 2   Level 3   Total
    (Dollars in thousands)

Assets

         

Total cash and cash equivalents

    $ 172,214     $ 172,214       $ -       $ -       $ 172,214  

Interest-earning balances due from depository
institutions

    7,420       -       7,228       -       7,228  

Investment securities available-for-sale

    1,673,501       -       1,673,501       -       1,673,501  

Investment securities held-to-maturity

    733,464       -       720,651       -       720,651  

Total loans, net of allowance for loan losses

    7,541,662       -       -       7,506,350       7,506,350  

Swaps

    4,418       -       4,418       -       4,418  

Liabilities

         

Deposits:

         

Interest-bearing

    $ 3,555,298       $ -       $ 3,549,970       $ -       $ 3,549,970  

Borrowings

    615,774       -       615,186       -       615,186  

Junior subordinated debentures

    25,774       -       -       21,016       21,016  

Swaps

    4,418       -       4,418       -       4,418  
    December 31, 2018
        Estimated Fair Value
    Carrying
Amount
  Level 1   Level 2   Level 3   Total
    (Dollars in thousands)

Assets

         

Total cash and due from banks

    $ 163,948       $ 163,948       $ -       $ -       $ 163,948  

Interest-earning balances due from depository
institutions

    7,670       -       7,339       -       7,339  

Investment securities available-for-sale

    1,734,085       -       1,734,085       -       1,734,085  

Investment securities held-to-maturity

    744,440       -       721,537       -       721,537  

Total loans, net of allowance for loan losses

    7,700,998       -       -       7,514,964       7,514,964  

Swaps

    1,938       -       1,938       -       1,938  

Liabilities

         

Deposits:

         

Interest-bearing

    $ 3,622,703       $ -       $ 3,614,682       $ -       $ 3,614,682  

Borrowings

    722,255       -       721,601       -       721,601  

Junior subordinated debentures

    25,774       -       -       21,176       21,176  

Swaps

    1,938       -       1,938       -       1,938  

The fair value estimates presented herein are based on pertinent information available to management as of March 31, 2019 and December 31, 2018. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since that date, and therefore, current estimates of fair value may differ significantly from the amounts presented above.

 

33


Table of Contents
10.

DERIVATIVE FINANCIAL INSTRUMENTS

The Bank is exposed to certain risks relating to its ongoing business operations and utilizes interest rate swap agreements (“swaps”) as part of its asset/liability management strategy to help manage its interest rate risk position. As of March 31, 2019, the Bank has entered into 77 interest-rate swap agreements with customers. The Bank then entered into identical offsetting swaps with a counterparty. The swap agreements are not designated as hedging instruments. The purpose of entering into offsetting derivatives not designated as a hedging instrument is to provide the Bank a variable-rate loan receivable and to provide the customer the financial effects of a fixed-rate loan without creating significant volatility in the Bank’s earnings.

The structure of the swaps is as follows. The Bank enters into an interest rate swap with its customers in which the Bank pays the customer a variable rate and the customer pays the Bank a fixed rate, therefore allowing customers to convert variable rate loans to fixed rate loans. At the same time, the Bank enters into a swap with the counterparty bank in which the Bank pays the counterparty a fixed rate and the counterparty in return pays the Bank a variable rate. The net effect of the transaction allows the Bank to receive interest on the loan from the customer at a variable rate based on LIBOR plus a spread. The changes in the fair value of the swaps primarily offset each other and therefore should not have a significant impact on the Company’s results of operations, although the Company does incur credit and counterparty risk with respect to performance on the swap agreements by the Bank’s customer and counterparty, respectively. As a result of the Bank exceeding $10 billion in assets, federal regulations require the Bank, beginning in 2019, to clear most interest rate swaps through a clearing house (“centrally cleared”). These instruments contain language outlining collateral pledging requirements for each counterparty, in which collateral must be posted if market value exceeds certain agreed upon threshold limits. Cash or securities are pledged as collateral. Our interest rate swap derivatives are subject to a master netting arrangement with our counterparties. None of our derivative assets and liabilities are offset in the balance sheet.

We believe our risk of loss associated with our counterparty borrowers related to interest rate swaps is mitigated as the loans with swaps are underwritten to take into account potential additional exposure, although there can be no assurances in this regard since the performance of our swaps is subject to market and counterparty risk.

Balance Sheet Classification of Derivative Financial Instruments

As of March 31, 2019 and December 31, 2018, the total notional amount of the Company’s swaps was $213.5 million, and $195.4 million, respectively. The location of the asset and liability, and their respective fair values are summarized in the tables below.

 

     March 31, 2019  
     Asset Derivatives      Liability Derivatives  
         Balance Sheet    
Location
     Fair
    Value    
         Balance Sheet    
Location
     Fair
    Value    
 
     (Dollars in thousands)  

Derivatives not designated as hedging instruments:

           

Interest rate swaps

     Other assets        $ 4,418          Other liabilities        $ 4,418    
     

 

 

       

 

 

 

Total derivatives

        $ 4,418             $ 4,418    
     

 

 

       

 

 

 
     December 31, 2018  
     Asset Derivatives      Liability Derivatives  
         Balance Sheet    
Location
     Fair
    Value    
         Balance Sheet    
Location
     Fair
    Value    
 
     (Dollars in thousands)  

Derivatives not designated as hedging instruments:

           

Interest rate swaps

     Other assets        $ 1,938          Other liabilities        $ 1,938    
     

 

 

       

 

 

 

Total derivatives

        $ 1,938             $ 1,938    
     

 

 

       

 

 

 

 

34


Table of Contents

The Effect of Derivative Financial Instruments on the Condensed Consolidated Statements of Earnings

The following table summarizes the effect of derivative financial instruments on the condensed consolidated statement of earnings for the periods presented.

 

Derivatives Not Designated as

Hedging Instruments

   Location of Gain Recognized in
  Income on Derivative Instruments  
       Amount of Gain Recognized in Income on  
Derivative Instruments
 
            For the Three Months Ended
March 31,
 
            2019      2018  
            (Dollars in thousands)  

Interest rate swaps

     Other income        $ 384          $ 116    
     

 

 

    

 

 

 

Total

        $ 384          $ 116    
     

 

 

    

 

 

 

 

11.

OTHER COMPREHENSIVE INCOME

The table below provides a summary of the components of other comprehensive income (“OCI”) for the periods presented.

 

    For the Three Months Ended March 31,
    2019   2018
     Before-tax     Tax effect     After-tax     Before-tax     Tax effect     After-tax 
    (Dollars in thousands)

Investment securities:

           

Net change in fair value recorded in accumulated OCI

    $ 19,350       $ (5,720     $ 13,630       $ (31,338     $ 9,265       $ (22,073

Amortization of unrealized losses on securities transferred from available-for-sale to held-to-maturity

    (1,123     332       (791     (832     246       (586
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Net change

    $ 18,227       $ (5,388     $ 12,839       $ (32,170     $ 9,511       $   (22,659
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35


Table of Contents
12.

BALANCE SHEET OFFSETTING

Assets and liabilities relating to certain financial instruments, including, derivatives and securities sold under repurchase agreements (“repurchase agreements”), may be eligible for offset in the condensed consolidated balance sheets as permitted under accounting guidance. As noted above, our interest rate swap derivatives are subject to master netting arrangements. Our interest rate swap derivatives require the Company to pledge investment securities as collateral based on certain risk thresholds. Investment securities that have been pledged by the Company to counterparties continue to be reported in the Company’s condensed consolidated balance sheets unless the Company defaults. We offer a repurchase agreement product to our customers, which include master netting agreements that allow for the netting of collateral positions. This product, known as Citizens Sweep Manager, sells certain of our securities overnight to our customers under an agreement to repurchase them the next day. The repurchase agreements are not offset in the condensed consolidated balances.

 

    Gross Amounts
Recognized in
  Gross Amounts
Offset in the
  Net Amounts of
Assets Presented
  Gross Amounts Not Offset in the
Condensed Consolidated Balance Sheets
   
    the Condensed
Consolidated
Balance Sheets
  Condensed
Consolidated
Balance Sheets
  in the Condensed
Consolidated
Balance Sheets
  Financial
Instruments
  Collateral
Pledged
  Net Amount
    (Dollars in thousands)

March 31, 2019

           

Financial assets:

           

Derivatives not designated as hedging instruments

    $ 4,418       $ -       $ -       $ 4,418       $ -       $ 4,418  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

    $ 4,418       $ -       $ -       $ 4,418       $ -       $ 4,418  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

           

Derivatives not designated as hedging instruments

    $ 5,221       $ (803     $ 4,418       $ 803       $ (7,520     $ (2,299

Repurchase agreements

    462,774       -       462,774       -       (489,984     (27,210
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

    $ 467,995       $ (803     $ 467,192       $ 803       $ (497,504     $ (29,509
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

           

Financial assets:

           

Derivatives not designated as hedging instruments

    $ 1,938       $ -       $ -       $ 1,938       $ -       $ 1,938  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

    $ 1,938       $ -       $ -       $ 1,938       $ -       $ 1,938  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

           

Derivatives not designated as hedging instruments

    $ 4,203       $ (2,265     $ 1,938       $ 2,265       $ -       $ 4,203  

Repurchase agreements

    442,255       -       442,255       -       (487,607     (45,352
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

    $ 446,458       $ (2,265     $ 444,193       $ 2,265       $ (487,607     $         (41,149
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36


Table of Contents

13.   LEASES

The Company’s operating leases, where the Company is a lessee, include real estate, such as office space and banking centers. Lease expense for operating leases is recognized on a straight-line basis over the term of the lease and is reflected in the consolidated statement of earnings.    

While the Company has, as a lessor, certain equipment finance leases, such leases are not material to the Company’s consolidated financial statements.

The following presents the components of lease costs and supplemental information related to leases as of and for three months ended March 31, 2019.

 

     As of and For the
  Three Months Ended  
March 31, 2019
 
     (Dollars in thousands)  

Lease Assets and Liabilities

  

ROU assets

     $ 19,809    

Total lease liabilities

     $ 21,450    

Lease Cost

  

Operating lease expense (1)

     $ 2,100    

Sublease income

     -    
  

 

 

 

Total lease expense

     $ 2,100    
  

 

 

 

Other Information

  

Cash paid for amounts included in the measurement of lease liabilities:

  

Operating cash outflows from operating leases

     $ 2,746    

 

  (1)

Includes short-term leases and variable lease costs, which are immaterial.

 

Lease Term and Discount Rate

  
      As of March 31, 2019   

Weighted average remaining lease term (years)

     4.09    

Weighted average discount rate

     3.55%  

The Company’s lease arrangements that have not yet commenced as of March 31, 2019 and the Company’s short-term lease costs and variable lease costs, for the three months ended March 31, 2019 are not material to the consolidated financial statements. The future lease payments required for leases that have initial or remaining non-cancelable lease terms in excess of one year as of March 31, 2019, excluding property taxes and insurance, are as follows:    

 

      As of March 31, 2019   
     (Dollars in thousands)  

Year:

  

2019 (excluding the three months ended March 31, 2019)

     $ 6,083    

2020

     6,109    

2021

     4,360    

2022

     3,091    

2023

     1,488    

Thereafter

     1,938    
  

 

 

 

Total future lease payments

     23,069    

Less: Imputed interest

     (1,619)   
  

 

 

 

Present value of lease liabilities

     $ 21,450    
  

 

 

 

 

37


Table of Contents

14.   REVENUE RECOGNITION

On January 1, 2018, the Company adopted ASU No. 2014-09 “Revenue from Contracts with Customers (Topic 606)” and all subsequent ASUs that modified Topic 606. Refer to Note 3 – Summary of Significant Accounting Policies and Note 24 – Revenue Recognition of the 2018 Annual Report on Form 10-K for the year ended December 31, 2018 for a more detailed discussion about noninterest revenue streams that are in scope of Topic 606.

The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the periods indicated.

 

      For the Three Months Ended 
March 31,
     2019    2018
     (Dollars in thousands)

Noninterest income:

     

In-scope of Topic 606:

     

Service charges on deposit accounts

     $ 5,141        $ 4,045  

Trust and investment services

     2,182        2,157  

Bankcard services

     950        804  

Gain on OREO, net

     105        3,540  

Other

     2,044        1,391  
  

 

 

 

  

 

 

 

Noninterest Income (in-scope of Topic 606)

     10,422        11,937  

Noninterest Income (out-of-scope of Topic 606)

     5,881        979  
  

 

 

 

  

 

 

 

Total noninterest income

     $ 16,303        $ 12,916  
  

 

 

 

  

 

 

 

 

38


Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion provides information about the results of operations, financial condition, liquidity and capital resources of CVB Financial Corp. (referred to herein on an unconsolidated basis as “CVB” and on a consolidated basis as “we,” “our” or the “Company”) and its wholly owned bank subsidiary, Citizens Business Bank (the “Bank” or “CBB”). This information is intended to facilitate the understanding and assessment of significant changes and trends related to our financial condition and the results of our operations. This discussion and analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2018, and the unaudited condensed consolidated financial statements and accompanying notes presented elsewhere in this report.

CRITICAL ACCOUNTING POLICIES

The discussion and analysis of the Company’s unaudited condensed consolidated financial statements are based upon its unaudited condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these unaudited condensed consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities at the date of our financial statements. Actual results may differ from these estimates under different assumptions or conditions.

Critical accounting policies are defined as those that are reflective of significant judgments and uncertainties, and are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations. The following is a summary of the more judgmental and complex accounting estimates and principles. In each area, we have identified the variables we believe are most important in our estimation process. We utilize information available to us to make the necessary estimates to value the related assets and liabilities. Actual performance that differs from our estimates and future changes in the key variables and information could change future valuations and impact the results of operations.

 

 

Allowance for Loan Losses (“ALLL”)

 

 

Business Combinations

 

 

Valuation and Recoverability of Goodwill

 

 

Income Taxes

Our significant accounting policies are described in greater detail in our 2018 Annual Report on Form 10-K in the “Critical Accounting Policies” section of Management’s Discussion and Analysis of Financial Condition and Results of Operations and in Note 3 — Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2018, which are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations.

OVERVIEW

For the first quarter of 2019, we reported net earnings of $51.6 million, compared with $43.2 million for the fourth quarter of 2018 and $34.9 million for the first quarter of 2018. Diluted earnings per share were $0.37 for the first quarter, compared to $0.31 for the prior quarter and $0.32 for the same period last year. Earnings for the first quarter of 2019 included $3.1 million in acquisition expense, compared to $8.5 million in the fourth quarter of 2018 and $803,000 in the first quarter of 2018.

At March 31, 2019, total assets of $11.30 billion decreased $224.2 million, or 1.94%, from total assets of $11.53 billion at December 31, 2018. Interest-earning assets of $10.04 billion at March 31, 2019 decreased $246.2 million, or 2.39%, when compared with $10.29 billion at December 31, 2018. The decrease in interest-earning assets was primarily due to a $157.7 million decrease in total loans and a $71.6 million decrease in investment securities. Our tax equivalent yield on interest-earnings assets was 4.62% for the quarter ended March 31, 2019, compared to 4.58% for the fourth quarter of 2018 and 3.80% for the first quarter of 2018.

Total investment securities were $2.41 billion at March 31, 2019, a decrease of $71.6 million, or 2.89%, from $2.48 billion at December 31, 2018. At March 31, 2019, investment securities held-to-maturity (“HTM”) totaled $733.5 million. At March 31, 2019, investment securities available-for-sale (“AFS”) totaled $1.67 billion, inclusive of a pre-tax unrealized loss of $4.2 million. HTM securities declined by $11.0 million, or 1.47%, and AFS securities declined by $60.6 million, or 3.49%, from December 31, 2018. Our tax equivalent yield on investments was 2.57% for the quarter ended March 31, 2019, compared to 2.55% for the fourth quarter of 2018 and 2.41% for the first quarter of 2018.

 

39


Table of Contents

Total loans and leases, net of deferred fees and discounts, of $7.61 billion at March 31, 2019 decreased by $157.7 million, or 2.03%, from December 31, 2018. The decrease in total loans included a $75.7 million decline in dairy & livestock loans primarily due to seasonal pay downs, which historically occur in the first quarter of each calendar year. Excluding dairy & livestock loans, total loans declined by $82.0 million, or 1.11%. The decrease in total loans included declines of $45.0 million in commercial and industrial loans and $12.1 million in Small Business Administration (“SBA”) loans. Our yield on loans was 5.27% for the quarter ended March 31, 2019, compared to 5.22% for the fourth quarter of 2018 and 4.67% for the first quarter of 2018. Interest income for yield adjustments related to discount accretion on acquired loans and nonrecurring nonaccrual interest paid was $7.2 million for the quarter ended March 31, 2019, compared to $8.5 million for the fourth quarter of 2018 and $2.3 million for the first quarter of 2018.

Noninterest-bearing deposits were $5.10 billion at March 31, 2019, a decrease of $106.0 million, or 2.04%, when compared to December 31, 2018. At March 31, 2019, noninterest-bearing deposits were 58.92% of total deposits, compared to 58.96% at December 31, 2018. Our average cost of total deposits was 0.18% for the quarter ended March 31, 2019, compared to 0.16% for the fourth quarter of 2018 and 0.09% for the first quarter of 2018.

Customer repurchase agreements totaled $462.8 million at March 31, 2019, compared to $442.3 million at December 31, 2018. Our average cost of total deposits including customer repurchase agreements was 0.20% for the quarter ended March 31, 2019, compared to 0.17% for the fourth quarter of 2018 and 0.11% for the first quarter of 2018.

At March 31, 2019, we had $153.0 million in short-term borrowings compared to $280.0 million at December 31, 2018. At March 31, 2019, we had $25.8 million of junior subordinated debentures, unchanged from December 31, 2018. These debentures bear interest at three-month LIBOR plus 1.38% and mature in 2036. Our average cost of funds was 0.25% for the quarter ended March 31, 2019, compared to 0.19% for the fourth quarter of 2018 and 0.12% for the first quarter of 2018.

The allowance for loan losses totaled $65.2 million at March 31, 2019, compared to $63.6 million at December 31, 2018. The allowance for loan losses for the first quarter of 2019 was increased by $1.5 million in provision for loan losses and $88,000 in net recoveries. The allowance for loan losses was 0.86% and 0.82% of total loans and leases outstanding, at March 31, 2019 and December 31, 2018, respectively. The ratio as of the most recent three quarters was impacted by the $2.73 billion in loans acquired from Community Bank (“CB”) that are recorded at fair market value, without a corresponding loan loss allowance.

Our capital ratios under the revised capital framework referred to as Basel III remain well-above regulatory standards. As of March 31, 2019, the Company’s Tier 1 leverage capital ratio totaled 11.38%, our common equity Tier 1 ratio totaled 13.76%, our Tier 1 risk-based capital ratio totaled 14.05%, and our total risk-based capital ratio totaled 14.90%. Refer to our Analysis of Financial Condition – Capital Resources.

Recent Acquisition

On August 10, 2018, we completed the acquisition of CB with approximately $4.09 billion in total assets and 16 banking centers. The total assets acquired from CB included $2.73 billion of acquired loans, net of an $86.7 million discount, $717.0 million of investment securities, and $70.9 million in bank-owned life insurance. The acquisition resulted in approximately $550.0 million of goodwill and $52.2 million in core deposit premium. At the close of the merger, the entire CB security portfolio was liquidated at fair market value, as was $297.6 million of FHLB term advances and $166.0 million of overnight borrowings assumed from CB. These fair values are estimates and are subject to adjustment for up to one year after the acquisition date or when additional information relative to the closing date fair values becomes available and such information is considered final, whichever is earlier. As the initial estimate of fair value of impaired loans was incomplete as of March 31, 2019, the fair value reflected in the financial statements has been determined provisionally.

We have included the financial results of the business combination in the consolidated statement of earnings and comprehensive income beginning on the acquisition date.

 

40


Table of Contents

ANALYSIS OF THE RESULTS OF OPERATIONS

Financial Performance

 

     For the Three Months Ended
March 31,
   Variance  
     2019    2018    $      %
     (Dollars in thousands, except per share amounts)

Net interest income

     $     109,536        $ 70,521        $ 39,015          55.32%  

(Provision for) recapture of provision for loan losses

     (1,500      1,000        (2,500)         -250.00%  

Noninterest income

     16,303        12,916        3,387          26.22%  

Noninterest expense

     (51,604      (35,946      (15,658)         -43.56%  

Income taxes

     (21,093      (13,578      (7,515)         -55.35%  
  

 

 

 

  

 

 

 

  

 

 

    

Net earnings

     $ 51,642        $ 34,913        $ 16,729          47.92%  
  

 

 

 

  

 

 

 

  

 

 

    

Earnings per common share:

           

Basic

     $ 0.37        $ 0.32        $ 0.05       

Diluted

     $ 0.37        $ 0.32        $ 0.05       

Return on average assets

     1.84%        1.71%        0.13%       

Return on average shareholders’ equity

     11.14%        13.02%        -1.88%       

Efficiency ratio

     41.01%        43.08%        -2.07%       

Noninterest expense to average assets

     1.83%        1.77%        0.06%       
     For the Three Months Ended    Variance  
     March 31,
2019
   December 31,
2018
   $      %
     (Dollars in thousands, except per share amounts)

Net interest income

     $ 109,536        $ 113,016        $ (3,480)         -3.08%  

Provision for loan losses

     (1,500      (3,000      1,500          50.00%  

Noninterest income

     16,303        10,758        5,545          51.54%  

Noninterest expense

     (51,604      (60,831      9,227          15.17%  

Income taxes

     (21,093      (16,784      (4,309)         -25.67%  
  

 

 

 

  

 

 

 

  

 

 

    

Net earnings

     $ 51,642        $ 43,159        $ 8,483          19.66%  
  

 

 

 

  

 

 

 

  

 

 

    

Earnings per common share:

           

Basic

     $ 0.37        $ 0.31        $ 0.06       

Diluted

     $ 0.37        $ 0.31        $ 0.06       

Return on average assets

     1.84%        1.49%        0.35%       

Return on average shareholders’ equity

     11.14%        9.29%        1.85%       

Efficiency ratio

     41.01%        49.15%        -8.14%       

Noninterest expense to average assets

     1.83%        2.10%        -0.27%       

 

41


Table of Contents

Reconciliations of Adjusted Efficiency Ratio and Noninterest Expense to Average Assets Ratio (Non-GAAP)

We use certain non-GAAP financial measures to provide supplemental information regarding our performance. Noninterest expense for the three months ended March 31, 2019 and 2018 included acquisition related expenses of $3.1 million and $803,000, respectively. We believe that presenting the efficiency ratio and noninterest expense to average assets ratio, excluding acquisition expenses, provides additional clarity to the users of financial statements regarding core net income.

 

                                                 
     For the Three Months  Ended
March 31,
     2019   2018
     (Dollars in thousands)

Total noninterest expense

     $ 51,604       $ 35,946  

Acquisition related expenses

     (3,149     (803
  

 

 

 

 

 

 

 

Adjusted total noninterest expense, excluding acquisition expenses

     $ 48,455       $ 35,143  
  

 

 

 

 

 

 

 

Net interest income before provision for (recapture of) loan losses

     $ 109,536       $ 70,521  

Total noninterest income

     16,303       12,916  

Average total assets

     11,408,254       8,256,380  

Efficiency ratio (1)

     41.01%       43.08%  

Adjusted efficiency ratio, excluding acquisition expenses

     38.51%       42.12%  

Noninterest expense to average assets, annualized

     1.83%       1.77%  

Adjusted noninterest expense to average assets, excluding acquisition expenses, annualized

     1.72%       1.73%  

 

  (1)

Noninterest expense divided by net interest income before provision for loan losses plus noninterest income.

 

42


Table of Contents

Reconciliations of Adjusted Yield on Average Loans, Yield on Average Earning Assets and Net Interest Margin (Non-GAAP)

We use certain non-GAAP financial measures to provide supplemental information regarding our performance. Net interest income for the three months ended March 31, 2019 and 2018 included a yield adjustment of $7.2 million and $2.3 million, respectively. These yield adjustments relate to discount accretion on acquired loans and nonrecurring nonaccrual interest paid, which are included in the Company’s net interest margin. We believe that presenting net interest income and the net interest margin excluding these yield adjustments provides additional clarity to the users of financial statements regarding core net interest income and net interest margin.

 

                                                 
     For the Three Months  Ended
March 31,
 
     2019      2018  
     (Dollars in thousands)  

Yield on Average Loans

     

Loan interest income

     $ 99,687          $ 55,196    

Less: Discount accretion on acquired loans

     (7,200)         (1,523)  

Less: Nonrecurring nonaccrual interest paid

     -              (762)  
  

 

 

    

 

 

 

Adjusted loan interest income

     $ 92,487          $ 52,911    
  

 

 

    

 

 

 

Average loans and lease finance receivables, net of discount on acquired loans

     $ 7,662,573          $ 4,789,943    

Add: Average discount on acquired loans

     77,625          9,168    
  

 

 

    

 

 

 

Average gross loans and lease finance receivables

     $ 7,740,198          $ 4,799,111    
  

 

 

    

 

 

 

Yield on average loans

     5.27%        4.67%  

Adjusted yield on average loans

     4.84%        4.47%  

Yield on Average Earning Assets (TE)

     

Total interest income (TE)

     $ 115,738          $ 73,228    

Less: Discount accretion on acquired loans

     (7,200)         (1,523)   

Less: Nonrecurring nonaccrual interest paid

     -              (762)   
  

 

 

    

 

 

 

Adjusted total interest income (TE)

     $ 108,538          $ 70,943    
  

 

 

    

 

 

 

Average total interest-earning assets

       $ 10,135,176          $ 7,792,552    

Add: Average discount on acquired loans

     77,625          9,168    
  

 

 

    

 

 

 

Adjusted average total interest-earning assets

     $ 10,212,801          $ 7,801,720    
  

 

 

    

 

 

 

Yield on average earning assets (TE)

     4.62%        3.80%  

Adjusted yield on average earning assets (TE)

     4.30%        3.67%  

Net Interest Margin (TE)

     

Net interest income (TE)

     $ 109,991          $ 71,052    

Less: Discount accretion on acquired loans

     (7,200)         (1,523)   

Less: Nonrecurring nonaccrual interest paid

     -              (762)   
  

 

 

    

 

 

 

Adjusted net interest income (TE)

     $ 102,791          $ 68,767    
  

 

 

    

 

 

 

Average total interest-earning assets

     $ 10,135,176          $ 7,792,552    

Add: Average discount on acquired loans

     77,625          9,168    
  

 

 

    

 

 

 

Adjusted average total interest-earning assets

     $ 10,212,801          $ 7,801,720    
  

 

 

    

 

 

 

Net interest margin (TE)

     4.39%        3.68%  

Adjusted net interest margin (TE)

     4.07%        3.56%  

 

43


Table of Contents

Return on Average Tangible Common Equity Reconciliation (Non-GAAP)

The return on average tangible common equity is a non-GAAP disclosure. The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance. The following is a reconciliation of net income, adjusted for tax-effected amortization of intangibles, to net income computed in accordance with GAAP; a reconciliation of average tangible common equity to the Company’s average stockholders’ equity computed in accordance with GAAP; as well as a calculation of return on average tangible common equity.

 

                                                 
     For the Three Months  Ended
March 31,
 
     2019      2018  
     (Dollars in thousands)  

Net Income

     $ 51,642          $ 34,913    

Add: Amortization of intangible assets

     2,857          331    

Less: Tax effect of amortization of intangible assets (1)

     (845)         (98)   
  

 

 

    

 

 

 

Tangible net income

     53,654          35,146    
  

 

 

    

 

 

 

Average stockholders’ equity

     $ 1,879,685          $ 1,087,273    

Less: Average goodwill

     (666,539)         (116,564)   

Less: Average intangible assets

     (52,777)         (6,722)   
  

 

 

    

 

 

 

Average tangible common equity

     $ 1,160,369          $ 963,987    
  

 

 

    

 

 

 

Return on average equity, annualized

     11.14%        13.02%  

Return on average tangible common equity, annualized

     18.75%        14.79%  

 

  (1)

Tax effected at respective statutory rates.

Net Interest Income

The principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans and investments (interest-earning assets) and the interest paid on deposits and borrowed funds (interest-bearing liabilities). Net interest margin is net interest income as a percentage of average interest-earning assets for the period. The level of interest rates and the volume and mix of interest-earning assets and interest-bearing liabilities impact net interest income and net interest margin. The net interest spread is the yield on average interest-earning assets minus the cost of average interest-bearing liabilities. Net interest margin and net interest spread are included on a tax equivalent (TE) basis by adjusting interest income utilizing the federal statutory tax rates of 21% in effect for the three months ended March 31, 2019 and 2018. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions. These conditions include short-term and long-term interest rates, inflation, monetary supply, and the strength of the international, national and state economies, in general, and more specifically, the local economies in which we conduct business. Our ability to manage net interest income during changing interest rate environments will have a significant impact on our overall performance. We manage net interest income through affecting changes in the mix of interest-earning assets as well as the mix of interest-bearing liabilities, changes in the level of interest-bearing liabilities in proportion to interest-earning assets, and in the growth and maturity of earning assets. See Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Asset/Liability and Market Risk Management – Interest Rate Sensitivity Management included herein.

 

44


Table of Contents

The table below presents the interest rate spread, net interest margin and the composition of average interest-earning assets and average interest-bearing liabilities by category for the periods indicated, including the changes in average balance, composition, and average yield/rate between these respective periods.

 

     For the Three Months Ended March 31,
     2019    2018
     Average
Balance
   Interest    Yield/
Rate
   Average
Balance
   Interest    Yield/
Rate
     (Dollars in thousands)

INTEREST-EARNING ASSETS

                 

Investment securities (1)

                 

Available-for-sale securities:

                 

Taxable

     $ 1,654,324        $ 10,309        2.49%        $ 1,979,056        $ 11,445        2.31%  

Tax-advantaged

     44,380        336        4.07%        55,135        423        4.06%  

Held-to-maturity securities:

                 

Taxable

     509,608        2,910        2.30%        554,774        2,878        2.08%  

Tax-advantaged

     227,908        1,615        3.43%        257,180        1,887        3.55%  

Investment in FHLB stock

     17,688        332        7.61%        17,688        332        7.61%  

Interest-earning deposits with other institutions

     18,695        94        2.04%        138,776        536        1.54%  

Loans (2)

     7,662,573        99,687        5.27%        4,789,943        55,196        4.67%  
  

 

 

 

  

 

 

 

     

 

 

 

  

 

 

 

  

Total interest-earning assets

     10,135,176        115,283        4.62%        7,792,552        72,697        3.80%  

Total noninterest-earning assets

     1,273,078              463,828        
  

 

 

 

        

 

 

 

     

Total assets

     $ 11,408,254              $ 8,256,380        
  

 

 

 

        

 

 

 

     

INTEREST-BEARING LIABILITIES

                 

Savings deposits (3)

     $ 3,127,839        2,685        0.35%        $ 2,291,208        1,273        0.23%  

Time deposits

     524,822        1,186        0.92%        377,352        252        0.27%  
  

 

 

 

  

 

 

 

     

 

 

 

  

 

 

 

  

Total interest-bearing deposits

     3,652,661        3,871        0.43%        2,668,560        1,525        0.23%  

FHLB advances, other borrowings, and customer repurchase agreements

     691,965        1,876        1.09%        583,260        651        0.45%  
  

 

 

 

  

 

 

 

     

 

 

 

  

 

 

 

  

Interest-bearing liabilities

     4,344,626        5,747        0.54%        3,251,820        2,176        0.27%  
  

 

 

 

  

 

 

 

     

 

 

 

  

 

 

 

  

Noninterest-bearing deposits

     5,085,764              3,856,254        

Other liabilities

     98,179              61,033        

Stockholders’ equity

     1,879,685              1,087,273        
  

 

 

 

        

 

 

 

     

Total liabilities and stockholders’ equity

     $   11,408,254              $   8,256,380        
  

 

 

 

        

 

 

 

     

Net interest income

        $     109,536              $ 70,521     
     

 

 

 

        

 

 

 

  

Net interest spread - tax equivalent

           4.08%              3.53%  

Net interest margin

           4.37%              3.66%  

Net interest margin - tax equivalent

           4.39%              3.68%  

 

 

  (1)

Includes tax equivalent (TE) adjustments utilizing federal statutory rates of 21% in effect for the three months ended March 31, 2019 and 2018. The non TE rates were 2.49% and 2.34% for the three months ended March 31, 2019 and 2018, respectively.

  (2)

Includes loan fees of $827,000 and $896,000 for the three months ended March 31, 2019 and 2018, respectively. Prepayment penalty fees of $1.0 million and $534,000 are included in interest income for the three months ended March 31, 2019 and 2018, respectively.

  (3)

Includes interest-bearing demand and money market accounts.

 

45


Table of Contents

The following table presents a comparison of interest income and interest expense resulting from changes in the volumes and rates on average interest-earning assets and average interest-bearing liabilities for the periods indicated. Changes in interest income or expense attributable to volume changes are calculated by multiplying the change in volume by the initial average interest rate. The change in interest income or expense attributable to changes in interest rates is calculated by multiplying the change in interest rate by the initial volume. The changes attributable to interest rate and volume changes are calculated by multiplying the change in rate times the change in volume.

Rate and Volume Analysis for Changes in Interest Income, Interest Expense and Net Interest Income

 

                                                                                       
     Comparison of Three Months Ended March 31,

 

2019 Compared to 2018

 

Increase (Decrease) Due to

         Volume       Rate   Rate/
    Volume    
      Total    
         (Dollars in thousands)    

Interest income:

        

Available-for-sale securities:

        

Taxable investment securities

     $ (1,877     $ 887       $ (146     $ (1,136

Tax-advantaged investment securities

     (81     (5     (1     (87

Held-to-maturity securities:

        

Taxable investment securities

     (249     308       (27     32  

Tax-advantaged investment securities

     (204     (61     (7     (272

Investment in FHLB stock

     -       -       -       -  

Interest-earning deposits with other institutions

     (465     172       (149     (442

Loans

     33,085       7,130       4,276       44,491  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest income

     30,209       8,431       3,946       42,586  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

        

Savings deposits

     465       694       253       1,412  

Time deposits

     98       601       235       934  

FHLB advances, other borrowings, and customer repurchase agreements

     123       929       173       1,225  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

     686       2,224       661       3,571  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

     $ 29,523       $ 6,207       $ 3,285       $ 39,015  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter of 2019 Compared to the First Quarter of 2018

Net interest income, before provision (recapture of) for loan losses, of $109.5 million for the first quarter of 2019 increased $39.0 million, or 55.32%, compared to $70.5 million for the first quarter of 2018. Interest-earning assets increased on average by $2.34 billion, or 30.06%, from $7.79 billion for the first quarter of 2018 to $10.14 billion for the first quarter of 2019. The growth in interest-earning assets was primarily the result of loan growth from the acquisition of CB. Our net interest margin (TE) was 4.39% for the first quarter of 2019, compared to 3.68% for the first quarter of 2018. The net interest margin for the first quarter of 2019 grew by 71 basis points over the first quarter of 2018. Discount accretion on acquired loans and nonrecurring nonaccrual interest paid was $7.2 million for the first quarter of 2019, which was $4.9 million greater than the first quarter of 2018. Our adjusted net interest margin (TE) for the first quarter grew by 51 basis points over the first quarter of 2018. The increase in our adjusted net interest margin was primarily due to a 63 basis point increase in our adjusted average yield on interest-earning assets (TE), which resulted from a 38 basis point increase in our adjusted loan yield and an increase in loans as a percentage of our average earnings.

Interest income for the first quarter of 2019 was $115.3 million, which represented a $42.6 million, or 58.58%, increase when compared to the same period of 2018. Average interest-earning assets increased by $2.34 billion and the average interest-earning asset yield of 4.62%, increased by 82 basis points compared to the first quarter of 2018. The 82 basis point increase in the interest-earning asset yield over the first quarter of 2018 resulted from the combination of a 60 basis point increase in loan yields, a 16 basis point increase in investment yields and the change in mix of earning assets, represented by an increase in average loans as a percentage of earning assets from 61.5% in the first quarter of 2018 to 75.6% in the first quarter of 2019. Conversely, average investment securities declined as a percentage of earning assets from 36.5% in the prior year to 24.0% in the first quarter of 2019.

 

46


Table of Contents

Interest income and fees on loans for the first quarter of 2019 of $99.7 million increased $44.5 million, or 80.61%, when compared to the first quarter of 2018 primarily due to loans acquired from CB. Average loans increased $2.87 billion for the first quarter of 2019 when compared with the same period of 2018. As a result of higher levels of discount accretion on acquired loans and nonaccrual interest paid, first quarter interest income increased by $4.9 million in comparison to the first quarter of 2018. Also contributing to the 60 basis point increase in loan yield were increases in the rate on loans indexed to variable interest rates, such as the Bank’s Prime rate, which increased by 0.75% when compared to the end of first quarter of 2018. Excluding discount accretion on acquired loans and nonaccrual interest paid, our loan yields grew by 38 basis points over the prior year.

Interest income from investment securities was $15.2 million for the first quarter of 2019, a $1.5 million, or 8.80%, decrease from $16.6 million for the first quarter of 2018. This decrease was primarily the result of a $409.9 million decrease in the average investment securities for the first quarter of 2019, compared to the same period of 2018. The yield on investments increased by 16 basis points compared to the first quarter of 2018,

Interest expense of $5.7 million for the first quarter of 2019, increased $3.6 million, or 164.11%, compared to the first quarter of 2018, as our average interest-bearing liabilities increased by $1.09 billion. The increase in interest-bearing liabilities was primarily due to growth in interest-bearing deposits assumed from CB. Our total cost of funds for the first quarter of 2019 was 0.25%, compared to 0.12% for the first quarter of 2018. Compared to the first quarter of 2018, the increase in cost of funds was due to a 27 basis point increase in the average rate paid on interest-bearing liabilities. This increase was the result of a nine basis point increase in cost of deposits and customer repurchases and $146.0 million of growth in average overnight borrowings. Average interest-bearing deposits and customer repurchase agreements increased by $946.8 million, as we assumed $1.61 billion interest-bearing deposits from CB during the third quarter of 2018. Average noninterest-bearing deposits represented 58.20% of our total deposits for the first quarter of 2019, compared to 59.10% for the first quarter of 2018.

Provision for Loan Losses

The allowance for loan losses is increased by the provision for loan losses and recoveries of prior losses, and is decreased by recapture of provisions and by charge-offs taken when management believes the uncollectability of any loan is confirmed. The provision for loan losses is determined by management as the amount to be added to (subtracted from) the allowance for loan losses after net charge-offs have been deducted to bring the allowance to an appropriate level which, in management’s best estimate, is necessary to absorb probable loan losses within the existing loan portfolio.

The allowance for loan losses totaled $65.2 million at March 31, 2019, compared to $63.6 million at December 31, 2018 and $59.9 million as of March 31, 2018. The allowance for loan losses was increased by $1.5 million in loan loss provision and $88,000 in net recoveries for the three months ended March 31, 2019. This compares to a $1.0 million loan loss provision recapture and net recoveries of $1.4 million for the same period of 2018. The increase in provision for loan losses was primarily due to lower levels of net recoveries and growth in non-acquired loans. We believe the allowance is appropriate at March 31, 2019. We periodically assess the quality of our portfolio to determine whether additional provisions for loan losses are necessary. The ratio of the allowance for loan losses to total loans and leases outstanding, net of deferred fees and discount, as of March 31, 2019, December 31, 2018 and March 31, 2018 was 0.86%, 0.82% and 1.25%, respectively. The ratio as of the most recent three quarters was impacted by the $2.73 billion in loans acquired from CB that are recorded at fair market value, without a corresponding loan loss allowance. Refer to the discussion of “Allowance for Loan Losses” in Item 2 — Management’s Discussion and Analysis of Financial Condition and Results of Operations contained herein for discussion concerning observed changes in the credit quality of various components of our loan portfolio as well as changes and refinements to our methodology.

No assurance can be given that economic conditions which adversely affect the Company’s service areas or other circumstances will or will not be reflected in increased provisions for loan losses in the future, as the nature of this process requires considerable judgment. See “Allowance for Loan Losses” under Analysis of Financial Condition herein.

 

47


Table of Contents

Noninterest Income

Noninterest income includes income derived from financial services offered, such as CitizensTrust, BankCard services, international banking, and other business services. Also included in noninterest income are service charges and fees, primarily from deposit accounts, gains (net of losses) from the disposition of investment securities, loans, other real estate owned, and fixed assets, and other revenues not included as interest on earning assets.

The following table sets forth the various components of noninterest income for the periods presented.

 

         For the Three Months Ended    
March 31,
   Variance
     2019    2018    $   %
          (Dollars in thousands)    

Noninterest income:

          

Service charges on deposit accounts

     $ 5,141        $ 4,045        $ 1,096       27.10%  

Trust and investment services

     2,182        2,157        25       1.16%  

Bankcard services

     950        804        146       18.16%  

BOLI income

     1,336        979        357       36.47%  

Gain on OREO, net

     105        3,540        (3,435     -97.03%  

Gain on sale of building, net

     4,545        -        4,545       -  

Other

     2,044        1,391        653       46.94%  
  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Total noninterest income

     $ 16,303        $ 12,916        $     3,387             26.22%  
  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

First Quarter of 2019 Compared to the First Quarter of 2018

The first quarter of 2019 included $4.5 million of net gain on the sale of one of our bank owned buildings. The first quarter of 2019 also included $105,000 of net gain on the sale of one OREO, compared to $3.5 million of net gain on the sale of one OREO in the first quarter of 2018. Excluding net gains on sale, noninterest income for the first quarter of 2019 increased by $2.3 million, or 24.29%, compared to the first quarter of 2018. The $1.1 million increase in service charges on deposit accounts from the first quarter of 2018 was primarily due to service charges on deposits assumed in the acquisition of CB.

CitizensTrust consists of Wealth Management and Investment Services income. The Wealth Management group provides a variety of services, which include asset management, financial planning, estate planning, retirement planning, private and corporate trustee services, and probate services. Investment Services provides self-directed brokerage, 401(k) plans, mutual funds, insurance and other non-insured investment products. At March 31, 2019, CitizensTrust had approximately $2.72 billion in assets under management and administration, including $1.92 billion in assets under management. CitizensTrust generated fees of $2.2 million for the first quarter of 2019, compared to $2.2 million for the first quarter of 2018.

The Bank’s investment in BOLI includes life insurance policies acquired through acquisitions and the purchase of life insurance by the Bank on a selected group of employees. The Bank is the owner and beneficiary of these policies. BOLI is recorded as an asset at its cash surrender value. Increases in the cash value of these policies, as well as insurance proceeds received, are recorded in noninterest income and are not subject to income tax, as long as they are held for the life of the covered parties. The $357,000 increase in BOLI income included $503,000 in BOLI income from $70.9 million in BOLI policies acquired from CB in the third quarter of 2018.

 

48


Table of Contents

Noninterest Expense

The following table summarizes the various components of noninterest expense for the periods presented.

 

       For the Three Months Ended  
March 31,
   Variance
     2019    2018    $    %  
          (Dollars in thousands)       

Noninterest expense:

           

Salaries and employee benefits

     $ 29,302        $ 22,314        $ 6,988        31.32%   

Occupancy

     4,407        3,332        1,075        32.26%   

Equipment

     1,208        860        348        40.47%   

Professional services

     1,925        1,530        395        25.82%   

Software licenses and maintenance

     2,422        1,760        662        37.61%   

Stationery and supplies

     292        237        55        23.21%   

Telecommunications expense

     758        528        230        43.56%   

Marketing and promotion

     1,394        1,356        38        2.80%   

Amortization of intangible assets

     2,857        331        2,526        763.14%   

Regulatory assessments

     924        714        210        29.41%   

Insurance

     469        423        46        10.87%   

Loan expense

     316        255        61        23.92%   

Directors’ expenses

     287        240        47        19.58%   

Acquisition related expenses

     3,149        803        2,346            292.15%   

Other

     1,894        1,263        631        49.96%   
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total noninterest expense

     $       51,604        $       35,946        $     15,658        43.56%   
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Noninterest expense to average assets

     1.83%        1.77%        

Noninterest expense to average assets, excluding acquisition related expenses

     1.72%        1.73%        

Efficiency ratio (1)

     41.01%        43.08%        

Efficiency ratio, excluding acquisition related expenses (1)

     38.51%        42.12%        

 

  (1)

Noninterest expense divided by net interest income before provision for loan losses plus noninterest income.

First Quarter of 2019 Compared to the First Quarter of 2018

Our ability to control noninterest expenses in relation to asset growth can be measured in terms of total noninterest expenses as a percentage of average assets. Excluding acquisition related expenses, noninterest expense as a percentage of average assets was 1.72% for the first quarter of 2019, compared to 1.73% for the first quarter of 2018.

Our ability to control noninterest expenses in relation to the level of total revenue (net interest income before provision for loan losses plus noninterest income) is measured by the efficiency ratio and indicates the percentage of net revenue that is used to cover expenses. Excluding acquisition related expenses, the efficiency ratio was 38.51% for the first quarter of 2019, compared to 42.12% for the first quarter of 2018.

The $15.7 million, or 43.56%, increase in noninterest expense for the first quarter of 2019 included a $7.0 million increase in salary and benefit expense principally due to additional compensation related expenses for the former CB employees that were retained post-merger. Amortization of core deposit intangible (“CDI”) increased by $2.5 million as a result of core deposits assumed from CB. Occupancy and equipment expense increased by $1.4 million due to the banking centers acquired from CB. The first quarter of 2019 also included $3.1 million in merger related expenses mostly due to the consolidation of six banking centers that occurred throughout the quarter. This compares to $803,000 in merger related expenses for the same period of 2018.

 

49


Table of Contents

Income Taxes

The Company’s effective tax rate for the three months ended March 31, 2019 was 29.00%, compared to 28.00% for the three months ended March 31, 2018. Our estimated annual effective tax rate also varies depending upon the level of tax-advantaged income as well as available tax credits.

The Company’s effective tax rates are below the nominal combined Federal and State tax rate primarily as a result of tax-advantaged income from certain municipal security investments, municipal loans and leases and BOLI, as well as available tax credits for each period.

 

50


Table of Contents

ANALYSIS OF FINANCIAL CONDITION

The Company reported total assets of $11.30 billion at March 31, 2019. This represented a decrease of $224.2 million, or 1.94%, from total assets of $11.53 billion at December 31, 2018. Interest-earning assets of $10.04 billion at March 31, 2019 decreased $246.2 million, or 2.39%, when compared with $10.29 billion at December 31, 2018. The decrease in interest-earning assets was primarily due to a $157.7 million decrease in total loans and a $71.6 million decrease in investment securities. The decrease in total loans included a $75.7 million decline in dairy & livestock loans primarily due to seasonal pay downs, which historically occur in the first quarter of each calendar year. Total liabilities were $9.41 billion at March 31, 2019, a decrease of $263.9 million, or 2.73%, from total liabilities of $9.68 billion at December 31, 2018. Total equity increased $39.7 million, or 2.15%, to $1.89 billion at March 31, 2019, compared to total equity of $1.85 billion at December 31, 2018. The $39.7 million increase in equity was due to $51.6 million in net earnings, a $12.8 million increase in other comprehensive income, net of tax, resulting from the net increase in market value of our investment securities portfolio, and $424,000 for various stock based compensation items. This was offset by $25.2 million in cash dividends declared during the first quarter of 2019.

Investment Securities

The Company maintains a portfolio of investment securities to provide interest income and to serve as a source of liquidity for its ongoing operations. At March 31, 2019, we reported total investment securities of $2.41 billion. This represented a decrease of $71.6 million, or 2.89%, from total investment securities of $2.48 billion at December 31, 2018. At March 31, 2019, investment securities HTM totaled $733.5 million. At March 31, 2019, our AFS investment securities totaled $1.67 billion, inclusive of a pre-tax unrealized loss of $4.2 million. The after-tax unrealized loss reported in AOCI on AFS investment securities was $3.0 million.

As of March 31, 2019, the Company had a pre-tax net unrealized holding loss on AFS investment securities of $4.2 million, compared to a pre-tax net unrealized holding loss of $23.6 million at December 31, 2018. The changes in the net unrealized holding loss resulted primarily from fluctuations in market interest rates. For the three months ended March 31, 2019 and 2018, repayments/maturities of investment securities totaled $107.5 million and $135.2 million, respectively. The Company purchased additional investment securities totaling $19.8 million in the first quarter of 2019, compared to zero for the same period in 2018. No investment securities were sold during the first three months of 2019 and 2018.

The tables below set forth investment securities AFS and HTM for the periods presented.

 

     March 31, 2019
       Amortized  
Cost
   Gross
  Unrealized  
Holding
Gain
   Gross
  Unrealized  
Holding

Loss
     Fair Value       Total Percent 
     (Dollars in thousands)

Investment securities available-for-sale:

              

Residential mortgage-backed securities

     $ 1,424,937        $ 6,107        $ (8,540)        $ 1,422,504        85.00%  

CMO/REMIC - residential

     206,956        470        (2,301)        205,125        12.26%  

Municipal bonds

     45,052        421        (388)        45,085        2.69%  

Other securities

     787        -               787        0.05%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total available-for-sale securities

     $   1,677,732        $ 6,998        $ (11,229)        $ 1,673,501        100.00%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Investment securities held-to-maturity:

              

Government agency/GSE

     $ 133,557        $ 564        $ (2,077)        $ 132,044        18.21%  

Residential mortgage-backed securities

     169,367        737        (999)        169,105        23.09%  

CMO

     213,145        -        (9,998)        203,147        29.06%  

Municipal bonds

     217,395        1,819        (2,859)        216,355        29.64%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total held-to-maturity securities

     $ 733,464        $         3,120        $ (15,933)        $ 720,651        100.00%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

51


Table of Contents
     December 31, 2018
       Amortized  
Cost
   Gross
  Unrealized  
Holding
Gain
   Gross
  Unrealized  
Holding

Loss
     Fair Value       Total Percent 
     (Dollars in thousands)

Investment securities available-for-sale:

              

Residential mortgage-backed securities

     $ 1,494,106        $ 1,348        $ (20,946)        $ 1,474,508        85.03%  

CMO/REMIC - residential

     217,223        353        (3,525)        214,051        12.34%  

Municipal bonds

     45,621        332        (1,143)        44,810        2.59%  

Other securities

     716        -               716        0.04%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total available-for-sale securities

     $ 1,757,666        $ 2,033        $ (25,614)        $ 1,734,085        100.00%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Investment securities held-to-maturity:

              

Government agency/GSE

     $ 138,274        $ 572        $ (2,622)        $ 136,224        18.57%  

Residential mortgage-backed securities

     153,874        -        (3,140)        150,734        20.67%  

CMO

     215,336        -        (12,081)        203,255        28.93%  

Municipal bonds

     236,956        556        (6,188)        231,324        31.83%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total held-to-maturity securities

     $ 744,440        $ 1,128        $ (24,031)        $ 721,537        100.00%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

The weighted-average yield (TE) on the total investment portfolio at March 31, 2019 was 2.57% with a weighted-average life of 4.1 years. This compares to a weighted-average yield of 2.55% at December 31, 2018 with a weighted-average life of 4.3 years. The weighted average life is the average number of years that each dollar of unpaid principal due remains outstanding. Average life is computed as the weighted-average time to the receipt of all future cash flows, using as the weights the dollar amounts of the principal pay-downs.

Approximately 89% of the securities in the total investment portfolio, at March 31, 2019, are issued by the U.S. government or U.S. government-sponsored agencies and enterprises, which have the implied guarantee of payment of principal and interest. As of March 31, 2019, approximately $86.1 million in U.S. government agency bonds are callable. The Agency CMO/REMIC are backed by agency-pooled collateral. Municipal bonds, which represented approximately 11% of the total investment portfolio, are predominately AA or higher rated securities.

 

52


Table of Contents

The tables below show the Company’s investment securities’ gross unrealized losses and fair value by investment category and length of time that individual securities have been in a continuous unrealized loss position, at March 31, 2019 and December 31, 2018. The unrealized losses on these securities were primarily attributed to changes in interest rates. The issuers of these securities have not, to our knowledge, evidenced any cause for default on these securities. These securities have fluctuated in value since their purchase dates as market rates have fluctuated. However, we have the ability to hold and do not have the intent to sell these securities. As such, management does not deem these securities to be other-than-temporarily-impaired (“OTTI”). A summary of our analysis of these securities and the unrealized losses is described more fully in Note 5 — Investment Securities of the notes to the unaudited condensed consolidated financial statements. Economic trends may adversely affect the value of the portfolio of investment securities that we hold.

 

    March 31, 2019
    Less Than 12 Months   12 Months or Longer   Total
      Fair Value     Gross
  Unrealized  
Holding
Losses
    Fair Value     Gross
  Unrealized  
Holding
Losses
    Fair Value     Gross
  Unrealized  
Holding
Losses
            (Dollars in thousands)        

Investment securities available-for-sale:

           

Residential mortgage-backed securities

  $ -       $ -       $ 703,134       $ (8,540     $ 703,134       $ (8,540

CMO/REMIC - residential

    66       -       160,926       (2,301     160,992       (2,301

Municipal bonds

    -       -       16,689       (388     16,689       (388
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total available-for-sale securities

    $ 66       $ -       $ 880,749       $ (11,229     $ 880,815       $ (11,229
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities held-to-maturity:

           

Government agency/GSE

    $ 26,291       $ (122     $ 60,153       $ (1,955     $ 86,444       $ (2,077

Residential mortgage-backed securities

    -       -       86,568       (999     86,568       (999

CMO

    -       -       203,148       (9,998     203,148       (9,998

Municipal bonds

    -       -       64,790       (2,859     64,790       (2,859
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total held-to-maturity securities

    $ 26,291       $ (122     $ 414,659       $ (15,811     $ 440,950       $ (15,933
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    December 31, 2018
    Less Than 12 Months   12 Months or Longer   Total
      Fair Value     Gross
  Unrealized  
Holding
Losses
    Fair Value     Gross
  Unrealized  
Holding
Losses
    Fair Value     Gross
  Unrealized  
Holding
Losses
            (Dollars in thousands)        

Investment securities available-for-sale:

           

Residential mortgage-backed securities

    $ 692,311       $ (4,864     $ 593,367       $ (16,082     $ 1,285,678       $ (20,946

CMO/REMIC - residential

    36,582       (365     135,062       (3,160     171,644       (3,525

Municipal bonds

    9,568       (188     14,181       (955     23,749       (1,143
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total available-for-sale securities

    $ 738,461       $ (5,417     $ 742,610       $ (20,197     $ 1,481,071       $ (25,614
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities held-to-maturity:

           

Government agency/GSE

    $ 7,479       $ (15     $ 54,944       $ (2,607     $ 62,423       $ (2,622

Residential mortgage-backed securities

    59,871       (484     90,863       (2,656     150,734       (3,140

CMO

    -       -       203,254       (12,081     203,254       (12,081

Municipal bonds

    70,989       (778     77,723       (5,410     148,712       (6,188
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total held-to-maturity securities

    $ 138,339       $ (1,277     $ 426,784       $ (22,754     $ 565,123       $ (24,031
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

53


Table of Contents

Loans

Total loans and leases, net of deferred fees and discounts, of $7.61 billion at March 31, 2019 decreased by $157.7 million, or 2.03%, from December 31, 2018. The decrease in total loans included a $75.7 million decline in dairy & livestock loans primarily due to seasonal pay downs, which historically occur in the first quarter of each calendar year. The decrease in total loans included declines of $45.0 million in commercial and industrial loans and $12.1 million in SBA loans.

The following table presents our loan portfolio, excluding PCI loans, by type for the periods presented.

Distribution of Loan Portfolio by Type

 

         March 31, 2019          December 31, 2018  
     (Dollars in thousands)

Commercial and industrial

     $ 957,126        $ 1,002,209  

SBA

     337,957        350,043  

Real estate:

     

Commercial real estate

     5,388,866        5,394,229  

Construction

     121,912        122,782  

SFR mortgage

     285,787        296,504  

Dairy & livestock and agribusiness

     322,321        393,843  

Municipal lease finance receivables

     61,249        64,186  

Consumer and other loans

     120,768        128,429  
  

 

 

 

  

 

 

 

Gross loans, excluding PCI loans

     7,595,986        7,752,225  

Less: Deferred loan fees, net

     (4,479      (4,828
  

 

 

 

  

 

 

 

Gross loans, excluding PCI loans, net of deferred loan fees

     7,591,507        7,747,397  

Less: Allowance for loan losses

     (65,021      (63,409
  

 

 

 

  

 

 

 

Net loans, excluding PCI loans

     7,526,486        7,683,988  
  

 

 

 

  

 

 

 

PCI Loans

     15,356        17,214  

Discount on PCI loans

     -        -  

Less: Allowance for loan losses

     (180      (204
  

 

 

 

  

 

 

 

PCI loans, net

     15,176        17,010  
  

 

 

 

  

 

 

 

Total loans and lease finance receivables

     $ 7,541,662        $ 7,700,998  
  

 

 

 

  

 

 

 

As of March 31, 2019, $231.1 million, or 4.29% of the total commercial real estate loans included loans secured by farmland, compared to $229.8 million, or 4.26%, at December 31, 2018. The loans secured by farmland included $124.2 million for loans secured by dairy & livestock land and $106.9 million for loans secured by agricultural land at March 31, 2019, compared to $126.9 million for loans secured by dairy & livestock land and $102.9 million for loans secured by agricultural land at December 31, 2018. As of March 31, 2019, dairy & livestock and agribusiness loans of $322.3 million were comprised of $264.8 million for dairy & livestock loans and $57.6 million for agribusiness loans, compared to $340.5 million for dairy & livestock loans and $53.3 million for agribusiness loans at December 31, 2018.

Real estate loans are loans secured by conforming trust deeds on real property, including property under construction, land development, commercial property and single-family and multi-family residences. Our real estate loans are comprised of industrial, office, retail, medical, single-family residences, multi-family residences, and farmland. Consumer loans include installment loans to consumers as well as home equity loans, auto and equipment leases and other loans secured by junior liens on real property. Municipal lease finance receivables are leases to municipalities. Dairy & livestock and agribusiness loans are loans to finance the operating needs of wholesale dairy farm operations, cattle feeders, livestock raisers and farmers.

As of March 31, 2019, the Company had $175.2 million of total SBA 504 loans. SBA 504 loans include term loans to finance capital expenditures and for the purchase of commercial real estate. Initially the Bank provides two separate loans to the borrower representing a first and second lien on the collateral. The loan with the first lien is typically at a 50% advance to the acquisition costs and the second lien loan provides the financing for 40% of the acquisition costs with the borrower’s down payment representing 10% of the acquisition costs. When the loans are funded, the Bank retains the first lien loan for its term and sells the second lien loan to the SBA subordinated debenture program. A majority of the Bank’s 504 loans are granted for the purpose of commercial real estate acquisition. As of March 31, 2019, the Company had $163.9 million of total SBA 7(a) loans. The SBA 7(a) loans include revolving lines of credit (SBA Express) and term loans to finance long term working capital requirements, capital expenditures, and/or for the purchase or refinance of commercial real estate.

 

54


Table of Contents

As of March 31, 2019, the Company had $121.9 million in construction loans. This represents 1.60% of total gross loans held-for-investment. There were no PCI construction loans at March 31, 2019. Although our construction loans are located throughout our market footprint, the majority of construction loans consist of commercial land development and construction projects in Los Angeles County, Orange County, and the Inland Empire region of Southern California. At March 31, 2019, construction loans consisted of $59.3 million in SFR construction loans and $62.6 million in commercial construction loans. There were no nonperforming construction loans at March 31, 2019.

PCI Loans from the SJB Acquisition

These PCI loans were acquired from SJB on October 16, 2009 and were subject to a loss sharing agreement with the FDIC. Under the terms of such loss sharing agreement, the FDIC absorbed 80% of losses and shared in 80% of loss recoveries up to $144.0 million in losses with respect to covered assets, after a first loss amount of $26.7 million. The loss sharing agreement covered 5 years for commercial loans and covers 10 years for single-family residential loans from the October 16, 2009 acquisition date and the loss recovery provisions are in effect for 8 and 10 years, respectively, for commercial and single-family residential loans from the acquisition date. The loss sharing agreement for commercial loans expired October 16, 2014. The loss sharing agreement with the FDIC for single-family residential loans, which would have expired on October 16, 2019, was terminated by the Bank on July 20, 2018.

The following table presents PCI loans by type for the periods presented.

 

        March 31, 2019         December 31, 2018  
    (Dollars in thousands)

Commercial and industrial

    $ 616       $ 519  

SBA

    1,235       1,258  

Real estate:

   

Commercial real estate

    13,183       14,407  

Construction

    -       -  

SFR mortgage

    141       145  

Dairy & livestock and agribusiness

    -       700  

Municipal lease finance receivables

    -       -  

Consumer and other loans

    181       185  
 

 

 

 

 

 

 

 

Gross PCI loans

    15,356       17,214  

Less: Purchase accounting discount

    -       -  
 

 

 

 

 

 

 

 

Gross PCI loans, net of discount

    15,356       17,214  

Less: Allowance for PCI loan losses

    (180     (204
 

 

 

 

 

 

 

 

Net PCI loans

    $ 15,176       $ 17,010  
 

 

 

 

 

 

 

 

 

55


Table of Contents

Our loan portfolio is from a variety of areas throughout our marketplace. The following is the breakdown of our total held-for-investment commercial real estate loans, excluding PCI loans, by region as of March 31, 2019.

 

     March 31, 2019
     Total Loans    Commercial Real Estate
Loans
     (Dollars in thousands)

Los Angeles County

     $ 3,389,027        44.6%        $ 2,321,650        43.1%  

Central Valley

     1,077,978        14.2%        825,584        15.3%  

Inland Empire

     1,023,654        13.5%        890,703        16.5%  

Orange County

     1,015,871        13.4%        662,837        12.3%  

Central Coast

     421,011        5.5%        340,989        6.4%  

San Diego

     216,787        2.9%        124,618        2.3%  

Other California

     155,182        2.0%        66,129        1.2%  

Out of State

     296,476        3.9%        156,356        2.9%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

     $       7,595,986              100.0%        $     5,388,866            100.0%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

The following is the breakdown of total PCI held-for-investment commercial real estate loans by region as of March 31, 2019.

 

     March 31, 2019
     Total PCI Loans    Commercial Real Estate
Loans
     (Dollars in thousands)

Central Valley

     $ 15,356        100.0%        $ 13,183        100.0%  

Los Angeles County

     -        -        -        -  

Central Coast

     -        -        -        -  

Other California

     -        -        -        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

     $             15,356              100.0%        $         13,183            100.0%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

The table below breaks down our real estate portfolio, excluding PCI loans.

 

    March 31, 2019
      Loan Balance       Percent     Percent
Owner-
    Occupied (1)    
  Average
Loan

    Balance    
        (Dollars in thousands)    

SFR mortgage:

       

SFR mortgage - Direct

    $ 270,834       4.8%       100.0%       $ 506  

SFR mortgage - Mortgage pools

    14,953       0.2%       100.0%       258  
 

 

 

 

 

 

 

 

   

Total SFR mortgage

    285,787       5.0%      
 

 

 

 

 

 

 

 

   

Commercial real estate:

       

Multi-family

    561,129       9.9%       0.6%       1,626  

Industrial

    1,901,673       33.5%       55.6%       1,431  

Office

    918,491       16.2%       27.3%       1,474  

Retail

    832,087       14.7%       12.7%       1,719  

Medical

    274,881       4.8%       46.4%       1,808  

Secured by farmland (2)

    231,109       4.1%       100.0%       2,101  

Other (3)

    669,496       11.8%       48.3%       1,459  
 

 

 

 

 

 

 

 

   

Total commercial real estate

    5,388,866       95.0%      
 

 

 

 

 

 

 

 

   

Total SFR mortgage and
commercial real estate loans

    $         5,674,653           100.0%       42.0%       1,386  
 

 

 

 

 

 

 

 

   

 

  (1)

Represents percentage of reported owner-occupied at origination in each real estate loan category.

  (2)

The loans secured by farmland included $124.2 million for loans secured by dairy & livestock land and $106.9 million for loans secured by agricultural land at March 31, 2019.

  (3)

Other loans consist of a variety of loan types, none of which exceeds 2.0% of total commercial real estate loans.

 

56


Table of Contents

In the table above, SFR mortgage — Direct loans include SFR mortgage loans which are currently generated through an internal loan origination program in our Centers. This program is focused on owner-occupied SFR’s with defined loan-to-value, debt-to-income and other credit criteria, such as FICO credit scores, that we believe are appropriate for loans which are primarily intended for retention in our Bank’s loan portfolio. We originated loan volume in the aggregate principal amount of $6.9 million under this program during the three months ended March 31, 2019, respectively.

In addition, we previously purchased pools of owner-occupied single-family loans from real estate lenders, which are reflected in the table above in SFR mortgage — Mortgage Pools, with a remaining balance totaling $15.0 million at March 31, 2019. These loans were originally purchased with average FICO scores predominantly ranging from 700 to over 800 and original overall loan-to-value ratios of 60% to 80%. We have not purchased any mortgage pools since August 2007.

The table below breaks down our PCI real estate portfolio.

 

     March 31, 2019
         Loan Balance          Percent      Percent
Owner-
  Occupied (1)  
   Average
  Loan Balance  
     (Dollars in thousands)

SFR mortgage

           

SFR mortgage - Direct

     $ 141        1.1%        100.0%        $ 141  

SFR mortgage - Mortgage pools

     -        -          -          -    
  

 

 

 

  

 

 

 

     

Total SFR mortgage

     141        1.1%        

Commercial real estate:

           

Multi-family

     544        4.1%        -          544  

Industrial

     2,315        17.4%        76.9%        331  

Office

     1,230        9.2%        100.0%        410  

Retail

     1,359        10.2%        -          340  

Medical

     1,882        14.1%        100.0%        627  

Secured by farmland

     366        2.7%        100.0%        183  

Other (2)

     5,487        41.2%        76.2%        457  
  

 

 

 

  

 

 

 

     

Total commercial real estate

     13,183        98.9%        
  

 

 

 

  

 

 

 

     

Total SFR mortgage and
commercial real estate loans

     $     13,324            100.0%        71.9%        404  
  

 

 

 

  

 

 

 

     

 

  (1)

Represents percentage of reported owner-occupied at origination in each real estate loan category.

  (2)

Includes loans associated with hospitality, churches, and gas stations, which represents approximately 77.4% of other loans.

Nonperforming Assets

The following table provides information on nonperforming assets, excluding PCI loans, for the periods presented.

 

         March 31, 2019            December 31, 2018    
     (Dollars in thousands)  

Nonaccrual loans

     $ 16,714          $ 16,442    

Troubled debt restructured loans (nonperforming)

     277          3,509    

OREO, net

     2,275          420    
  

 

 

    

 

 

 

Total nonperforming assets

     $ 19,266          $ 20,371    
  

 

 

    

 

 

 

Troubled debt restructured performing loans

     $ 3,299          $ 3,594    
  

 

 

    

 

 

 

Percentage of nonperforming assets to total loans outstanding, net of deferred fees, and OREO

     0.25%        0.26%  

Percentage of nonperforming assets to total assets

     0.17%        0.18%  

At March 31, 2019, loans classified as impaired, excluding PCI loans, totaled $20.3 million, or 0.27% of total gross loans, compared to $23.5 million, or 0.30% of total loans at December 31, 2018. At March 31, 2019, impaired loans resulting from troubled debt restructure represented $3.6 million, of which $277,000 were nonperforming and $3.3 million were performing.

 

57


Table of Contents

Of the $20.3 million total impaired loans as of March 31, 2019, $17.9 million were considered collateral dependent and measured using the fair value of the collateral based on current appraisals (obtained within one year). The amount of impaired loans measured using the present value of expected future cash flows discounted at the loans effective rate was $2.4 million.

Troubled Debt Restructurings

Total TDRs were $3.6 million at March 31, 2019, compared to $7.1 million at December 31, 2018. At March 31, 2019, we had $277,000 in nonperforming TDR loans and $3.3 million of performing TDRs were accruing interest as restructured loans. Performing TDRs were generally provided a modification of loan repayment terms in response to borrower financial difficulties. The performing restructured loans represent the only impaired loans accruing interest at each respective reporting date. A performing restructured loan is categorized as such if we believe that it is reasonably assured of repayment and is performing in accordance with the modified terms. We have not restructured loans into multiple loans in what is typically referred to as an “A/B” note structure, where normally the “A” note meets current underwriting standards and the “B” note is typically immediately charged off upon restructuring.

The following table provides a summary of TDRs, excluding PCI loans, for the periods presented.

 

                                                                                           
     March 31, 2019    December 31, 2018
     Balance    Number of
Loans
   Balance    Number of
Loans
     (Dollars in thousands)

Performing TDRs:

           

Commercial and industrial

     $ 124        2        $ 135        2  

SBA

     563        1        575        1  

Real Estate:

           

Commercial real estate

     455        1        472        1  

Construction

     -        -        -        -  

SFR mortgage

     2,157        8        2,412        9  

Dairy & livestock and agribusiness

     -        -        -        -  

Consumer and other

     -        -        -        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total performing TDRs

     $ 3,299        12        $ 3,594        13  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Nonperforming TDRs:

           

Commercial and industrial

     $ 15        1        $ 21        1  

SBA

     -        -        -        -  

Real Estate:

           

Commercial real estate

     -        -        3,143        1  

Construction

     -        -        -        -  

SFR mortgage

     -        -        -        -  

Dairy & livestock and agribusiness

     -        -        78        1  

Consumer and other

     262        1        267        1  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total nonperforming TDRs

     $ 277        2        $ 3,509        4  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total TDRs

     $ 3,576        14        $ 7,103        17  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

At March 31, 2019, there was no allowance for loan losses specifically allocated to TDRs. At December 31, 2018, $490,000 of the allowance for loan losses was specifically allocated to TDRs. Impairment amounts identified are typically charged off against the allowance at the time a probable loss is determined. Total charge-offs on TDRs for the three months ended March 31, 2019 were $78,000, compared to no charge-offs for the same period of 2018.

 

58


Table of Contents

Nonperforming Assets and Delinquencies

The table below provides trends in our nonperforming assets and delinquencies, excluding PCI loans, for the periods presented.

 

                                                                                                                  
     March 31,
2019
   December 31,
2018
   September 30,
2018
   June 30,
2018
   March 31,
2018
     (Dollars in thousands)

Nonperforming loans:

              

Commercial and industrial

     $ 8,388        $ 7,490        $ 3,026        $ 204        $ 272  

SBA

     4,098        2,892        3,005        574        589  

Real estate:

              

Commercial real estate

     1,134        6,068        5,856        6,517        6,746  

Construction

     -        -        -        -        -  

SFR mortgage

     2,894        2,937        2,961        1,578        1,309  

Dairy & livestock and agribusiness

     -        78        775        800        818  

Consumer and other loans

     477        486        807        509        438  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     $ 16,991        $ 19,951        $ 16,430        $ 10,182        $ 10,172  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

% of Total gross loans

     0.22%        0.26%        0.22%        0.21%        0.21%  

Past due 30-89 days:

              

Commercial and industrial

     $ 369        $ 909        $ 274        $ -        $ -  

SBA

     601        1,307        123        -        -  

Real estate:

              

Commercial real estate

     124        2,789        -        -        -  

Construction

     -        -        -        -        -  

SFR mortgage

     -        285        -        -        680  

Dairy & livestock and agribusiness

     -        -        -        -        -  

Consumer and other loans

     101        -        98        47        63  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     $ 1,195        $ 5,290        $ 495        $ 47        $ 743  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

% of Total gross loans

     0.02%        0.07%        0.01%        0.001%        0.02%  

OREO:

              

Real estate:

              

Commercial real estate

     $ 2,275        $ -        $ -        $ -        $ -  

Construction

     -        -        -        -        -  

SFR mortgage

     -        420        420        -        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     $ 2,275        $ 420        $ 420        $ -        $ -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total nonperforming, past due, and OREO

     $ 20,461        $ 25,661        $ 17,345        $ 10,229        $ 10,915  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

% of Total gross loans

     0.27%        0.33%        0.23%        0.21%        0.23%  

Nonperforming loans, defined as nonaccrual loans plus nonperforming TDR loans, were $17.0 million at March 31, 2019, or 0.22% of total loans. Total nonperforming loans at March 31, 2019 included $13.7 million of nonperforming loans acquired from CB in the third quarter of 2018. This compares to nonperforming loans of $20.0 million, or 0.26% of total loans, at December 31, 2018 and $10.2 million, or 0.21%, of total loans, at March 31, 2018. The $3.0 million decrease in nonperforming loans quarter-over-quarter was primarily due to a $4.9 million decrease in nonperforming commercial real estate loans, partially offset by a $1.2 million increase in nonperforming SBA loans and an $898,000 increase in nonperforming commercial and industrial loans.

At March 31, 2019, we had one OREO property with a carrying value of $2.3 million, compared to one OREO property with a carrying value of $420,000 at December 31, 2018 and none at March 31, 2018. During the first quarter of 2019, we sold one OREO property, realizing a net gain on sale of $105,000. There was one addition to OREO for the three months ended March 31, 2019.

Changes in economic and business conditions have had an impact on our market area and on our loan portfolio. We continually monitor these conditions in determining our estimates of needed reserves. However, we cannot predict the extent to which the deterioration in general economic conditions, real estate values, increases in general rates of interest and changes in the financial conditions or business of a borrower may adversely affect a borrower’s ability to pay or the value of our collateral. See “Risk Management – Credit Risk Management” contained in our Annual Report on Form 10-K for the year ended December 31, 2018.

 

59


Table of Contents

Acquired SJB Assets

Loans acquired through the SJB acquisition are accounted for under ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“ASC 310-30”). PCI loans accounted for under ASC 310-30 are generally considered accruing and performing loans as the loans accrete interest income over the estimated life of the loan when cash flows are reasonably estimable. Accordingly, acquired impaired loans that are contractually past due are still considered to be accruing and performing loans. If the timing and amount of future cash flows is not reasonably estimable, the loans may be classified as nonperforming loans and interest income is not recognized until the timing and amount of future cash flows can be reasonably estimated. As of March 31, 2019, there were no PCI loans considered as nonperforming as described above.

There were no acquired SJB OREO properties remaining as of March 31, 2019 or December 31, 2018.

Allowance for Loan Losses

The allowance for loan losses is established as management’s estimate of probable losses inherent in the loan and lease receivables portfolio. The allowance is increased (decreased) by the provision for losses and decreased by charge-offs when management believes the uncollectability of a loan is confirmed. Subsequent recoveries, if any, are added to the allowance. The determination of the balance in the allowance for loan losses is based on an analysis of the loan and lease finance receivables portfolio using a systematic methodology and reflects an amount that, in management’s judgment, is appropriate to provide for probable credit losses inherent in the portfolio, after giving consideration to the character of the loan portfolio, current economic conditions, past loan loss experience, and such other factors that are considered in estimating inherent credit losses.

The allowance for loan losses totaled $65.2 million as of March 31, 2019, compared to $63.6 million as of December 31, 2018 and $59.9 million as of March 31, 2018. The allowance for loan losses was increased by a $1.5 million loan loss provision and $88,000 in net recoveries for the three months ended March 31, 2019. This compares to a $1.0 million loan loss provision recapture, offset by net recoveries of $1.4 million for the same period of 2018.

 

60


Table of Contents

The table below presents a summary of net charge-offs and recoveries by type and the resulting allowance for loan losses and recapture of provision for loan losses for the periods presented.

 

                                                 
     As of and For the
Three Months Ended
March 31,
 
     2019      2018  
     (Dollars in thousands)  

Allowance for loan losses at beginning of period

     $ 63,613          $ 59,585    

Charge-offs:

     

Commercial and industrial

     -             -       

SBA

     (20)         -       

Commercial real estate

     -             -       

Construction

     -             -       

SFR mortgage

     -             -       

Dairy & livestock and agribusiness

     (78)         -       

Consumer and other loans

     (1)         (7)   
  

 

 

    

 

 

 

Total charge-offs

     (99)         (7)   
  

 

 

    

 

 

 

Recoveries:

     

Commercial and industrial

     110          10    

SBA

     5          5    

Commercial real estate

     -             -       

Construction

     3          1,334    

SFR mortgage

     68          -       

Dairy & livestock and agribusiness

     -             -       

Consumer and other loans

     1          8    
  

 

 

    

 

 

 

Total recoveries

     187          1,357    
  

 

 

    

 

 

 

Net recoveries

     88          1,350    

Provision for (recapture of) loan losses

     1,500          (1,000)   
  

 

 

    

 

 

 

Allowance for loan losses at end of period

     $ 65,201          $ 59,935    
  

 

 

    

 

 

 

Summary of reserve for unfunded loan commitments:

     

Reserve for unfunded loan commitments at beginning of period

     $ 8,959          $ 6,306    

Provision for unfunded loan commitments

     -             -       
  

 

 

    

 

 

 

Reserve for unfunded loan commitments at end of period

     $ 8,959          $ 6,306    
  

 

 

    

 

 

 

Reserve for unfunded loan commitments to total unfunded loan commitments

     0.54%         0.61%   

Amount of total loans at end of period (1)

     $ 7,606,863          $ 4,794,983    

Average total loans outstanding (1)

     $ 7,662,573          $ 4,789,943    

Net recoveries to average total loans

     0.00%         0.03%   

Net recoveries to total loans at end of period

     0.00%         0.03%   

Allowance for loan losses to average total loans

     0.85%         1.25%   

Allowance for loan losses to total loans at end of period

     0.86%         1.25%   

Net recoveries to allowance for loan losses

     0.13%         2.25%   

Net recoveries to provision for (recapture of) loan losses

     5.87%         -135.00%   

 

  (1)

Includes PCI loans and is net of deferred loan origination fees, costs and discounts.

 

61


Table of Contents

Specific allowance: For impaired loans, we incorporate specific allowances based on loans individually evaluated utilizing one of three valuation methods, as prescribed under ASC 310-10. If the measure of the impaired loan is less than the recorded investment in the loan, the deficiency will be charged off against the ALLL or, alternatively, a specific allocation will be established and included in the overall ALLL balance. The specific allocation represents $435,000 (0.67%), $561,000 (0.88%) and zero of the total allowance as of March 31, 2019, December 31, 2018 and March 31, 2018, respectively.

General allowance: The remaining loan portfolio is collectively evaluated for impairment under ASC 450-20 and is divided into risk rating classes of loan receivables between “classified” loans (including substandard and doubtful loans) “Special Mention” loans and “Pass” loans, and is further disaggregated into loan segments by loan type with similar risk characteristics. Both the classified and non-classified loan categories are divided into eight (8) specific loan segments. An allowance is provided for each segment based upon that segment’s average historical loss experience over an established look back period, adjusted for the applicable loss emergence periods (i.e., the amount of time from the point at which a loss is incurred to the point at which the loss is confirmed). For each segment, the allowance is adjusted further for current conditions based on our analysis of specific environmental or qualitative loss factors (as prescribed in the 2006 Interagency Policy Statement on ALLL) affecting the collectability of our loan portfolio that may cause actual loss rates to differ from historical loss experience.

There have been no material changes to the Bank’s ALLL methodology during the first quarter of 2019. The ALLL balance increased during the first quarter of 2019 by $1.5 million in provision for loan losses and a net recovery of loans of $88,000. The Bank determined that the ALLL balance of $65.2 million was appropriate and the result of the net effect of additional requirements related to loan growth experienced during the three month period within the commercial and industrial, commercial real estate and dairy & livestock and agribusiness segments of the non-acquired loan portfolio, and reduced reserve requirements for the continued, but moderate reductions in the historical loss rates for predominately all portfolio segments.

While we believe that the allowance at March 31, 2019 was appropriate to absorb losses from known or inherent risks in the portfolio, no assurance can be given that economic conditions, interest rate fluctuations, conditions of our borrowers, or natural disasters, which adversely affect our service areas or other circumstances or conditions, including those defined above, will not be reflected in increased provisions for loan losses in the future.

 

62


Table of Contents

Deposits

The primary source of funds to support earning assets (loans and investments) is the generation of deposits.

Total deposits were $8.65 billion at March 31, 2019. This represented a decrease of $173.4 million, or 1.96%, over total deposits of $8.83 billion at December 31, 2018. The composition of deposits is summarized for the periods presented in the table below.

 

     March 31, 2019    December 31, 2018
  

 

 

 

  

 

 

 

     Balance    Percent    Balance    Percent
  

 

 

 

  

 

 

 

     (Dollars in thousands)

Noninterest-bearing deposits

     $ 5,098,822        58.92%        $ 5,204,787        58.96%  

Interest-bearing deposits

           

Investment checking

     426,983        4.93%        460,972        5.22%  

Money market

     2,218,360        25.63%        2,236,018        25.33%  

Savings

     394,636        4.57%        393,769        4.46%  

Time deposits

     515,319        5.95%        531,944        6.03%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total deposits

     $     8,654,120            100.00%        $     8,827,490            100.00%  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

The amount of noninterest-bearing deposits in relation to total deposits is an integral element in our strategy of seeking to achieve a low cost of funds. Noninterest-bearing deposits totaled $5.10 billion at March 31, 2019, representing a decrease of $106.0 million, or 2.04%, from noninterest-bearing deposits of $5.20 billion at December 31, 2018. Noninterest-bearing deposits represented 58.92% of total deposits for March 31, 2019, compared to 58.96% of total deposits for December 31, 2018.

Savings deposits, which include savings, interest-bearing demand, and money market accounts, totaled $3.04 billion at March 31, 2019, representing a decrease of $50.8 million, or 1.64%, from savings deposits of $3.09 billion at December 31, 2018.

Time deposits totaled $515.3 million at March 31, 2019, representing a decrease of $16.6 million, or 3.13%, from total time deposits of $531.9 million for December 31, 2018.

Borrowings

In order to enhance the Bank’s spread between its cost of funds and interest-earning assets, we first seek noninterest-bearing deposits (the lowest cost of funds to the Bank). Next, we pursue growth in interest-bearing deposits, and finally, we supplement the growth in deposits with borrowed funds (borrowings and customer repurchase agreements). Average borrowed funds, as a percent of total funding (total deposits plus borrowed funds), was 7.08% for the first quarter of 2019, compared to 7.87% for the first quarter of 2018.

We offer a repurchase agreement product to our customers. This product, known as Citizens Sweep Manager, sells our investment securities overnight to our customers under an agreement to repurchase them the next day at a price that reflects the market value of the use of funds by the Bank for the period concerned. These repurchase agreements are signed with customers who want to invest their excess deposits, above a pre-determined balance in a demand deposit account, in order to earn interest. As of March 31, 2019 and December 31, 2018, total funds borrowed under these agreements were $462.8 million and $442.3 million, respectively, with a weighted average interest rate of 0.66% and 0.39%, respectively.

We had $153.0 million in short-term borrowings at March 31, 2019, compared to $280.0 million at December 31, 2018.

At March 31, 2019, $6.18 billion of loans and $1.53 billion of investment securities, at carrying value, were pledged to secure public deposits, short and long-term borrowings, and for other purposes as required or permitted by law.

 

63


Table of Contents

Aggregate Contractual Obligations

The following table summarizes the aggregate contractual obligations as of March 31, 2019.

 

                                                                                                                            
          Maturity by Period
     Total    Less Than
One
Year
   One Year
Through
Three Years
   Four Years
Through
Five Years
   Over
Five
Years
     (Dollars in thousands)

Deposits (1)

     $ 8,654,120        $ 8,528,341        $ 110,675        $ 6,716        $ 8,388  

Customer repurchase agreements (1)

     462,774        462,774        -        -        -  

Junior subordinated debentures (1)

     25,774        -        -        -        25,774  

Deferred compensation

     20,860        784        1,303        881        17,892  

Operating leases

     23,069        7,784        9,637        3,898        1,750  

Affordable housing investment

     6,736        4,379        1,711        605        41  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     $ 9,193,333        $ 9,004,062        $ 123,326        $ 12,100        $ 53,845  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

  (1)

Amounts exclude accrued interest.

Deposits represent noninterest-bearing, money market, savings, NOW, certificates of deposits, brokered and all other deposits held by the Bank.

Customer repurchase agreements represent excess amounts swept from customer demand deposit accounts, which mature the following business day and are collateralized by investment securities. These amounts are due to customers.

At March 31, 2019, we had $153.0 million in short-term borrowings compared to $280.0 million at December 31, 2018, and zero at March 31, 2018.

Junior subordinated debentures represent the amounts that are due from the Company to CVB Statutory Trust III. The debentures have the same maturity as the Trust Preferred Securities. These debentures bear interest at three-month LIBOR plus 1.38% and mature in 2036.

Deferred compensation represents the amounts that are due to former employees’ based on salary continuation agreements as a result of acquisitions and amounts due to current employees under our deferred compensation plans.

Operating leases represent the total minimum lease payments due under non-cancelable operating leases. Refer to Note 13 — Leases of the notes to the unaudited condensed consolidated financial statements for a more detailed discussion about leases.

 

64


Table of Contents

Off-Balance Sheet Arrangements

The following table summarizes the off-balance sheet items at March 31, 2019.

 

                                                                                                                  
          Maturity by Period
     Total    Less Than
One
Year
   One Year
to Three
Years
   Four Years
to Five
Years
   After
Five
Years
     (Dollars in thousands)

Commitment to extend credit:

              

Commercial and industrial

     $ 943,765        $ 672,586        $ 206,082        $ 14,993        $ 50,104  

SBA

     628        -        4        -        624  

Real estate:

              

Commercial real estate

     251,053        83,727        72,488        80,088        14,750  

Construction

     92,655        65,429        24,026        -        3,200  

SFR Mortgage

     8,836        2,106        3,500        -        3,230  

Dairy & livestock and agribusiness (1)

     162,388        141,685        20,303        400        -  

Consumer and other loans

     152,924        14,447        9,066        4,790        124,621  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total commitment to extend credit

     1,612,249        979,980        335,469        100,271        196,529  

Obligations under letters of credit

     52,066        45,462        6,356        248        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     $ 1,664,315        $ 1,025,442        $ 341,825        $ 100,519        $ 196,529  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

  (1)

Total commitments to extend credit to agribusiness were $15.5 million at March 31, 2019.

As of March 31, 2019, we had commitments to extend credit of approximately $1.61 billion, and obligations under letters of credit of $52.1 million. Commitments to extend credit are agreements to lend to customers, provided there is no violation of any material condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Commitments are generally variable rate, and many of these commitments are expected to expire without being drawn upon. As such, the total commitment amounts do not necessarily represent future cash requirements. We use the same credit underwriting policies in granting or accepting such commitments or contingent obligations as we do for on-balance sheet instruments, which consist of evaluating customers’ creditworthiness individually. The Company had a reserve for unfunded loan commitments of $9.0 million as of March 31, 2019 and December 31, 2018 included in other liabilities.

Standby letters of credit are conditional commitments issued by the Bank to guarantee the financial performance of a customer to a third party. Those guarantees are primarily issued to support private borrowing or purchase arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. When deemed necessary, we hold appropriate collateral supporting those commitments.

 

65


Table of Contents

Capital Resources

Our primary source of capital has been the retention of operating earnings and issuance of common stock in connection with periodic acquisitions. In order to ensure adequate levels of capital, we conduct an ongoing assessment of projected sources, needs and uses of capital in conjunction with projected increases in assets and the level of risk. As part of this ongoing assessment, the Board of Directors reviews the various components of the Company’s capital.

The Company’s total equity was $1.89 billion at March 31, 2019. This represented an increase of $39.7 million, or 2.15%, from total equity of $1.85 billion at December 31, 2018. This increase was due to $51.6 million in net earnings, a $12.8 million increase in other comprehensive income resulting from the tax effected impact of the increase in market value of our investment securities portfolio, and $424,000 for various stock based compensation items. This was offset by $25.2 million in cash dividends declared by the Company during the first quarter of 2019.

During the first quarter of 2019, the Board of Directors of CVB declared quarterly cash dividends totaling $0.18 per share, which compares to $0.14 per share in the fourth quarter of 2018. Dividends are payable at the discretion of the Board of Directors and there can be no assurance that the Board of Directors will continue to pay dividends at the same rate, or at all, in the future. CVB’s ability to pay cash dividends to its shareholders is subject to restrictions under federal and California law, including restrictions imposed by the Federal Reserve, and covenants set forth in various agreements we are a party to including covenants set forth in our junior subordinated debentures.

On August 11, 2016, our Board of Directors authorized an increase in CVB’s common stock repurchase program originally announced in 2008 to 10,000,000 shares, or approximately 9.3% of CVB’s outstanding shares at the time of authorization, and adopted a 10b5-1 plan. There is no expiration date for this repurchase program. On March 30, 2018, the Company terminated its 10b5-1 plan in order to comply with Regulation M, due to the then-pending CB acquisition and contemplated issuance of shares of CVB. A new 10b5-1 plan was approved by the Board of Directors and became effective on November 1, 2018. For the three months ended March 31, 2019, the Company did not repurchase any shares of CVB common stock outstanding under this program. As of March 31, 2019, we have 9,577,917 shares of CVB common stock remaining that are eligible for repurchase under the common stock repurchase program.

The Bank and the Company are required to meet risk-based capital standards under the revised capital framework referred to as Basel III set by their respective regulatory authorities. The risk-based capital standards require the achievement of a minimum total risk-based capital ratio of 8.0%, a Tier 1 risk-based capital ratio of 6.0% and a common equity Tier 1 (“CET1”) capital ratio of 4.5%. In addition, the regulatory authorities require the highest rated institutions to maintain a minimum leverage ratio of 4.0%. To be considered “well-capitalized” for bank regulatory purposes, the Bank and the Company are required to have a CET1 capital ratio equal to or greater than 6.5%, a Tier 1 risk-based capital ratio equal to or greater than 8.0%, a total risk-based capital ratio equal to or greater than 10.0% and a Tier 1 leverage ratio equal to or greater than 5.0%. At March 31, 2019, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios required to be considered “well-capitalized” for regulatory purposes. For further information about capital requirements and our capital ratios, see “Item 1. Business — Capital Adequacy Requirements” as described in our Annual Report on Form 10-K for the year ended December 31, 2018.

At March 31, 2019, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios, under the revised capital framework referred to as Basel III, required to be considered “well-capitalized” for regulatory purposes.

The table below presents the Company’s and the Bank’s risk-based and leverage capital ratios for the periods presented.

 

             March 31, 2019   December 31, 2018
Capital Ratios      Adequately  
Capitalized
Ratios
  Well
  Capitalized  
Ratios
  CVB Financial
Corp.
Consolidated
  Citizens
  Business  
Bank
  CVB Financial
Corp.
Consolidated
  Citizens
  Business  
Bank

Tier 1 leverage capital ratio

       4.00 %       5.00 %       11.38 %       11.27 %       10.98 %       10.90 %

Common equity Tier I capital ratio

       4.50 %       6.50 %       13.76 %       13.90 %       13.04 %       13.22 %

Tier 1 risk-based capital ratio

       6.00 %       8.00 %       14.05 %       13.90 %       13.32 %       13.22 %

Total risk-based capital ratio

       8.00 %       10.00 %       14.90 %       14.76 %       14.13 %       14.03 %

 

66


Table of Contents

Basel III also introduces a new “capital conservation buffer,” composed entirely of CET1, on top of minimum risk-weighted asset ratios. The capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of CET1 to risk-weighted assets above the minimum requirement but below the capital conservation buffer will face constraints on dividends, equity repurchases and payment of discretionary bonuses based on the amount of the shortfall. The implementation of the capital conservation buffer began on January 1, 2016 at 0.625% and has been fully phased in over a four-year period reaching 2.5% on January 1, 2019. The Company and the Bank are now required to maintain minimum capital ratios as follows:

 

     Equity   Tier 1   Total   Leverage
       Tier 1 Ratio       Capital Ratio       Capital Ratio             Ratio        

Regulatory minimum ratio

   4.5%   6.0%   8.0%   4.0%

Plus: Capital conservation buffer requirement

   2.5%   2.5%   2.5%   -

Regulatory minimum ratio plus capital conservation buffer

   7.0%   8.5%   10.5%   4.0%

It is possible that further increases in regulatory capital may be required in response to the implementation of the Basel III final rule. The exact amount, however, will depend upon regulatory determinations and our prevailing risk profile under various stress scenarios.

 

67


Table of Contents

ASSET/LIABILITY AND MARKET RISK MANAGEMENT

Liquidity and Cash Flow

The objective of liquidity management is to ensure that funds are available in a timely manner to meet our financial obligations when they come due without incurring unnecessary cost or risk, or causing a disruption to our normal operating activities. This includes the ability to manage unplanned decreases or changes in funding sources, accommodating loan demand and growth, funding investments, repurchasing securities, paying creditors as necessary, and other operating or capital needs.

We regularly assess the amount and likelihood of projected funding requirements through a review of factors such as historical deposit volatility and funding patterns, present and forecasted market and economic conditions, individual customer funding needs, as well as current and planned business activities. Management has an Asset/Liability Committee that meets monthly. This committee analyzes the cash flows from loans, investments, deposits and borrowings. In addition, the Company has a Balance Sheet Management Committee of the Board of Directors that meets monthly to review the Company’s balance sheet and liquidity position. This committee provides oversight to the balance sheet and liquidity management process and recommends policy guidelines for the approval of our Board of Directors, and courses of action to address our actual and projected liquidity needs.

Our primary sources and uses of funds for the Company are deposits and loans. Our deposit levels and cost of deposits may fluctuate from period-to-period due to a variety of factors, including the stability of our deposit base, prevailing interest rates, and market conditions. Total deposits of $8.65 billion at March 31, 2019 decreased $173.4 million, or 1.96%, over total deposits of $8.83 billion at December 31, 2018.

In general, our liquidity is managed daily by controlling the level of liquid assets as well as the use of funds provided by the cash flow from the investment portfolio, loan demand and deposit fluctuations. Our definition of liquid assets includes cash and cash equivalents in excess of minimum levels needed to fulfill normal business operations, short-term investment securities and other anticipated near term cash flows from investments. To meet unexpected demands, lines of credit are maintained with correspondent banks, the Federal Home Loan Bank and the Federal Reserve, although availability under these lines of credit are subject to certain conditions. The sale of investment securities can also serve as a contingent source of funds. We can obtain additional liquidity from deposit growth by offering competitive interest rates on deposits from both our local and national wholesale markets.

CVB is a company separate and apart from the Bank that must provide for its own liquidity and must service its own obligations. Substantially all of CVB’s revenues are obtained from dividends declared and paid by the Bank to CVB. There are statutory and regulatory provisions that could limit the ability of the Bank to pay dividends to CVB. In addition, our regulators could limit the ability of the Bank or CVB to pay dividends or make other distributions. For the Bank, sources of funds include principal payments on loans and investments, growth in deposits, FHLB advances, and other borrowed funds. Uses of funds include withdrawal of deposits, interest paid on deposits, increased loan balances, purchases, and noninterest expenses.

Below is a summary of our average cash position and statement of cash flows for the three months ended March 31, 2019 and 2018. For further details see our “Condensed Consolidated Statements of Cash Flows (Unaudited)” under Part I, Item 1 of this report.

Consolidated Summary of Cash Flows

 

     For the Three Months Ended March 31,  
     2019      2018  
     (Dollars in thousands)  

Average cash and cash equivalents

     $ 186,473          $ 250,316    

Percentage of total average assets

     1.63%          3.03%    

Net cash provided by operating activities

     $ 54,487          $ 45,996    

Net cash provided by investing activities

     253,841          185,168    

Net cash (used in) provided by financing activities

     (300,062)         80,697    
  

 

 

    

 

 

 

Net increase in cash and cash equivalents

     $ 8,266          $ 311,861    
  

 

 

    

 

 

 

 

68


Table of Contents

Average cash and cash equivalents decreased by $63.8 million, or 25.50%, to $186.5 million for the three months ended March 31, 2019, compared to $250.3 million for the same period of 2018.

At March 31, 2019, cash and cash equivalents totaled $172.2 million. This represented a decrease of $284.0 million, or 62.25%, from $456.2 million at March 31, 2018.

Interest Rate Sensitivity Management

During periods of changing interest rates, the ability to re-price interest-earning assets and interest-bearing liabilities can influence net interest income, the net interest margin, and consequently, our earnings. Interest rate risk is managed by attempting to control the spread between rates earned on interest-earning assets and the rates paid on interest-bearing liabilities within the constraints imposed by market competition in our service area. The primary goal of interest rate risk management is to control exposure to interest rate risk, within policy limits approved by the Board of Directors. These limits and guidelines reflect our risk appetite for interest rate risk over both short-term and long-term horizons. We measure these risks and their impact by identifying and quantifying exposures through the use of sophisticated simulation and valuation models, which, as described in additional detail below, are employed by management to understand net interest income (NII) at risk and economic value of equity (EVE) at risk. Net interest income at risk sensitivity captures asset and liability re-pricing mismatches and is considered a shorter term measure, while EVE sensitivity captures mismatches within the period end balance sheets through the financial instruments’ respective maturities and is considered a longer term measure.

One of the primary methods that we use to quantify and manage interest rate risk is simulation analysis, which we use to model NII from the Company’s balance sheet under various interest rate scenarios. We use simulation analysis to project rate sensitive income under many scenarios. The analyses may include rapid and gradual ramping of interest rates, rate shocks, basis risk analysis, and yield curve scenarios. Specific balance sheet management strategies are also analyzed to determine their impact on NII and EVE. Key assumptions in the simulation analysis relate to the behavior of interest rates and pricing spreads, the changes in product balances, and the behavior of loan and deposit clients in different rate environments. This analysis incorporates several assumptions, the most material of which relate to the re-pricing characteristics and balance fluctuations of deposits with indeterminate or non-contractual maturities, and prepayment of loans and securities.

Our interest rate risk policy measures the sensitivity of our net interest income over both a one-year and two-year cumulative time horizon.

The simulation model estimates the impact of changing interest rates on interest income from all interest-earning assets and interest expense paid on all interest-bearing liabilities reflected on our balance sheet. This sensitivity analysis is compared to policy limits, which specify a maximum tolerance level for net interest income exposure over a one-year horizon assuming no balance sheet growth, given a 200 basis point upward and a 200 basis point downward shift in interest rates. The simulation model uses a parallel yield curve shift that ramps rates up or down on a pro rata basis over the 12-month and 24-month time horizon.

The following depicts the Company’s net interest income sensitivity analysis as of the periods presented below.

 

                    Estimated Net Interest Income Sensitivity (1)

    March 31, 2019       December 31, 2018
        24-month Period           24-month Period

    Interest Rate Scenario        

  12-month Period   (Cumulative)   Interest Rate Scenario   12-month Period   (Cumulative)

+ 200 basis points

  3.71%   7.22%   + 200 basis points   3.80%   7.40%

- 200 basis points

  -4.93%   -9.84%   - 200 basis points   -5.29%   -10.26%
  (1)

Percentage change from base.

Based on our current simulation models, we believe that the interest rate risk profile of the balance sheet is asset sensitive over both a one-year and a two-year horizon. The estimated sensitivity does not necessarily represent a forecast and the results may not be indicative of actual changes to our net interest income. These estimates are based upon a number of assumptions including: the nature and timing of interest rate levels including yield curve shape, re-pricing characteristics and balance fluctuations of deposits with indeterminate or non-contractual maturities, prepayments on loans and securities, pricing strategies on loans and deposits, and replacement of asset and liability cash flows. While the assumptions used are based on current economic and local market conditions, there is no assurance as to the predictive nature of these conditions including how customer preferences or competitor influences might change.

 

69


Table of Contents

We also perform valuation analysis, which incorporates all cash flows over the estimated remaining life of all material balance sheet and derivative positions. The valuation of the balance sheet, at a point in time, is defined as the discounted present value of all asset cash flows and derivative cash flows minus the discounted present value of all liability cash flows, the net of which is referred to as EVE. The sensitivity of EVE to changes in the level of interest rates is a measure of the longer-term re-pricing risk and options risk embedded in the balance sheet. EVE uses instantaneous changes in rates, as shown in the table below. Assumptions about the timing and variability of balance sheet cash flows are critical in the EVE analysis. Particularly important are the assumptions driving prepayments and the expected duration and pricing of the indeterminate deposit portfolios. EVE sensitivity is reported in both upward and downward rate shocks. At March 31, 2019 and December 31, 2018, the EVE profile indicates a decline in net balance sheet value due to instantaneous downward changes in rates, compared to an increase resulting from an increase in rates.

Economic Value of Equity Sensitivity

 

Instantaneous Rate Change        March 31, 2019                December 31, 2018    

200 bp decrease in interest rates

   -27.3%      -24.4%

100 bp decrease in interest rates

   -11.2%      -10.2%

100 bp increase in interest rates

   6.6%      5.8%

200 bp increase in interest rates

   11.6%      10.3%

300 bp increase in interest rates

   15.5%      13.8%

400 bp increase in interest rates

   18.5%      16.6%

As EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year). Further, EVE does not take into account factors such as future balance sheet growth, changes in asset and liability mix, changes in yield curve relationships, and changing product spreads that could mitigate the adverse impact of changes in interest rates.

ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

For quantitative and qualitative disclosures about market risks in our portfolio, see “Asset/Liability Management and Interest Rate Sensitivity Management” included in Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” presented elsewhere in this report. This analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2018. Our analysis of market risk and market-sensitive financial information contain forward-looking statements and is subject to the disclosure at the beginning of Part I regarding such forward-looking information.

ITEM 4.   CONTROLS AND PROCEDURES

As of the end of the period covered by this report, we carried out an evaluation of the effectiveness of the Company’s disclosure controls and procedures under the supervision and with the participation of the Chief Executive Officer, the Chief Financial Officer and other senior management of the Company. Based on the foregoing, the Company’s Chief Executive Officer and the Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of the end of the period covered by this report.

During the fiscal quarter ended March 31, 2019, there have been no changes in our internal controls over financial reporting that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting.

 

70


Table of Contents

PART II – OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

The Company and its subsidiaries are parties to various lawsuits and threatened lawsuits in the ordinary and non-ordinary course of business. From time to time, such lawsuits and threatened lawsuits may include, but are not limited to, actions involving securities litigation, employment matters, wage-hour and labor law claims, consumer, lender liability claims and negligence claims, some of which may be styled as “class action” or representative cases. Some of these lawsuits may be similar in nature to other lawsuits pending against the Company’s competitors.

The Company is a defendant and cross-complainant in an action entitled Edward A. Dunagan et al v. Citizens Business Bank, as successor to American Security Bank (ASB), Case No. CVDS1408287, filed in the Superior Court for San Bernardino County. The complaint was initially filed in May, 2014 against ASB, which was acquired during the same month by CBB, and a Second Amended Complaint (SAC) was filed on September 9, 2015, naming CBB as the primary defendant. The case arises out of a number of defaulted commercial real estate loans originally made by ASB to the Dunagans and various entities owned by the Dunagans (Dunagan Parties), and the SAC included claims by the Dunagans (1) contesting their liabilities under their personal guarantees for deficiencies on certain of the defaulted loans, (2) attacking the validity of ASB’s foreclosures on certain properties owned by the Dunagan Parties, and (3) claiming emotional distress caused by ASB’s allegedly wrongful actions in connection with such foreclosures. A bench trial on the Dunagans’ claims took place in late July and early August, 2018.

On February 11, 2019, the Court issued a final statement of decision and judgment finding in favor of the Dunagans and against Citizens Business Bank/ASB on all three claims made by the plaintiffs enumerated above, and awarding damages and attorney’s fees and costs to the Dunagans in an aggregate amount of approximately $1.34 million. The Company intends to vigorously appeal this decision and filed a notice of appeal on February 22, 2019. The Company also believes that the bankers professional liability insurance policy previously obtained by ASB (which provides for a $5 million per claim limit subject to a $100,000 deductible) may cover all or a substantial portion of any final monetary award to the plaintiffs. The Company continues to believe that this adverse decision and any monetary award ultimately payable to the plaintiffs are not expected to have a material adverse impact on the Company’s results of operations, financial condition or cash flows.

For lawsuits where the Company has determined that a loss is both probable and reasonably estimable, a liability representing the best estimate of the Company’s financial exposure based on known facts has been recorded in accordance with FASB guidance over loss contingencies (ASC 450). However, as a result of inherent uncertainties in judicial interpretation and application of a myriad of laws applicable to the Company’s business, and the unique, complex factual issues presented in any given lawsuit, the Company often cannot determine the probability of loss or estimate the amount of damages which a plaintiff might successfully prove if the Company were found to be liable. For lawsuits or threatened lawsuits where a claim has been asserted or the Company has determined that it is probable that a claim will be asserted, and there is a reasonable possibility that the outcome will be unfavorable, the Company will disclose the existence of the loss contingency, even if the Company is not able to make an estimate of the possible loss or range of possible loss with respect to the action or potential action in question, unless the Company believes that the nature, potential magnitude or potential timing (if known) of the loss contingency is not reasonably likely to be material to the Company’s liquidity, consolidated financial position, and/or results of operations.

Our accruals and disclosures for loss contingencies are reviewed quarterly and adjusted as additional information becomes available. We disclose a loss contingency and/or the amount accrued if we believe it is reasonably likely to be material or if we believe such disclosure is necessary for our financial statements to not be misleading. If we determine that an exposure to loss exists in excess of an amount previously accrued or disclosed, we assess whether there is at least a reasonable possibility that a loss, or additional loss, may have been incurred, and we adjust our accruals and disclosures accordingly.

We do not presently believe that the ultimate resolution of any lawsuits currently pending against the Company will have a material adverse effect on the Company’s results of operations, financial condition, or cash flows. The outcome of litigation and other legal and regulatory matters is inherently uncertain, however, and it is possible that one or more of the legal matters currently pending or threatened against the Company could have a material adverse effect on our results of operations, financial condition or cash flows.

 

71


Table of Contents

ITEM 1A.   RISK FACTORS

There have been no material changes to the risk factors as previously disclosed in Item 1A. to Part I of our Annual Report on Form 10-K for the year ended December 31, 2018. The materiality of any risks and uncertainties identified in our Forward Looking Statements contained in this report together with those previously disclosed in the Form 10-K and any subsequent Form 10-Q or those that are presently unforeseen could result in significant adverse effects on our financial condition, results of operations and cash flows. See Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Quarterly Report on Form 10-Q.

ITEM 2.   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

On July 16, 2008, our Board of Directors approved a program to repurchase up to 10,000,000 shares of CVB common stock (such number will not be adjusted for stock splits, stock dividends, and the like) in the open market or in privately negotiated transactions, at times and at prices considered appropriate by us, depending upon prevailing market conditions and other corporate and legal considerations. As a result of various repurchases made under the 2008 repurchase program, on August 11, 2016, our Board of Directors authorized an increase in CVB’s common stock repurchase program back to 10,000,000 shares, or approximately 9.3% of CVB’s currently outstanding shares at the time of authorization, and adopted a 10b5-1 plan. There is no expiration date for this repurchase program. The Company terminated its 10b5-1 plan in January 2017 in order to comply with Regulation M. A new 10b5-1 plan was approved by the Board of Directors effective as of May 2, 2017. On March 30, 2018, the Company terminated its 10b5-1 plan in order to comply with Regulation M, due to the then-pending CB acquisition and contemplated issuance of shares of CVB. A new 10b5-1 plan was approved by the Board of Directors effective as of November 1, 2018. For the three months ended March 31, 2019, the Company did not repurchase any shares of CVB common stock outstanding under this program. As of March 31, 2019, we have 9,577,917 shares of CVB common stock remaining that are eligible for repurchase under the common stock repurchase program.

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

Not Applicable

ITEM 4.   MINE SAFETY DISCLOSURES

Not Applicable

ITEM 5.   OTHER INFORMATION

None

ITEM 6.   EXHIBITS

 

Exhibit No.

 

Description of Exhibits

  31.1   Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
  31.2   Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
  32.1   Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
  32.2   Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS   XBRL Instance Document
101.SCH   XBRL Taxonomy Extension Schema Document
101.CAL   XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF   XBRL Taxonomy Extension Definition Linkbase Document
101.LAB   XBRL Taxonomy Extension Label Linkbase Document
101.PRE   XBRL Taxonomy Extension Presentation Linkbase Document

 

 

72


Table of Contents

SIGNATURES

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

 

     

CVB FINANCIAL CORP.

     

(Registrant)

Date: May 10, 2019

     

 

     

/s/ E. Allen Nicholson

     

E. Allen Nicholson

     

Executive Vice President and Chief Financial Officer

     

(Principal Financial Officer)

 

73

EX-31.1

Exhibit 31.1

CERTIFICATION

I, Christopher D. Myers, certify that:

 

1.

I have reviewed this quarterly report on Form 10-Q of CVB Financial Corp.;

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

  b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

  c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

  d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions):

 

  a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

  b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

Date:   May 10, 2019     By:   /s/ Christopher D. Myers
      Christopher D. Myers
      President and Chief Executive Officer

 

EX-31.2

Exhibit 31.2

CERTIFICATION

I, E. Allen Nicholson, certify that:

 

1.

I have reviewed this quarterly report on Form 10-Q of CVB Financial Corp.;

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

  b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

  c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

  d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions):

 

  a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

  b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

Date:   May 10, 2019

   

By:

 

/s/ E. Allen Nicholson

     

E. Allen Nicholson

     

Chief Financial Officer

 

EX-32.1

Exhibit 32.1

CERTIFICATION

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of CVB Financial Corp. (the “Company”) on Form 10-Q for the period ended March 31, 2019, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Christopher D. Myers, President and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, to the best of my knowledge that:

 

  (1)

The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

  (2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date:   May 10, 2019     By:   /s/ Christopher D. Myers
      Christopher D. Myers
      President and Chief Executive Officer

 

EX-32.2

Exhibit 32.2

CERTIFICATION

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of CVB Financial Corp. (the “Company”) on Form 10-Q for the period ended March 31, 2019, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, E. Allen Nicholson, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, to the best of my knowledge that:

 

  (1)

The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

  (2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date:   May 10, 2019

   

By:

 

/s/ E. Allen Nicholson

     

E. Allen Nicholson

     

Chief Financial Officer