UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2014
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 000-55090
FIRST FOUNDATION INC.
(Exact name of Registrant as specified in its charter)
California |
|
20-8639702 |
(State or other jurisdiction |
|
(I.R.S. Employer |
|
|
|
18101 Von Karman Avenue, Suite 700 Irvine, CA 92612 |
|
92612 |
(Address of principal executive offices) |
|
(Zip Code) |
(949) 202-4160
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed, since last year)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every interactive data file required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “accelerated filer”, “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.) (Check one):
Large accelerated filer |
¨ |
Accelerated filer |
¨ |
|
|
|
|
Non-accelerated filer |
¨ |
Smaller reporting company |
x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
7,734,514 shares of Common Stock, par value $0.001 per share, as of August 1, 2014
FIRST FOUNDATION INC.
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTER ENDED JUNE 30, 2014
TABLE OF CONTENTS
|
|
|
|
Exhibit No. |
|
|
|
||
|
|
|||
|
|
|
|
|
Item 1. |
|
|
1 |
|
|
|
|
|
|
Item 2 |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
18 |
|
|
|
|
|
Item 3. |
|
Quantitative and Qualitative Disclosures About Market Risk |
|
|
|
|
|
|
|
Item 4. |
|
|
37 |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
Item 1A |
|
|
37 |
|
|
|
|
|
|
Item 5 |
|
|
37 |
|
|
|
|
|
|
Item 6 |
|
|
38 |
|
|
|
|
|
|
|
S-1 |
|||
|
|
|
|
|
|
E-1 |
(i)
PART I — FINANCIAL INFORMATION
FIRST FOUNDATION INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
|
June 30, |
|
|
December 31, |
|
||||
|
|
(unaudited) |
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Cash and cash equivalents |
$ |
19,407 |
|
|
$ |
56,954 |
|
||
Securities available-for-sale (“AFS”) |
|
118,324 |
|
|
|
59,111 |
|
||
Loans, net of deferred fees |
|
1,007,828 |
|
|
|
903,645 |
|
||
Allowance for loan and lease losses (“ALLL”) |
|
(10,150 |
) |
|
|
(9,915 |
) |
||
Net loans |
|
997,678 |
|
|
|
893,730 |
|
||
|
|
|
|
|
|
|
|
||
Premises and equipment, net |
|
2,674 |
|
|
|
3,249 |
|
||
Investment in FHLB stock |
|
9,165 |
|
|
|
6,721 |
|
||
Deferred taxes |
|
10,260 |
|
|
|
12,052 |
|
||
Real estate owned (“REO”) |
|
1,285 |
|
|
|
375 |
|
||
Other assets |
|
5,599 |
|
|
|
5,168 |
|
||
Total Assets |
$ |
1,164,392 |
|
|
$ |
1,037,360 |
|
||
|
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
|
||
Deposits |
$ |
857,165 |
|
|
$ |
802,037 |
|
||
Borrowings |
|
208,279 |
|
|
|
141,063 |
|
||
Accounts payable and other liabilities |
|
7,423 |
|
|
|
7,498 |
|
||
Total Liabilities |
|
1,072,867 |
|
|
|
950,598 |
|
||
|
|
|
|
|
|
|
|
||
Commitments and contingencies |
|
- |
|
|
|
- |
|
||
Shareholders’ Equity |
|
|
|
|
|
|
|
||
Common Stock, par value $.001: 20,000,000 shares authorized; 7,734,514 and 7,733,514 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively |
|
8 |
|
|
|
8 |
|
||
Additional paid-in-capital |
|
76,632 |
|
|
|
76,334 |
|
||
Retained earnings |
|
14,719 |
|
|
|
11,990 |
|
||
Accumulated other comprehensive income (loss), net of tax |
|
166 |
|
|
|
(1,570 |
) |
||
Total Shareholders’ Equity |
|
91,525 |
|
|
|
86,762 |
|
||
|
|
|
|
|
|
|
|
||
Total Liabilities and Shareholders’ Equity |
$ |
1,164,392 |
|
|
$ |
1,037,360 |
|
(See accompanying notes to the consolidated financial statements)
1
FIRST FOUNDATION INC.
CONSOLIDATED INCOME STATEMENTS - UNAUDITED
(In thousands, except share and per share amounts)
|
Quarter Ended June 30, |
|
|
Six Months Ended June 30, |
|
|||||||||||
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
|||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
$ |
10,227 |
|
|
$ |
10,084 |
|
|
$ |
20,331 |
|
|
$ |
19,003 |
|
|
Securities AFS |
|
550 |
|
|
|
153 |
|
|
|
942 |
|
|
|
176 |
|
|
Fed funds sold, FHLB stock and deposits |
|
154 |
|
|
|
113 |
|
|
|
333 |
|
|
|
175 |
|
|
Total interest income |
|
10,931 |
|
|
|
10,350 |
|
|
|
21,606 |
|
|
|
19,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
838 |
|
|
|
765 |
|
|
|
1,642 |
|
|
|
1,547 |
|
|
Borrowings |
|
277 |
|
|
|
97 |
|
|
|
398 |
|
|
|
127 |
|
|
Total interest expense |
|
1,115 |
|
|
|
862 |
|
|
|
2,040 |
|
|
|
1,674 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
9,816 |
|
|
|
9,488 |
|
|
|
19,566 |
|
|
|
17,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
- |
|
|
|
686 |
|
|
|
235 |
|
|
|
1,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses |
|
9,816 |
|
|
|
8,802 |
|
|
|
19,331 |
|
|
|
16,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset management, consulting and other fees |
|
5,202 |
|
|
|
4,625 |
|
|
|
10,241 |
|
|
|
8,911 |
|
|
Other income |
|
1,214 |
|
|
|
585 |
|
|
|
1,726 |
|
|
|
832 |
|
|
Total noninterest income |
|
6,416 |
|
|
|
5,210 |
|
|
|
11,967 |
|
|
|
9,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits |
|
8,034 |
|
|
|
7,013 |
|
|
|
16,514 |
|
|
|
14,265 |
|
|
Occupancy and depreciation |
|
1,804 |
|
|
|
1,519 |
|
|
|
3,632 |
|
|
|
2,842 |
|
|
Professional services and marketing costs |
|
2,099 |
|
|
|
986 |
|
|
|
3,348 |
|
|
|
2,031 |
|
|
Other expenses |
|
1,934 |
|
|
|
1,507 |
|
|
|
2,923 |
|
|
|
2,283 |
|
|
Total noninterest expense |
|
13,871 |
|
|
|
11,025 |
|
|
|
26,417 |
|
|
|
21,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes on income |
|
2,361 |
|
|
|
2,987 |
|
|
|
4,881 |
|
|
|
4,694 |
|
|
Taxes on income |
|
1,094 |
|
|
|
1,135 |
|
|
|
2,152 |
|
|
|
1,784 |
|
|
Net income |
$ |
1,267 |
|
|
$ |
1,852 |
|
|
$ |
2,729 |
|
|
$ |
2,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.16 |
|
|
$ |
0.25 |
|
|
$ |
0.35 |
|
|
$ |
0.39 |
|
|
Diluted |
|
0.16 |
|
|
|
0.24 |
|
|
|
0.34 |
|
|
|
0.38 |
|
|
Shares used to compute net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
7,734,231 |
|
|
|
7,414,205 |
|
|
|
7,733,874 |
|
|
|
7,395,699 |
|
|
Diluted |
|
8,145,097 |
|
|
|
7,752,800 |
|
|
|
8,141,641 |
|
|
|
7,683,402 |
|
(See accompanying notes to the consolidated financial statements)
2
FIRST FOUNDATION INC.
CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME - UNAUDITED
(In thousands)
|
Quarter Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
1,267 |
|
|
$ |
1,852 |
|
|
$ |
2,729 |
|
|
$ |
2,910 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) on securities arising during the period |
|
2,153 |
|
|
|
(1,886 |
) |
|
|
2,953 |
|
|
|
(1,672 |
) |
Other comprehensive income (loss) before tax |
|
2,153 |
|
|
|
(1,886 |
) |
|
|
2,953 |
|
|
|
(1,672 |
) |
Income tax (expense) benefit related to items of other comprehensive income |
|
(888 |
) |
|
|
793 |
|
|
|
(1,217 |
) |
|
|
703 |
|
Other comprehensive income (loss) |
|
1,265 |
|
|
|
(1,093 |
) |
|
|
1,736 |
|
|
|
(969 |
) |
Total comprehensive income |
$ |
2,532 |
|
|
$ |
759 |
|
|
$ |
4,465 |
|
|
$ |
1,941 |
|
(See accompanying notes to the consolidated financial statements)
3
FIRST FOUNDATION INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
(In thousands)
|
For the Six Months Ended June 30, |
|
|||||
|
2014 |
|
|
2013 |
|
||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
Net income |
$ |
2,729 |
|
|
$ |
2,910 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Provision for loan losses |
|
235 |
|
|
|
1,308 |
|
Stock–based compensation expense |
|
298 |
|
|
|
293 |
|
Depreciation and amortization |
|
648 |
|
|
|
449 |
|
Deferred tax provision |
|
575 |
|
|
|
359 |
|
Gain on sale of REO |
|
(655 |
) |
|
|
- |
|
Provision for REO losses |
|
- |
|
|
|
250 |
|
Increase in other assets |
|
(361 |
) |
|
|
(105 |
) |
Increase in accounts payable and other liabilities |
|
(75 |
) |
|
|
(280 |
) |
Net cash provided by operating activities |
|
3,394 |
|
|
|
5,184 |
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
Net increase in loans |
|
(105,683 |
) |
|
|
(55,727 |
) |
Proceeds from sale of REO |
|
2,530 |
|
|
|
- |
|
Purchase of loan secured by REO property |
|
(1,285 |
) |
|
|
- |
|
Purchase of securities AFS |
|
(58,195 |
) |
|
|
(41,145 |
) |
Maturity / sale / payments – securities AFS |
|
1,865 |
|
|
|
5,641 |
|
Sale (purchase) of FHLB stock |
|
(2,444 |
) |
|
|
1,720 |
|
Purchases of premises and equipment |
|
(73 |
) |
|
|
(714 |
) |
Net cash used in investing activities |
|
(163,285 |
) |
|
|
(90,225 |
) |
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
Increase in deposits |
|
55,128 |
|
|
|
70,190 |
|
FHLB Advances – net change |
|
53,000 |
|
|
|
(8,562 |
) |
Proceeds – term note |
|
15,000 |
|
|
|
- |
|
Principal payments – term note |
|
(784 |
) |
|
|
- |
|
Proceeds from sale of stock, net |
|
- |
|
|
|
582 |
|
Net cash provided by financing activities |
|
122,344 |
|
|
|
62,210 |
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
(37,547 |
) |
|
|
(22,831 |
) |
Cash and cash equivalents at beginning of year |
|
56,954 |
|
|
|
63,108 |
|
Cash and cash equivalents at end of period |
$ |
19,407 |
|
|
$ |
40,277 |
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
Interest |
$ |
1,934 |
|
|
$ |
1,569 |
|
Income taxes |
$ |
1,425 |
|
|
$ |
2,190 |
|
Noncash transactions: |
|
|
|
|
|
|
|
Chargeoffs against allowance for loans losses |
$ |
- |
|
|
$ |
748 |
|
Transfer of foreclosed loan to REO |
$ |
1,500 |
|
|
$ |
- |
|
(See accompanying notes to the consolidated financial statements)
4
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 - UNAUDITED
NOTE 1: BASIS OF PRESENTATION
The consolidated financial statements include First Foundation Inc. (“FFI”) and its wholly owned subsidiaries: First Foundation Advisors (“FFA”), First Foundation Bank (“FFB” or the “Bank”) and First Foundation Insurance Services (“FFIS”), a wholly owned subsidiary of FFB (collectively referred to as the “Company”). All inter-company balances and transactions have been eliminated in consolidation. The results of operations reflect any interim adjustments, all of which are of a normal recurring nature and which, in the opinion of management, are necessary for a fair presentation of the results for the interim period presented. The results for the 2014 interim periods are not necessarily indicative of the results to be expected for any other interim period during or for the full year ending December 31, 2014.
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America and prevailing practices within the banking industry. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates.
The accompanying unaudited consolidated financial statements include all information and footnotes required for interim financial statement presentation. Those financial statements assume that readers of this Report have read the most recent Annual Report on Form 10-K which contains the latest available audited consolidated financial statements and notes thereto as of and for the year ended December 31, 2013.
Certain reclassifications have been made to the prior year consolidated financial statements to conform to the 2014 presentation.
Accounting pronouncements: In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 660): Summary and Amendments that Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs-Contracts with Customers (Subtopic 340-40).” The guidance in this update supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the industry topics of the codification. For public companies, this update will be effective for interim and annual periods beginning after December 15, 2016. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements, but does not expect the guidance to have a material impact on the Company's consolidated financial statements.
In January 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-04, "Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure.” The objective of this guidance is to clarify when an in substance repossession or foreclosure occurs, that is, when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan receivable should be derecognized and the real estate property recognized. ASU No. 2014-04 states that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, ASU No. 2014-04 requires interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. ASU No. 2014-04 is effective for interim and annual reporting periods beginning after December 15, 2014. The adoption of ASU No. 2014-04 is not expected to have a material impact on the Company's Consolidated Financial Statements.
5
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 – UNAUDITED
NOTE 2: FAIR VALUE
Fair value is the exchange price that would be received for an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Current accounting guidance establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The guidance describes three levels of inputs that may be used to measure fair value:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
The carrying amounts and estimated fair values of financial instruments are as follows as of:
|
Carrying |
|
|
Fair Value Measurement Level |
|
||||||||||||||
(dollars in thousands) |
Value |
|
|
1 |
|
|
2 |
|
|
3 |
|
|
Total |
|
|||||
June 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
19,407 |
|
|
$ |
19,407 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
19,407 |
|
Securities AFS |
|
118,324 |
|
|
|
- |
|
|
|
118,324 |
|
|
|
- |
|
|
|
118,324 |
|
Loans |
|
997,678 |
|
|
|
- |
|
|
|
- |
|
|
|
1,042,587 |
|
|
|
1,042,587 |
|
Investment in FHLB stock |
|
9,165 |
|
|
|
- |
|
|
|
- |
|
|
|
9,165 |
|
|
|
9,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
857,165 |
|
|
|
595,089 |
|
|
|
261,995 |
|
|
|
- |
|
|
|
857,084 |
|
Borrowings |
|
208,279 |
|
|
|
- |
|
|
|
187,000 |
|
|
|
21,279 |
|
|
|
208,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
56,954 |
|
|
$ |
56,954 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
56,954 |
|
Securities AFS |
|
59,111 |
|
|
|
- |
|
|
|
59,111 |
|
|
|
- |
|
|
|
59,111 |
|
Loans |
|
893,730 |
|
|
|
- |
|
|
|
- |
|
|
|
933,695 |
|
|
|
933,695 |
|
Investment in FHLB stock |
|
6,721 |
|
|
|
- |
|
|
|
- |
|
|
|
6,721 |
|
|
|
6,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
802,037 |
|
|
|
556,171 |
|
|
|
245,920 |
|
|
|
- |
|
|
|
802,091 |
|
Borrowings |
|
141,063 |
|
|
|
- |
|
|
|
134,000 |
|
|
|
7,063 |
|
|
|
141,063 |
|
These estimates do not reflect any premium or discount that could result from offering the Company’s entire holdings of a particular financial instrument for sale at one time, nor do they attempt to estimate the value of anticipated future business related to the instruments. In addition, the tax ramifications related to the realization of unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of these estimates.
The following methods and assumptions were used by management to estimate the fair value of its financial instruments:
Cash and Cash Equivalents: The carrying amounts of cash and short-term instruments approximate fair values and are classified as Level 1.
6
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 – UNAUDITED
Securities Available-for-Sale: Fair values for securities available for sale are generally determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2).
Loans: Fair values of loans, excluding loans held for sale, are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.
Investment in FHLB Stock: The carrying amount approximates fair value, as the stock may be sold back to the FHLB at carrying value and no other market exists for the sale of this stock (Level 3).
Deposits: The fair values disclosed for demand deposits, including interest and non-interest demand accounts, savings, and certain types of money market accounts are, by definition, equal to the carrying amount at the reporting date resulting in a Level 1 classification. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.
Borrowings: The carrying value of overnight FHLB advances approximates fair values because of the short-term maturity of this instrument, resulting in a Level 2 classification. The $21.3 million term loan is a variable rate loan for which the rate adjusts quarterly, and as such, its fair value is based on its carrying value resulting in a Level 3 classification.
Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding current economic conditions, risk characteristics of various financial instruments and other factors. Those estimates that are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision are included in Level 3. Changes in assumptions could significantly affect the fair values presented.
The following table provides quantitative information about the Company’s nonrecurring Level 3 fair value measurements of its REO as of:
(dollars in thousands) |
Valuation Technique |
|
|
Unobservable |
|
|
Estimate |
|
|
Fair Value |
|
||||
June 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single family residence |
|
Third party appraisal |
|
|
|
Selling costs |
|
|
|
9.0% |
|
|
$ |
1,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undeveloped Land |
|
Third party appraisal |
|
|
|
Selling costs |
|
|
|
9.0% |
|
|
$ |
375 |
|
Appraisals are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of the Appraisal Department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available.
In certain cases we use discounted cash flow or similar internal modeling techniques to determine the fair value of our Level 3 assets and liabilities. Use of these techniques requires determination of relevant inputs and assumptions, some of which represent significant unobservable inputs. Accordingly, changes in these unobservable inputs may have a significant impact on fair value. Certain of these unobservable inputs will (in isolation) have a directionally consistent impact on the fair value of the instrument for a given change in that input. Alternatively, the fair value of the instrument may move in an opposite direction for a given change in another input. Where multiple inputs are used within the valuation technique of an asset or liability, a change in one input in a certain direction may be offset by an opposite change in another input having a potentially muted impact to the overall fair value of that particular instrument. Additionally, a change in one unobservable input may result in a change to another unobservable input (that is, changes in certain inputs are interrelated to one another), which may counteract or magnify the fair value impact.
7
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 – UNAUDITED
NOTE 3: SECURITIES
The following table provides a summary of the Company’s securities AFS portfolio as of:
|
Amortized |
|
|
Gross Unrealized |
|
|
Estimated |
|
|||||||
(dollars in thousands) |
Cost |
|
|
Gains |
|
|
Losses |
|
|
Fair Value |
|
||||
June 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Treasury securities |
$ |
300 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
300 |
|
FNMA and FHLB Agency notes |
|
10,496 |
|
|
|
- |
|
|
|
(282 |
) |
|
|
10,214 |
|
Agency mortgage-backed securities |
|
107,243 |
|
|
|
1,200 |
|
|
|
(633 |
) |
|
|
107,810 |
|
Total |
$ |
118,039 |
|
|
$ |
1,200 |
|
|
$ |
(915 |
) |
|
$ |
118,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Treasury securities |
$ |
300 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
300 |
|
FNMA and FHLB Agency notes |
|
10,496 |
|
|
|
- |
|
|
|
(716 |
) |
|
|
9,780 |
|
Agency mortgage-backed securities |
|
50,983 |
|
|
|
30 |
|
|
|
(1,982 |
) |
|
|
49,031 |
|
Total |
$ |
61,779 |
|
|
$ |
30 |
|
|
$ |
(2,698 |
) |
|
$ |
59,111 |
|
The US Treasury securities are pledged as collateral to the State of California to meet regulatory requirements related to the Bank’s trust operations.
All unrealized losses had been in a continuous loss position less than 12 months as of June 30, 2014. Unrealized losses on FNMA and FHLB agency notes and agency mortgage-backed securities have not been recognized into income because the issuer bonds are of high credit quality, management does not intend to sell and it is not more likely than not that management would be required to sell the securities prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates. The fair value is expected to recover as the bonds approach maturity.
The scheduled maturities of securities AFS and the related weighted average yields were as follows as of June 30, 2014:
(dollars in thousands) |
Less than |
|
|
1 Through |
|
|
5 Through |
|
|
After 10 |
|
|
Total |
|
|||||
Amortized Cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Treasury securities |
$ |
- |
|
|
$ |
300 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
300 |
|
FNMA and FHLB Agency notes |
|
- |
|
|
|
- |
|
|
|
10,496 |
|
|
|
- |
|
|
|
10,496 |
|
Total |
$ |
- |
|
|
$ |
300 |
|
|
$ |
10,496 |
|
|
$ |
- |
|
|
$ |
10,796 |
|
Weighted average yield |
|
0.00 |
% |
|
|
0.45 |
% |
|
|
1.78 |
% |
|
|
0.00 |
% |
|
|
1.74 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Fair Value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Treasury securities |
$ |
- |
|
|
$ |
300 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
300 |
|
FNMA and FHLB Agency notes |
|
- |
|
|
|
- |
|
|
|
10,214 |
|
|
|
- |
|
|
|
10,214 |
|
Total |
$ |
- |
|
|
$ |
300 |
|
|
$ |
10,214 |
|
|
$ |
- |
|
|
$ |
10,514 |
|
Agency mortgage backed securities are excluded from the above table because such securities are not due at a single maturity date. The weighted average yield of the agency mortgage backed securities as of June 30, 2014 was 2.49%.
8
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 – UNAUDITED
NOTE 4: LOANS
The following is a summary of our loans as of:
(dollars in thousands) |
June 30, |
|
|
December 31, |
|
||
Outstanding principal balance: |
|
|
|
|
|
|
|
Loans secured by real estate: |
|
|
|
|
|
|
|
Residential properties: |
|
|
|
|
|
|
|
Multifamily |
$ |
434,473 |
|
|
$ |
405,984 |
|
Single family |
|
283,490 |
|
|
|
227,096 |
|
Total real estate loans secured by residential properties |
|
717,963 |
|
|
|
633,080 |
|
Commercial properties |
|
170,374 |
|
|
|
154,982 |
|
Land and construction |
|
3,007 |
|
|
|
3,794 |
|
Total real estate loans |
|
891,344 |
|
|
|
791,856 |
|
Commercial and industrial loans |
|
101,241 |
|
|
|
93,255 |
|
Consumer loans |
|
15,271 |
|
|
|
18,484 |
|
Total loans |
|
1,007,856 |
|
|
|
903,595 |
|
Premiums, discounts and deferred fees and expenses |
|
(28 |
) |
|
|
50 |
|
Total |
$ |
1,007,828 |
|
|
$ |
903,645 |
|
As of June 30, 2014 and December 31, 2013, the principal balances shown above are net of unaccreted discount related to loans acquired in an acquisition of $2.1 million and $3.1 million, respectively.
In 2012, the Company purchased loans, for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of these purchased credit impaired loans is as follows for the periods indicated:
(dollars in thousands) |
Six Months Ended June 30, 2014 |
|
|
Year Ended December 31, |
|
||
Outstanding principal balance: |
|
|
|
|
|
|
|
Loans secured by real estate: |
|
|
|
|
|
|
|
Commercial properties |
$ |
5,003 |
|
|
$ |
5,543 |
|
Land |
|
- |
|
|
|
2,331 |
|
Total real estate loans |
|
5,003 |
|
|
|
7,874 |
|
Commercial and industrial loans |
|
2,451 |
|
|
|
2,489 |
|
Consumer loans |
|
253 |
|
|
|
260 |
|
Total loans |
|
7,707 |
|
|
|
10,623 |
|
Unaccreted discount on purchased credit impaired loans |
|
(1,896 |
) |
|
|
(2,945 |
) |
Total |
$ |
5,811 |
|
|
$ |
7,678 |
|
Accretable yield, or income expected to be collected on purchased credit impaired loans, is as follows as of:
(dollars in thousands) |
June 30, |
|
|
December 31, |
|
||
|
|
|
|
|
|
|
|
Beginning balance |
$ |
2,349 |
|
|
$ |
1,531 |
|
Accretion of income |
|
(341 |
) |
|
|
(730 |
) |
|
(1,666 |
) |
|
|
1,879 |
|
|
Disposals |
|
- |
|
|
|
(331 |
) |
Ending balance |
$ |
342 |
|
|
$ |
2,349 |
|
9
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 – UNAUDITED
The following table summarizes our delinquent and nonaccrual loans as of:
|
|
Past Due and Still Accruing |
|
|
|
|
|
Total Past |
|
|
|
|
|
|
|
|||||||||||||
(dollars in thousands) |
|
30–59 Days |
|
|
60-89 Days |
|
|
90 Days |
|
|
Nonaccrual |
|
|
Due and |
|
|
Current |
|
|
Total |
|
|||||||
June 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
3,057 |
|
|
$ |
3,057 |
|
|
$ |
714,906 |
|
|
$ |
717,963 |
|
Commercial properties |
|
|
3,207 |
|
|
|
- |
|
|
|
347 |
|
|
|
597 |
|
|
|
4,151 |
|
|
|
166,223 |
|
|
|
170,374 |
|
Land and construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,007 |
|
|
|
3,007 |
|
Commercial and industrial loans |
|
|
- |
|
|
|
226 |
|
|
|
782 |
|
|
|
344 |
|
|
|
1,352 |
|
|
|
99,889 |
|
|
|
101,241 |
|
Consumer loans |
|
|
- |
|
|
|
650 |
|
|
|
- |
|
|
|
125 |
|
|
|
775 |
|
|
|
14,496 |
|
|
|
15,271 |
|
Total |
|
$ |
3,207 |
|
|
$ |
876 |
|
|
$ |
1,129 |
|
|
$ |
4,123 |
|
|
$ |
9,335 |
|
|
$ |
998,521 |
|
|
$ |
1,007,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of total loans |
|
|
0.32 |
% |
|
|
0.09 |
% |
|
|
0.11 |
% |
|
|
0.41 |
% |
|
|
0.93 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,820 |
|
|
$ |
1,820 |
|
|
$ |
631,260 |
|
|
$ |
633,080 |
|
Commercial properties |
|
|
- |
|
|
|
- |
|
|
|
417 |
|
|
|
598 |
|
|
|
1,015 |
|
|
|
153,967 |
|
|
|
154,982 |
|
Land and construction |
|
|
- |
|
|
|
- |
|
|
|
1,480 |
|
|
|
- |
|
|
|
1,480 |
|
|
|
2,314 |
|
|
|
3,794 |
|
Commercial and industrial loans |
|
|
- |
|
|
|
2,744 |
|
|
|
1,315 |
|
|
|
344 |
|
|
|
4,403 |
|
|
|
88,852 |
|
|
|
93,255 |
|
Consumer loans |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
132 |
|
|
|
132 |
|
|
|
18,352 |
|
|
|
18,484 |
|
Total |
|
$ |
- |
|
|
$ |
2,744 |
|
|
$ |
3,212 |
|
|
$ |
2,894 |
|
|
$ |
8,850 |
|
|
$ |
894,745 |
|
|
$ |
903,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of total loans |
|
|
0.00 |
% |
|
|
0.30 |
% |
|
|
0.36 |
% |
|
|
0.32 |
% |
|
|
0.98 |
% |
|
|
|
|
|
|
|
|
Accrual of interest on loans is discontinued when reasonable doubt exists as to the full, timely collection of interest or principal and, generally, when a loan becomes contractually past due for ninety days or more with respect to principal or interest. The accrual of interest may be continued on a well-secured loan contractually past due ninety days or more with respect to principal or interest if the loan is in the process of collection or collection of the principal and interest is deemed probable. The Bank considers a loan to be impaired when, based upon current information and events, it believes it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. The determination of past due, nonaccrual or impairment status of loans acquired in an acquisition, other than loans deemed purchased impaired, is the same as loans we originate.
As of June 30, 2014 and December 31, 2013, the Company had one loan with a balance of $0.1 million classified as a troubled debt restructurings (“TDR”) which is included as nonaccrual in the table above. This loan was classified as a TDR as a result of a reduction in required principal payments and an extension of the maturity date of the loan.
10
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 – UNAUDITED
NOTE 5: ALLOWANCE FOR LOAN LOSSES
The following is a roll forward of the Bank’s allowance for loan losses for the following periods:
(dollars in thousands) |
|
Beginning |
|
|
Provision for |
|
|
Charge-offs |
|
|
Recoveries |
|
|
Ending |
|
|||||
Quarter Ended June 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
6,255 |
|
|
$ |
441 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
6,696 |
|
Commercial properties |
|
|
1,593 |
|
|
|
(21 |
) |
|
|
- |
|
|
|
- |
|
|
|
1,572 |
|
Commercial and industrial loans |
|
|
2,157 |
|
|
|
(434 |
) |
|
|
- |
|
|
|
- |
|
|
|
1,723 |
|
Consumer loans |
|
|
145 |
|
|
|
14 |
|
|
|
- |
|
|
|
- |
|
|
|
159 |
|
Total |
|
$ |
10,150 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
10,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
6,157 |
|
|
$ |
539 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
6,696 |
|
Commercial properties |
|
|
1,440 |
|
|
|
132 |
|
|
|
- |
|
|
|
- |
|
|
|
1,572 |
|
Commercial and industrial loans |
|
|
2,149 |
|
|
|
(426 |
) |
|
|
- |
|
|
|
- |
|
|
|
1,723 |
|
Consumer loans |
|
|
169 |
|
|
|
(10 |
) |
|
|
- |
|
|
|
- |
|
|
|
159 |
|
Total |
|
$ |
9,915 |
|
|
$ |
235 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
10,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
4,355 |
|
|
$ |
1,802 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
6,157 |
|
Commercial properties |
|
|
936 |
|
|
|
561 |
|
|
|
(57 |
) |
|
|
- |
|
|
|
1,440 |
|
Commercial and industrial loans |
|
|
2,841 |
|
|
|
71 |
|
|
|
(763 |
) |
|
|
- |
|
|
|
2,149 |
|
Consumer loans |
|
|
208 |
|
|
|
(39 |
) |
|
|
- |
|
|
|
- |
|
|
|
169 |
|
Total |
|
$ |
8,340 |
|
|
$ |
2,395 |
|
|
$ |
(820 |
) |
|
$ |
- |
|
|
$ |
9,915 |
|
11
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 – UNAUDITED
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by impairment method as of:
(dollars in thousands) |
|
Allowance for Loan Losses |
|
Unaccreted |
|
|||||||||||||||
|
|
Evaluated for Impairment |
|
|
Purchased |
|
|
|
|
|
Component |
|
||||||||
|
|
Individually |
|
Collectively |
|
|
Impaired |
|
|
Total |
|
|
Other Loans |
|
||||||
June 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
- |
|
|
$ |
6,696 |
|
|
$ |
- |
|
|
$ |
6,696 |
|
|
$ |
30 |
|
Commercial properties |
|
|
- |
|
|
|
1,572 |
|
|
|
- |
|
|
|
1,572 |
|
|
|
248 |
|
Land and construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8 |
|
Commercial and industrial loans |
|
|
519 |
|
|
|
1,204 |
|
|
|
- |
|
|
|
1,723 |
|
|
|
73 |
|
Consumer loans |
|
|
- |
|
|
|
159 |
|
|
|
- |
|
|
|
159 |
|
|
|
11 |
|
Total |
|
$ |
519 |
|
|
$ |
9,631 |
|
|
$ |
- |
|
|
$ |
10,150 |
|
|
$ |
370 |
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
3,517 |
|
|
$ |
714,446 |
|
|
$ |
- |
|
|
$ |
717,963 |
|
|
$ |
2,919 |
|
Commercial properties |
|
|
811 |
|
|
|
165,807 |
|
|
|
3,756 |
|
|
|
170,374 |
|
|
|
23,585 |
|
Land and construction |
|
|
- |
|
|
|
3,007 |
|
|
|
- |
|
|
|
3,007 |
|
|
|
1,766 |
|
Commercial and industrial loans |
|
|
3,939 |
|
|
|
95,288 |
|
|
|
2,014 |
|
|
|
101,241 |
|
|
|
6,339 |
|
Consumer loans |
|
|
- |
|
|
|
15,230 |
|
|
|
41 |
|
|
|
15,271 |
|
|
|
148 |
|
Total |
|
$ |
8,267 |
|
|
$ |
993,778 |
|
|
$ |
5,811 |
|
|
$ |
1,007,856 |
|
|
$ |
34,757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
- |
|
|
$ |
6,157 |
|
|
$ |
- |
|
|
$ |
6,157 |
|
|
$ |
36 |
|
Commercial properties |
|
|
190 |
|
|
|
1,250 |
|
|
|
- |
|
|
|
1,440 |
|
|
|
290 |
|
Land and construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
26 |
|
Commercial and industrial loans |
|
|
925 |
|
|
|
1,224 |
|
|
|
- |
|
|
|
2,149 |
|
|
|
126 |
|
Consumer loans |
|
|
- |
|
|
|
169 |
|
|
|
- |
|
|
|
169 |
|
|
|
11 |
|
Total |
|
$ |
1,115 |
|
|
$ |
8,800 |
|
|
$ |
- |
|
|
$ |
9,915 |
|
|
$ |
489 |
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
2,248 |
|
|
$ |
630,832 |
|
|
$ |
- |
|
|
$ |
633,080 |
|
|
$ |
3,449 |
|
Commercial properties |
|
|
821 |
|
|
|
150,053 |
|
|
|
4,108 |
|
|
|
154,982 |
|
|
|
23,968 |
|
Land and construction |
|
|
- |
|
|
|
2,314 |
|
|
|
1,480 |
|
|
|
3,794 |
|
|
|
1,939 |
|
Commercial and industrial loans |
|
|
2,999 |
|
|
|
88,209 |
|
|
|
2,047 |
|
|
|
93,255 |
|
|
|
10,354 |
|
Consumer loans |
|
|
- |
|
|
|
18,441 |
|
|
|
43 |
|
|
|
18,484 |
|
|
|
160 |
|
Total |
|
$ |
6,068 |
|
|
$ |
889,849 |
|
|
$ |
7,678 |
|
|
$ |
903,595 |
|
|
$ |
39,870 |
|
The column labeled “Unaccreted Credit Component Other Loans” represents the amount of unaccreted credit component discount for loans acquired in an acquisition that were not classified as purchased impaired or individually evaluated for impairment as of the dates indicated, and the stated principal balance of the related loans. The unaccreted credit component discount is equal to 1.06% and 1.23% of the stated principal balance of these loans as of June 30, 2014 and December 31, 2013, respectively. In addition to this unaccreted credit component discount, an additional $0.2 million of the ALLL has been provided for these loans as of June 30, 2014.
12
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 – UNAUDITED
The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, collateral adequacy, credit documentation, and current economic trends, among other factors. The Bank analyzes loans individually by classifying the loans as to credit risk. This analysis typically includes larger, non-homogeneous loans such as loans secured by multifamily or commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. The Bank uses the following definitions for risk ratings:
Pass: Loans classified as pass are strong credits with no existing or known potential weaknesses deserving of management’s close attention.
Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Impaired: A loan is considered impaired, when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement.
Additionally, all loans classified as troubled debt restructurings (“TDRs”) are considered impaired. Purchased credit impaired loans are not considered impaired loans for these purposes.
Loans listed as pass include larger non-homogeneous loans not meeting the risk rating definitions above and smaller, homogeneous loans not assessed on an individual basis.
Based on the most recent analysis performed, the risk category of loans by class of loans is as follows as of:
(dollars in thousands) |
|
Pass |
|
|
Special |
|
|
Substandard |
|
|
Impaired |
|
|
Total |
|
|||||
June 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
714,446 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
3,517 |
|
|
$ |
717,963 |
|
Commercial properties |
|
|
165,807 |
|
|
|
- |
|
|
|
3,756 |
|
|
|
811 |
|
|
|
170,374 |
|
Land and construction |
|
|
3,007 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,007 |
|
Commercial and industrial loans |
|
|
95,257 |
|
|
|
31 |
|
|
|
2,014 |
|
|
|
3,939 |
|
|
|
101,241 |
|
Consumer loans |
|
|
15,105 |
|
|
|
- |
|
|
|
166 |
|
|
|
- |
|
|
|
15,271 |
|
Total |
|
$ |
993,622 |
|
|
$ |
31 |
|
|
$ |
5,936 |
|
|
$ |
8,267 |
|
|
$ |
1,007,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
630,832 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,248 |
|
|
$ |
633,080 |
|
Commercial properties |
|
|
150,053 |
|
|
|
- |
|
|
|
4,108 |
|
|
|
821 |
|
|
|
154,982 |
|
Land and construction |
|
|
2,314 |
|
|
|
- |
|
|
|
1,480 |
|
|
|
- |
|
|
|
3,794 |
|
Commercial and industrial loans |
|
|
88,166 |
|
|
|
43 |
|
|
|
2,047 |
|
|
|
2,999 |
|
|
|
93,255 |
|
Consumer loans |
|
|
18,309 |
|
|
|
- |
|
|
|
175 |
|
|
|
- |
|
|
|
18,484 |
|
Total |
|
$ |
889,674 |
|
|
$ |
43 |
|
|
$ |
7,810 |
|
|
$ |
6,068 |
|
|
$ |
903,595 |
|
13
FIRST FOUNDATION INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2014 – UNAUDITED
Impaired loans evaluated individually and any related allowance is as follows as of:
|
|
With No Allowance Recorded |
|
|
With an Allowance Recorded |
|
||||||||||||||
(dollars in thousands) |
|
Unpaid Principal Balance |
|
|
Recorded Investment |
|
|
Unpaid Principal Balance |
|
|
Recorded Investment |
|
|
Related Allowance |
|
|||||
June 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential properties |
|
$ |
3,517 |
|
|
$ |
3,517 |
|
|
$ |
- |
|
|
$ |
- |
|